{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Cover","Add new site","Input settings","User Curve","Lists","Energy Calculations","Financing Calculations","Sensitivity Calculations","Print Input","Dashboard","Sensitivity Analyses Results","Result Tables","Results Legend","Data_value","Green Book Tables","Sites->","Template PPA Off-taker only","Example Medium-Cost Solar Farm","Example High-Cost Solar Farm","Example Rooftop Solar","Example Rooftop Solar 2"],"not_rendered":{"charts":6,"images":21,"macros":1,"external_links":0,"defined_names":310,"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":"row_number_cap","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":96,"n_cols":3,"rows_kept":96,"cut":false,"hidden":false,"merged":[[4,1,7,3],[60,0,61,0],[55,1,55,2],[14,1,14,2]]}
[]
[]
[null,"Unlocking Clean Energy in Greater Manchester"]
[]
[null,"This tool has been created to support renewable energy project developers as well as large energy consumers willing to procure renewable energy to assess the economic sustainability of installations solar photovoltaics.\nThis model has been developed using funding and information provided by the Unlocking Clean Energy in Greater Manchester (UCEGM) project. \nIt draws from information first prepared in 2018 and has been subsequently updated where indicated."]
[]
[]
[]
[null,"Version",28.1]
[]
[]
[]
[]
[]
[null,"Follow these steps to get started"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sheets Index"]
[]
[]
[null,"Input Sheets"]
[null,"Add New Site","This sheet enables the user to add a new project/site sheet. By clicking the button at the bottom of the page a new sheet will be created named as the given \"Project Name\". Compulsory fields are marked."]
[null,"Input Settings","This sheet enables the user to select settings for the calculations, including information such as: \n\n- site for which the simulation should be run\n- revenue model\n- financing source (e.g. Annuity loan, EIP loan, Salix, Maturity loan)\n- source for energy price (e.g. user curve, Green Book)\n"]
[null,"User Curve","This sheet gives the user the possibility to provide customised curves for:\n\n - three future retail electrcity price scenarios (Low, Central, High)\n - price paid for exported electricity\n - Consumer Price Inflation Index (used to take inflation into account)"]
[null,"Green Book Tables","Greenbook values for future electrcity prices (Table 4) and GHG emissions from the grid (Table 1). Table 1 is used to calculate CO2 savings where self-consumption occurs displacing grid electricity."]
[null,"Sites->","This page is used as a placeholder to mark the beginning of the list for the sites' input data. To be listed in the sites' list, the input sheet for your site, added through the page \"Add new site\", should be placed after this sheet. This is done automatically, unless an error has occurred.\n\nThis sheet is also use to delete existing sites, if necessary."]
[null,"Sheets \"Site's name\"","This sheet contains the data for a specific site. Once created the user can modify the site's data from this page."]
[]
[null,"Output Sheets"]
[null,"Dashboard","This sheet provides a summary of the key results from the model, for the given \"Input settings\". At the bottom of the sheet, two buttons enable quick export of results as pdf or as Excel file."]
[null,"Sensitivity Analysis Results","This sheet provides the results of the sensitivity analysis testing CAPEX variation, different level of expected self-consumption, and different future electricity price scenarios. "]
[null,"Result Tables","This sheet provides the results in a tabular form, for the given \"Input settings\"."]
[null,"Results Legend","This sheet provides an explanation of each variable contained in the ouput tables (Results Tables)."]
[]
[null,"Hidden Calculation Sheets"]
[null,"Energy Calculations","Calculation sheet for project energy flows, emissions, costs and revenues, Provides estimate of energy on an annualised basis over lifetime of projects, expected reveune based on offsetting power and estimated emissions savings. The different revenue models are modelled here."]
[null,"Financing Calculations","Calculation sheet for project financing options. Provides estimate of finanical flows on an annualised basis over lifetime of project. The different financing options are modelled here."]
[null,"Sensitivity Calculations","Calculation sheet for sensitivity analysis. There are no actual calculations here, the sheet is used only as an intermediate step."]
[]
[null,"Hidden Technical Sheets"]
[null,"Lists","This sheet contains the controls for the dropdown menus shown in \"input settings\". The VBA macros are heavily linked to the numbers in the first row."]
[null,"Data Value","This sheet is used to capture the data from the \"site's name\" sheets and pass them to  the calcuation sheets."]
[null,"Print Input","This sheet is used to create the input page to be exported in the xlsx file "]
[]
[null,"VBA code/ Macros"]
[null,"Update_Energy_Values","This macro updates the values in the \"Energy Calculations\" sheet when the input settings are changes (including a selection of a different site)."]
[null,"SolveforPPA","This macro finds the target generator component of the PPA price to meet the target IRR for the generator"]
[null,"Sensitivity_ScenarioPrices","This macro runs the calculations for the sensitivity analysis"]
[null,"Dashboard_and_tables","This macro prints the results on the sheet \"Dashboard\" and \"Result Tables\" based on the revenue model and financing option selected."]
[null,"Run_Calculations","This macro is connected to the button on the page \"Input Settings\" and simply runs the macros: \"Update_Energy_Values\", \"Sensitivity_ScenarioPrices\", \"Dashboard_and_tables\"."]
[null,"Print_Dashboard_PDF","This macro exports the \"Dashboard\" sheet and the \"Sensitivity Analysis Results\" sheet into a pdf. Each sheet is fitted into one page to avoid breaking tables and graphs. The user can select where to save the file and how to name it."]
[null,"Export_Results_XLSX","This macro creates a new Excel file (*.xlsx), containing the input sheet for the selected site,as well as the sheets \"Result Tables\", \"Sensitivity Analysis Results\", and \"Results Legend\"."]
[null,"Delete_site","This macro delete the selected (for sheet \"Site->\") site input page and updates sites' list in sheet \"List\"."]
[null,"DropDown11_Change","This Macro controls the option of showing additional input settings based on revenue model selected"]
[null,"Lock_Unlock","This macro enables to lock and unlock all sheets and workbook."]
[null,"Add_new_site","This macro creates a new sheet, copy the data from the original form in sheet \"Add new site\", updates the sheets names in the sheet \"List\", and it empties the original form."]
[]
[null,"Password","ESC23"]

{"sheet":"Add new site","index":1,"n_rows":87,"n_cols":4,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Add New Site"]
["To add a new site, fill in the table below."]
["To upload data press the button \"Add New Site\"."]
["A new sheet will be created named as the given \"Project Name\"."]
["The yellow cells represent inputs required from the user. The grey cells are automatically calculated, thus, the user is not required to insert anything."]
["ONCE THE SHEET HAS BEEN CREATED, IT WILL BE POSSIBLE TO MODIFY THE INPUT DATA DIRECTLY FROM THE NEW SHEET."]
["This page will be used every time that the user wants to add a new site"]
["N.B. The cells marked with * are compulsory fields"]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*",null,null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
["Description"]
["Stage"]
["Date last updated"]
[]
["System"]
["Item","Value","Unit","Legend"]
["Size / capacity*",null,"kWp"]
["Specific yield*",null,"kWh/year/kWp"]
["Forecast curtailment index*",null,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index. This means that a part of the energy generated will be lost. \nIf the user does not have this value yet, 2.5% can be used."]
["Specific yield (curtailment included)",{"$f":"B22*(1-B23)","v":0},"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B22/8760","v":0},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",{"$f":"B21*B25*365*24","v":0},"kWh/year"]
["PV performance degradation (Year 1)",null,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
["PV performance degradation (Year 2 and beyond)",null,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
["Economic Life*",null,"years","The allowed maximum length of the economic life is 30 years"]
["Invertor replacements required*",null,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Value",null,"Legend"]
["Feasibility studies",null,"£"]
["Detailed Design",null,"£"]
["Development expenditure",null,"£"]
["Preperation Costs Total",null,"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Value",null,"Legend"]
["Site preparation and access",null,"£"]
["Civil works",null,"£"]
["Solar PV modules",null,"£"]
["Inverters",null,"£"]
["Mounting systems",null,"£"]
["Electrical systems - transformer",null,"£"]
["Electrical systems - balance of plant",null,"£"]
["Security systems",null,"£"]
["Installation",null,"£"]
["Controls package",null,"£"]
["Grid connection",null,"£"]
["Spares",null,"£"]
["Management and supervision",null,"£"]
["Technical support",null,"£"]
["Contractor's survey and design",null,"£"]
["Private wire",null,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",null,"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"IFERROR(B58/B21,0)","v":0},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",null,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",null,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["Energy Revenue"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",null,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",{"$f":"1-B68","v":1},"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",null,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
["Export Imbalance fees",null,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",null,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",null,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",null,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",null,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",null,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",null,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",null,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",null,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",null,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Input settings","index":2,"n_rows":62,"n_cols":65,"rows_kept":62,"cut":false,"hidden":false,"merged":[[31,1,31,9],[50,1,50,3],[1,1,1,9],[3,1,3,9],[50,7,50,8],[22,5,22,9],[32,1,32,9],[13,5,14,9],[21,5,21,9],[24,5,24,9],[44,1,44,5],[44,7,44,9],[45,7,45,9]],"read":"row_number_cap"}
[]
[null,"Input Settings"]
[]
[null,"On this page the user can select which data sources should be used  and which analysis should be run"]
[]
[]
[]
[]
[null,"Basic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Site reference",null,null,null,"Select a site from the drop-down menu. The site will have the same name as the sheet in which data is contained",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Revenue Model",null,null,null,"Select the ownership model for the given site",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Which is the initial year 0 for the project?",null,null,null,"This corresponds to the reference year, \"Year 0\". Year 0 is when the system is built and paid for. The tool assumes that electricity will start being produced in year 1.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Data source for electricity import price",null,null,null,"Select: \"Green Book\" to use inflation-adjusted values from Green Book tables; \"User Curve\"  to use a user-defined curve (Sheet \"User Curve\")"]
[null,"Data source for electricity export price",null,null,null,"Select: \"30% of Green Book retail price\" to set the export price equal to  30% of the inflation-adjusted retail electricity price given in the  Green Book tables; \"User Curve\"  to use a user-defined curve (Sheet \"User Curve\"). NB: For a matter of consistency, it is advised to use the same source for import and export prices"]
[]
[null,"Project Financing"]
[null,"Include Grant?",null,null,null,"Calculations can be performed without taking into account the grant defined in the input sheets"]
[null,"How to fund CAPEX not covered by the grant?",null,null,null,"Select the source of finance for the project costs not covered by the grant (interest rates are provided in input sheets)."]
[null,"Include feasibility study costs in project CAPEX?",null,null,null,"Calculations can be performed without taking into account the cost for the feasibility study (value provided in input sheet)"]
[]
[null,"Additional PPA settings"]
[null,"Which stakeholder do you represent? ",null,null,null,"This toggle is relevant only for Revenue models \"Sleeved PPAs\" and \"Private wire\". The user has to select which financial position that should be modelled. \nThe Dashboard, Sensitivity Analyses Results, and financial option will display results for the selected stakeholder."]
[null,"Calculate the commodity component of the PPA maximising Off-taker's savings, while ensuring the minimum IRR for the generator?",null,null,null,"This toggle is relevant only for Revenue models \"Sleeved PPAs\" and \"Private wire\". The user can decide if to calculate the component of the PPA paid to the asset owner/generator based on a minimum IRR for the generator. The code will maximise Off-taker's savings by respecting the minimum IRR for the generator. If \"No\" is selected, the tool will use the default rate value set in the site's input sheet."]
[null,"Minimum IRR for generator",0.05,null,null,"Minimum IRR for the generator is used only if the previous toggle is set to \"yes\"."]
[null,"Calculate the commodity component of the PPA maximising IRR for the generator, while ensuring the minimum NPV for the off-taker?",null,null,null,"This toggle is relevant only for Revenue models \"Sleeved PPAs\" and \"Private wire\". The user can decide if to calculate the component of the PPA paid to the asset owner/generator based on a minimum NPV for the off-taker. The code will maximise the IRR for the generator by respecting the minimum NPV for the off-taker. If \"No\" is selected, the tool will use the default rate value set in the site's input sheet."]
[null,"Minimum NPV for the off-taker",700000,null,null,"Minimum NPV for the off-taker is used only if the previous toggle is set to \"yes\""]
[]
[]
[null,"If you want to set customised values for electricity prices and inflation rate forecasts, click on the arrow or go to the \"User Curve\" sheet. Then, return to this sheet."]
[null,"To review the Green Book data tables click on the shortcut on the side or go to the \"Green Book Tables\" sheet. Then return to this sheet."]
[]
[null,"Input Sensitivity Analyses"]
[null,"The tool performs two sensitivity analyses."]
[null,"The first tests several CAPEX variations to assess the impact of higher costs compared to the original feasibility study."]
[null,"The second tests different levels of self-consumption. In the case of \"Sleeved PPA\", self-consumption refers to the electricity sleeved to the off-taker. In any case, electricity that is not self-consumed or sleeved is considered \"exported\"."]
[null,"Both analyses are performed three times using different electricity price scenarios (low, central, high)"]
[null,"For the electricity price scenarios (low, central, high), If Green Book has been selected as the data source, the sensitivity analyses will use Green Book values. Otherwise, \"User Curve\" values are used."]
[]
[null,"CAPEX Sensitivity Analysis",null,null,null,null,null,"Self-consumption Sensitivity Analysis"]
[null,"Please, provide 5 values for testing the impact of a change in CAPEX on the key investment parameters",null,null,null,null,null,"Please Provide 4 values for testing the impact of a change in self-consumption on the key investment parameters"]
[null,"For clarity of results provide the numbers in increasing or decreasing order.",null,null,null,null,null,"For clarity of results provide the numbers in increasing or decreasing order."]
[null,"The values need to be provided as a % increase or decrease to be applied to the baseline CAPEX.",null,null,null,null,null,"The values need to be provided as a % of the total expected annual yield."]
[null,"For instance, if the baseline CAPEX is £600,000, a scenario \"-50%\" will assume a CAPEX of £300,000.",null,null,null,null,null,"For instance, 80% = 80% of the energy produced will be self-consumed and 20% exported"]
[null,"On the other hand a scenario \"50%\" will assume a CAPEX of £900,000."]
[null,"The CAPEX sensitivity calculation code always assumes that no grant is provided, even if the previous toogle \"Include Grant?\" is set to \"Yes\"",null,null,null,null,null,"If the setting \"Include Grant\" is set to \"Yes\", the self-consumption sensitivity analysis assumes  that x% of CAPEX is covered by a grant as provided in the site's input sheet."]
[null,"Therefore, to simulate the effect of different grant levels, the user can provide several negative CAPEX variations.",null,null,null,null,null,"If in the site's input sheet a grant covers 0% of the project, the results of the  self-consumption sensitivity analysis will not include any grant."]
[null,"For instance, running an analysis with a grant of 45% is equivalent to a scenario \"-45%\".",null,null,null,null,null,"If the setting \"Include Grant\" is set to \"No\", the results of the self-consumption sensitivity analysis will not include any grant."]
[null,"The values £/kWp are calculated automatically."]
[null,"If the user has set \"Which stakeholder do you represent?\" to \"off-taker\" CAPEX sensitivity will not be performed"]
[]
[null,{"$f":"IF(Lists_role=2,\"CAPEX Sensitivity is not relevant for the selected stakeholder\",\"CAPEX Sensitivity\")","v":"CAPEX Sensitivity"},null,null,null,null,null,"Self-consumption sensitivity"]
[null,null,"CAPEX Variation ",{"$f":"IF(Lists_role=2,\"\",\"Equivalent specific price per kWp (£/kWp)\")","v":"Equivalent specific price per kWp (£/kWp)"},null,null,null,null,{"$f":"IF(Lists_revenue=1, \"% of energy used for self-consumption\",IF(Lists_role=2,\" Electricity procured through PPA (baseline 100%)\",\"Electricity exported through PPA\"))","v":"% of energy used for self-consumption"}]
[null,"Value 1",-0.46,{"$f":"IF(Lists_role=2,\"\",Lists!$Q$4*(1+C53))","v":640.28571428571433},null,null,null,"Value 1",0.9]
[null,"Value 2",-0.2,{"$f":"IF(Lists_role=2,\"\",Lists!$Q$4*(1+C54))","v":948.57142857142867},null,null,null,"Value 2",0.8]
[null,"Value 3",0,{"$f":"IF(Lists_role=2,\"\",Lists!$Q$4*(1+C55))","v":1185.7142857142858},null,null,null,"Value 3",0.7]
[null,"Value 4",0.2,{"$f":"IF(Lists_role=2,\"\",Lists!$Q$4*(1+C56))","v":1422.8571428571429},null,null,null,"Value 4",0.6]
[null,"Value 5",0.5,{"$f":"IF(Lists_role=2,\"\",Lists!$Q$4*(1+C57))","v":1778.5714285714287}]
[]
[]
[]
[]
[null,"NB: if the component of the PPA paid to the generator is calculated by the tool based on a target IRR, the user should expect a running time between 30 seconds and 1.5 minutes"]

{"sheet":"User Curve","index":3,"n_rows":143,"n_cols":63,"rows_kept":143,"cut":false,"hidden":false,"merged":[[120,1,120,5],[128,1,128,7],[125,1,125,7],[131,1,131,7],[134,1,134,7]]}
[]
[null,null,null,null,"Input: User-defined electricity price scenarios and inflation rates"]
[null,"What can you do on this sheet?"]
[null,"On this sheet, the user can provide forecasts for electricity price curves and inflation rates."]
[null,"Reference sources for pre-filled values are available at the bottom of this page."]
[null,"Remember that to use the price values provided in this sheet, the data source in \"Input Settings\" (previous sheet) will have to be set on \"User Curve\""]
[]
[null,"Retail Electricity Price - Low/Baseline/High"]
[null,"The columns \"Retail Electricity Price - Low/Baseline/High\" contain forecasts for the retail electricity price (paid for the electricity consumed)."]
[null,"The headings \"Retail Electricity Price - Low/Baseline/High\" refer to 3 different forecast scenarios ranging from low to high prices."]
[null,"Modify the values in the columns: \"Retail Electricity Price - Low/Baseline/High\" to provide new electricity price forecasts."]
[]
[null,"Price for electricity exported or resold..."]
[null,"The columns with the heading \"Price for electricity exported or resold...\" contain forecasts for the price paid for excess electricity exported to the grid."]
[null,"By default, the export electricity prices are assumed to be 30% of the Retail Electricity Price."]
[null,"This assumption is used for both user-defined curves and Green Book curves, depending on the user's selection in the previous page"]
[null,"The column \"Price for electricity exported or resold based on user-defined curve \" can be modified with whatever values the user wants to use for the calculations."]
[]
[null,"The column: \"CPI yearly Inflation\" can be modified to provide new inflation rates."]
[]
[null,"More information on the assumptions of default data is provided at the bottom of this table."]
[null,"Track your assumptions at the bottom of the table, by editing the cells. These will be automatically printed in the Dashboard."]
[null,"To run the calculations, return to \"Input Settings\"."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Green Book Values for Sensitivity Analysis"]
[null,"Year","Retail Electricity Price - Low [1]","Retail Electricity Price - Baseline [2]","Retail Electricity Price - High [1]","Price for electricity exported or resold based on user-defined curve [3]","Price for electrcity exported or resold using Green Book as reference [4]","CPI yearly Infaltion [5]","Comulative inflation rate 2022=1","Cumulative inflation rate Reference year=1",null,null,{"$f":"'Green Book Tables'!P15","v":"Low"},{"$f":"'Green Book Tables'!S15","v":"Central"},{"$f":"'Green Book Tables'!V15","v":"High"}]
[null,null,"p/kWh","p/kWh","p/kWh","p/kWh","p/kWh","%",null,null,null,null,"p/kWh","p/kWh","p/kWh"]
[null,2010,9.551991582124808,9.551991582124808,9.551991582124808,{"$f":"D29*0.3","v":2.8655974746374424},{"$f":"N29*0.3","v":3.0243731667284353},3.3000000000000002E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B29,'Green Book Tables'!$O$17:$O$107,0))","v":10.081243889094784},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B29,'Green Book Tables'!$O$17:$O$107,0))","v":10.081243889094784},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B29,'Green Book Tables'!$O$17:$O$107,0))","v":10.081243889094784},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2011,9.8094473610709247,9.8094473610709247,9.8094473610709247,{"$f":"D30*0.3","v":2.9428342083212775},{"$f":"N30*0.3","v":3.1571830019306741},4.4600000000000001E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B30,'Green Book Tables'!$O$17:$O$107,0))","v":10.523943339768914},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B30,'Green Book Tables'!$O$17:$O$107,0))","v":10.523943339768914},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B30,'Green Book Tables'!$O$17:$O$107,0))","v":10.523943339768914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2012,10.486245952517757,10.486245952517757,10.486245952517757,3.1458737857553269,3.3555283683622683,2.8300000000000002E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B31,'Green Book Tables'!$O$17:$O$107,0))","v":11.185094561207562},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B31,'Green Book Tables'!$O$17:$O$107,0))","v":11.185094561207562},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B31,'Green Book Tables'!$O$17:$O$107,0))","v":11.185094561207562}]
[null,2013,11.054070613871204,11.054070613871204,11.054070613871204,3.3162211841613609,3.5094114138515438,2.5699999999999997E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B32,'Green Book Tables'!$O$17:$O$107,0))","v":11.698038046171813},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B32,'Green Book Tables'!$O$17:$O$107,0))","v":11.698038046171813},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B32,'Green Book Tables'!$O$17:$O$107,0))","v":11.698038046171813}]
[null,2014,11.427364934135644,11.427364934135644,11.427364934135644,3.4282094802406933,3.6763464710956111,1.46E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B33,'Green Book Tables'!$O$17:$O$107,0))","v":12.25448823698537},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B33,'Green Book Tables'!$O$17:$O$107,0))","v":12.25448823698537},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B33,'Green Book Tables'!$O$17:$O$107,0))","v":12.25448823698537}]
[null,2015,11.821279877528404,11.821279877528404,11.821279877528404,3.546383963258521,3.8029045282474692,4.0000000000000002E-4,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B34,'Green Book Tables'!$O$17:$O$107,0))","v":12.676348427491565},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B34,'Green Book Tables'!$O$17:$O$107,0))","v":12.676348427491565},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B34,'Green Book Tables'!$O$17:$O$107,0))","v":12.676348427491565}]
[null,2016,11.384217341180054,11.384217341180054,11.384217341180054,3.4152652023540164,3.6563633705008178,6.6E-3,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B35,'Green Book Tables'!$O$17:$O$107,0))","v":12.187877901669394},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B35,'Green Book Tables'!$O$17:$O$107,0))","v":12.187877901669394},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B35,'Green Book Tables'!$O$17:$O$107,0))","v":12.187877901669394}]
[null,2017,11.743180040224322,11.743180040224322,11.743180040224322,3.5229540120672964,3.7342335701462583,2.6800000000000001E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B36,'Green Book Tables'!$O$17:$O$107,0))","v":12.447445233820861},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B36,'Green Book Tables'!$O$17:$O$107,0))","v":12.447445233820861},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B36,'Green Book Tables'!$O$17:$O$107,0))","v":12.447445233820861}]
[null,2018,12.649738233204301,12.649738233204301,12.649738233204301,3.7949214699612903,3.9715921824473317,2.4799999999999999E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B37,'Green Book Tables'!$O$17:$O$107,0))","v":13.238640608157773},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B37,'Green Book Tables'!$O$17:$O$107,0))","v":13.238640608157773},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B37,'Green Book Tables'!$O$17:$O$107,0))","v":13.238640608157773}]
[null,2019,13.433671635085666,13.433671635085666,13.433671635085666,4.0301014905256993,4.0574583176846541,1.7899999999999999E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B38,'Green Book Tables'!$O$17:$O$107,0))","v":13.524861058948849},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B38,'Green Book Tables'!$O$17:$O$107,0))","v":13.524861058948849},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B38,'Green Book Tables'!$O$17:$O$107,0))","v":13.524861058948849}]
[null,2020,14.510240295559516,14.510240295559516,14.510240295559516,4.3530720886678544,4.0017388594211782,8.5000000000000006E-3,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B39,'Green Book Tables'!$O$17:$O$107,0))","v":13.339129531403927},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B39,'Green Book Tables'!$O$17:$O$107,0))","v":13.339129531403927},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B39,'Green Book Tables'!$O$17:$O$107,0))","v":13.339129531403927}]
[null,2021,15.017467115481859,15.017467115481859,15.017467115481859,4.5052401346445574,4.3146991307681999,2.5899999999999999E-2,null,null,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B40,'Green Book Tables'!$O$17:$O$107,0))","v":14.382330435894},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B40,'Green Book Tables'!$O$17:$O$107,0))","v":14.382330435894},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B40,'Green Book Tables'!$O$17:$O$107,0))","v":14.382330435894}]
[null,2022,35.134610852750114,36.3451934566719,37.193244715299976,10.90355803700157,7.9902078204249669,0.105,1,{"$f":"I41/INDEX(I$29:I$119,MATCH('Energy Calculations'!$F$6,'User Curve'!$B$29:$B$119,0))","v":0.8850262410280465},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B41,'Green Book Tables'!$O$17:$O$107,0))*$J41","v":19.267652919272479},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B41,'Green Book Tables'!$O$17:$O$107,0))*J41","v":26.634026068083223},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B41,'Green Book Tables'!$O$17:$O$107,0))*J41","v":46.334220885719027}]
[null,2023,49.079741659778186,52.470362684591507,57.417935070115497,15.741108805377451,8.4397197541712448,9.7000000000000003E-2,{"$f":"I41*(1+H42)","v":1.097},{"$f":"J41*(1+H42)","v":0.970873786407767},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B42,'Green Book Tables'!$O$17:$O$107,0))*$J42","v":14.682702095710072},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B42,'Green Book Tables'!$O$17:$O$107,0))*J42","v":28.132399180570815},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B42,'Green Book Tables'!$O$17:$O$107,0))*J42","v":67.839801649105411}]
[null,2024,41.352329453304961,44.895453496716833,50.075616021506079,13.46863604901505,6.908608473427555,0.03,{"$f":"I42*(1+H43)","v":1.12991},{"$f":"J42*(1+H43)","v":1},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B43,'Green Book Tables'!$O$17:$O$107,0))*$J43","v":13.461429193058235},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B43,'Green Book Tables'!$O$17:$O$107,0))*J43","v":23.028694911425184},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B43,'Green Book Tables'!$O$17:$O$107,0))*J43","v":52.091933868715032}]
[null,2025,32.317350255988281,36.195129497036248,40.277271308147974,10.858538849110873,4.1567852125595204,4.0000000000000001E-3,1.13442964,{"$f":"J43*(1+H44)","v":1.004},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B44,'Green Book Tables'!$O$17:$O$107,0))*$J44","v":12.462708013053938},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B44,'Green Book Tables'!$O$17:$O$107,0))*J44","v":13.855950708531735},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B44,'Green Book Tables'!$O$17:$O$107,0))*J44","v":16.918562152812282}]
[null,2026,27.92274831157107,31.823152975497528,35.032809268438122,9.5469458926492585,4.0579063796054733,0.02,1.1571182328,{"$f":"J44*(1+H45)","v":1.0240800000000001},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B45,'Green Book Tables'!$O$17:$O$107,0))*$J45","v":12.755893811473317},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B45,'Green Book Tables'!$O$17:$O$107,0))*J45","v":13.526354598684913},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B45,'Green Book Tables'!$O$17:$O$107,0))*J45","v":14.662924307376326}]
[null,2027,25.365889497567721,29.012537572289851,32.462724098346058,8.7037612716869557,4.0745661464130505,0.02,1.1802605974560001,{"$f":"J45*(1+H46)","v":1.0445616000000002},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B46,'Green Book Tables'!$O$17:$O$107,0))*$J46","v":12.901755297454493},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B46,'Green Book Tables'!$O$17:$O$107,0))*J46","v":13.581887154710168},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B46,'Green Book Tables'!$O$17:$O$107,0))*J46","v":14.64467700134248}]
[null,2028,24.315277593382856,27.960276417261241,32.250511540591646,8.388082925178372,4.0522224481788172,0.02,1.2038658094051202,1.0654528320000003,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B47,'Green Book Tables'!$O$17:$O$107,0))*$J47","v":12.938835128804151},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B47,'Green Book Tables'!$O$17:$O$107,0))*J47","v":13.507408160596059},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B47,'Green Book Tables'!$O$17:$O$107,0))*J47","v":14.564369986583655}]
[null,2029,24.330242114680839,27.73375612703061,32.569999528329575,8.3201268381091822,4.17114000796317,0.02,1.2279431255932227,1.0867618886400003,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B48,'Green Book Tables'!$O$17:$O$107,0))*$J48","v":13.318541504662406},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B48,'Green Book Tables'!$O$17:$O$107,0))*J48","v":13.9038000265439},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B48,'Green Book Tables'!$O$17:$O$107,0))*J48","v":14.9917797254985}]
[null,2030,23.294206524392155,27.24887921668051,32.273724965625135,8.1746637650041531,4.2336042503704432,0.02,1.2525019881050872,1.1084971264128003,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B49,'Green Book Tables'!$O$17:$O$107,0))*$J49","v":13.517991200302044},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B49,'Green Book Tables'!$O$17:$O$107,0))*J49","v":14.112014167901478},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B49,'Green Book Tables'!$O$17:$O$107,0))*J49","v":15.216286733439301}]
[null,2031,22.958071938065114,27.703658101840073,32.549020839955766,8.3110974305520209,4.3064819094926818,0.02,1.277552027867189,1.1306670689410563,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B50,'Green Book Tables'!$O$17:$O$107,0))*$J50","v":13.750691163844179},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B50,'Green Book Tables'!$O$17:$O$107,0))*J50","v":14.354939698308939},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B50,'Green Book Tables'!$O$17:$O$107,0))*J50","v":15.478221314964914}]
[null,2032,23.417233376826417,28.257731263876874,33.200001256754881,8.4773193791630614,4.3530959712953381,0.02,1.3031030684245328,1.1532804103198775,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B51,'Green Book Tables'!$O$17:$O$107,0))*$J51","v":13.899530885271496},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B51,'Green Book Tables'!$O$17:$O$107,0))*J51","v":14.510319904317793},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B51,'Green Book Tables'!$O$17:$O$107,0))*J51","v":15.645760104198084}]
[null,2033,23.885578044362944,28.822885889154414,33.864001281889976,8.6468657667463233,4.4523621597305754,0.02,1.3291651297930236,1.1763460185262751,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B52,'Green Book Tables'!$O$17:$O$107,0))*$J52","v":14.216490001522772},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B52,'Green Book Tables'!$O$17:$O$107,0))*J52","v":14.841207199101918},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B52,'Green Book Tables'!$O$17:$O$107,0))*J52","v":16.002539504642524}]
[null,2034,24.363289605250202,29.399343606937499,34.541281307527775,8.8198030820812487,4.682991798783906,0.02,1.355748432388884,1.1998729388968006,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B53,'Green Book Tables'!$O$17:$O$107,0))*$J53","v":14.952895495961455},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B53,'Green Book Tables'!$O$17:$O$107,0))*J53","v":15.60997266261302},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B53,'Green Book Tables'!$O$17:$O$107,0))*J53","v":16.831461271895098}]
[null,2035,24.850555397355205,29.987330479076249,35.232106933678331,8.9961991437228743,4.7996387359237396,0.02,1.3828634010366616,1.2238703976747367,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B54,'Green Book Tables'!$O$17:$O$107,0))*$J54","v":15.325351723928556},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B54,'Green Book Tables'!$O$17:$O$107,0))*J54","v":15.998795786412467},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B54,'Green Book Tables'!$O$17:$O$107,0))*J54","v":17.250710010589057}]
[null,2036,25.347566505302311,30.587077088657772,35.936749072351894,9.1761231265973304,4.9047738266920673,0.02,1.4105206690573948,1.2483478056282316,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B55,'Green Book Tables'!$O$17:$O$107,0))*$J55","v":15.661050374014911},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B55,'Green Book Tables'!$O$17:$O$107,0))*J55","v":16.349246088973558},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B55,'Green Book Tables'!$O$17:$O$107,0))*J55","v":17.628583234506255}]
[null,2037,25.854517835408355,31.198818630430928,36.655484053798936,9.3596455891292774,4.9388438589549031,0.02,1.4387310824385426,1.2733147617407963,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B56,'Green Book Tables'!$O$17:$O$107,0))*$J56","v":15.769836734072708},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B56,'Green Book Tables'!$O$17:$O$107,0))*J56","v":16.462812863183011},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B56,'Green Book Tables'!$O$17:$O$107,0))*J56","v":17.751036668807178}]
[null,2038,26.371608192116526,31.822795003039548,37.388593734874917,9.5468385009118641,5.0788686454837046,0.02,1.4675057040873136,1.2987810569756122,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B57,'Green Book Tables'!$O$17:$O$107,0))*$J57","v":16.216938947737312},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B57,'Green Book Tables'!$O$17:$O$107,0))*J57","v":16.929562151612348},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B57,'Green Book Tables'!$O$17:$O$107,0))*J57","v":18.254309335690113}]
[null,2039,26.899040355958853,32.45925090310034,38.136365609572415,9.7377752709301024,5.1681477864184906,0.02,1.4968558181690599,1.3247566781151245,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B58,'Green Book Tables'!$O$17:$O$107,0))*$J58","v":16.502009202336893},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B58,'Green Book Tables'!$O$17:$O$107,0))*J58","v":17.227159288061635},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B58,'Green Book Tables'!$O$17:$O$107,0))*J58","v":18.575193605319232}]
[null,2040,27.437021163078033,33.108435921162346,38.899092921763859,9.9325307763487043,5.3933614313696214,0.02,1.5267929345324411,1.351251811677427,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B59,'Green Book Tables'!$O$17:$O$107,0))*$J59","v":17.221121308852503},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B59,'Green Book Tables'!$O$17:$O$107,0))*J59","v":17.977871437898738},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B59,'Green Book Tables'!$O$17:$O$107,0))*J59","v":19.384649377563303}]
[null,2041,27.985761586339592,33.770604639585592,39.677074780199142,10.131181391875677,5.4101169173838057,0.02,1.5573287932230899,1.3782768479109755,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B60,'Green Book Tables'!$O$17:$O$107,0))*$J60","v":17.274621943087912},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B60,'Green Book Tables'!$O$17:$O$107,0))*J60","v":18.03372305794602},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B60,'Green Book Tables'!$O$17:$O$107,0))*J60","v":19.444871416391724}]
[null,2042,28.545476818066383,34.446016732377302,40.470616275803124,10.333805019713191,5.5102110182057391,0.02,1.5884753690875517,1.405842384869195,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B61,'Green Book Tables'!$O$17:$O$107,0))*$J61","v":17.594224601743274},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B61,'Green Book Tables'!$O$17:$O$107,0))*J61","v":18.367370060685797},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B61,'Green Book Tables'!$O$17:$O$107,0))*J61","v":19.804626473397594}]
[null,2043,29.116386354427711,35.13493706702485,41.280028601319181,10.540481120107454,5.6690040422729586,0.02,1.6202448764693027,1.4339592325665789,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B62,'Green Book Tables'!$O$17:$O$107,0))*$J62","v":18.101254209393115},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B62,'Green Book Tables'!$O$17:$O$107,0))*J62","v":18.896680140909861},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B62,'Green Book Tables'!$O$17:$O$107,0))*J62","v":20.375355347090814}]
[null,2044,29.698714081516265,35.837635808365349,42.105629173345569,10.751290742509605,5.8409137880935509,0.02,1.6526497739986887,1.4626384172179105,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B63,'Green Book Tables'!$O$17:$O$107,0))*$J63","v":18.650165797207585},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B63,'Green Book Tables'!$O$17:$O$107,0))*J63","v":19.469712626978502},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B63,'Green Book Tables'!$O$17:$O$107,0))*J63","v":20.993227927989203}]
[null,2045,30.292688363146592,36.554388524532655,42.947741756812476,10.966316557359796,5.9386721012179375,0.02,1.6857027694786626,1.4918911855622687,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B64,'Green Book Tables'!$O$17:$O$107,0))*$J64","v":18.962310234528619},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B64,'Green Book Tables'!$O$17:$O$107,0))*J64","v":19.795573670726458},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B64,'Green Book Tables'!$O$17:$O$107,0))*J64","v":21.344587770597983}]
[null,2046,30.89854213040952,37.285476295023308,43.806696591948729,11.185642888506992,6.0803628993503436,0.02,1.7194168248682358,1.5217290092735141,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B65,'Green Book Tables'!$O$17:$O$107,0))*$J65","v":19.414732059773634},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B65,'Green Book Tables'!$O$17:$O$107,0))*J65","v":20.267876331167813},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B65,'Green Book Tables'!$O$17:$O$107,0))*J65","v":21.853848363787321}]
[null,2047,31.516512973017711,38.031185820923774,44.6828305237877,11.409355746277132,6.1689919481661244,0.02,1.7538051613656005,1.5521635894589845,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B66,'Green Book Tables'!$O$17:$O$107,0))*$J66","v":19.697726555982872},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B66,'Green Book Tables'!$O$17:$O$107,0))*J66","v":20.563306493887083},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B66,'Green Book Tables'!$O$17:$O$107,0))*J66","v":22.172396092847002}]
[null,2048,32.146843232478069,38.791809537342253,45.576487134263459,11.637542861202675,6.2344800548473573,0.02,1.7888812645929126,1.5832068612481642,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B67,'Green Book Tables'!$O$17:$O$107,0))*$J67","v":19.90683151655255},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B67,'Green Book Tables'!$O$17:$O$107,0))*J67","v":20.781600182824526},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B67,'Green Book Tables'!$O$17:$O$107,0))*J67","v":22.407771378291905}]
[null,2049,32.789780097127633,39.567645728089097,46.488016876948727,11.870293718426728,6.3074996335813251,0.02,1.8246588898847709,1.6148709984731275,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B68,'Green Book Tables'!$O$17:$O$107,0))*$J68","v":20.139984632526762},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B68,'Green Book Tables'!$O$17:$O$107,0))*J68","v":21.024998778604417},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B68,'Green Book Tables'!$O$17:$O$107,0))*J68","v":22.670216042805308}]
[null,2050,33.445575699070183,40.358998642650874,47.4177772144877,12.107699592795262,6.4381015775626027,0.02,1.8611520676824662,1.6471684184425901,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B69,'Green Book Tables'!$O$17:$O$107,0))*$J69","v":20.55699950332551},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B69,'Green Book Tables'!$O$17:$O$107,0))*J69","v":21.460338591875342},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B69,'Green Book Tables'!$O$17:$O$107,0))*J69","v":23.139621426501677}]
[null,2051,34.114487213051589,41.166178615503895,48.366132758777454,12.349853584651168,6.566863609113855,0.02,1.8983751090361156,1.6801117868114419,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B70,'Green Book Tables'!$O$17:$O$107,0))*$J70","v":20.96813949339202},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B70,'Green Book Tables'!$O$17:$O$107,0))*J70","v":21.889545363712852},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B70,'Green Book Tables'!$O$17:$O$107,0))*J70","v":23.60241385503171}]
[null,2052,34.796776957312623,41.989502187813976,49.333455413953011,12.596850656344193,6.698200881296132,0.02,1.936342611216838,1.7137140225476708,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B71,'Green Book Tables'!$O$17:$O$107,0))*$J71","v":21.38750228325986},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B71,'Green Book Tables'!$O$17:$O$107,0))*J71","v":22.327336270987107},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B71,'Green Book Tables'!$O$17:$O$107,0))*J71","v":24.074462132132343}]
[null,2053,35.492712496458871,42.829292231570257,50.320124522232071,12.848787669471077,6.8321648989220547,0.02,1.9750694634411747,1.7479883029986243,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B72,'Green Book Tables'!$O$17:$O$107,0))*$J72","v":21.815252328925059},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B72,'Green Book Tables'!$O$17:$O$107,0))*J72","v":22.773882996406851},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B72,'Green Book Tables'!$O$17:$O$107,0))*J72","v":24.555951374774992}]
[null,2054,36.202566746388044,43.685878076201654,51.326527012676706,13.105763422860496,6.9688081969004969,0.02,2.0145708527099981,1.7829480690585968,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B73,'Green Book Tables'!$O$17:$O$107,0))*$J73","v":22.251557375503562},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B73,'Green Book Tables'!$O$17:$O$107,0))*J73","v":23.22936065633499},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B73,'Green Book Tables'!$O$17:$O$107,0))*J73","v":25.047070402270492}]
[null,2055,36.926618081315809,44.559595637725693,52.353057552930238,13.367878691317708,7.1081843608385062,0.02,2.0548622697641981,1.8186070304397688,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B74,'Green Book Tables'!$O$17:$O$107,0))*$J74","v":22.696588523013634},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B74,'Green Book Tables'!$O$17:$O$107,0))*J74","v":23.693947869461688},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B74,'Green Book Tables'!$O$17:$O$107,0))*J74","v":25.548011810315902}]
[null,2056,37.665150442942121,45.4507875504802,53.400118703988838,13.63523626514406,7.2503480480552769,0.02,2.0959595151594819,1.8549791710485641,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B75,'Green Book Tables'!$O$17:$O$107,0))*$J75","v":23.150520293473907},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B75,'Green Book Tables'!$O$17:$O$107,0))*J75","v":24.167826826850924},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B75,'Green Book Tables'!$O$17:$O$107,0))*J75","v":26.058972046522221}]
[null,2057,38.418453451800964,46.359803301489805,54.46812107806862,13.90794099044694,7.3953550090163818,0.02,2.1378787054626716,1.8920787544695354,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B76,'Green Book Tables'!$O$17:$O$107,0))*$J76","v":23.613530699343382},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B76,'Green Book Tables'!$O$17:$O$107,0))*J76","v":24.65118336338794},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B76,'Green Book Tables'!$O$17:$O$107,0))*J76","v":26.580151487452664}]
[null,2058,39.186822520836984,47.286999367519599,55.557483499629988,14.186099810255879,7.5432621091967098,0.02,2.180636279571925,1.9299203295589262,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B77,'Green Book Tables'!$O$17:$O$107,0))*$J77","v":24.085801313330251},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B77,'Green Book Tables'!$O$17:$O$107,0))*J77","v":25.1442070306557},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B77,'Green Book Tables'!$O$17:$O$107,0))*J77","v":27.111754517201717}]
[null,2059,39.970558971253723,48.232739354869992,56.668633169622588,14.469821806460997,7.6941273513806445,0.02,2.2242490051633634,1.9685187361501049,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B78,'Green Book Tables'!$O$17:$O$107,0))*$J78","v":24.567517339596858},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B78,'Green Book Tables'!$O$17:$O$107,0))*J78","v":25.647091171268816},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B78,'Green Book Tables'!$O$17:$O$107,0))*J78","v":27.653989607545753}]
[null,2060,40.769970150678795,49.197394141967386,57.802005833015038,14.759218242590215,7.8480098984082582,0.02,2.2687339852666306,2.0078891108731072,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B79,'Green Book Tables'!$O$17:$O$107,0))*$J79","v":25.058867686388798},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B79,'Green Book Tables'!$O$17:$O$107,0))*J79","v":26.160032994694195},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B79,'Green Book Tables'!$O$17:$O$107,0))*J79","v":28.207069399696675}]
[null,2061,41.585369553692374,50.181342024806739,58.958045949675345,15.054402607442022,8.0049700963764234,0.02,2.3141086649719633,2.0480468930905693,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B80,'Green Book Tables'!$O$17:$O$107,0))*$J80","v":25.560045040116574},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B80,'Green Book Tables'!$O$17:$O$107,0))*J80","v":26.683233654588079},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B80,'Green Book Tables'!$O$17:$O$107,0))*J80","v":28.771210787690606}]
[null,2062,42.417076944766222,51.184968865302878,60.137206868668855,15.355490659590863,8.1650694983039518,0.02,2.3603908382714027,2.0890078309523807,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B81,'Green Book Tables'!$O$17:$O$107,0))*$J81","v":26.071245940918907},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B81,'Green Book Tables'!$O$17:$O$107,0))*J81","v":27.216898327679843},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B81,'Green Book Tables'!$O$17:$O$107,0))*J81","v":29.346635003444419}]
[null,2063,43.265418483661549,52.20866824260893,61.339951006042227,15.662600472782678,8.3283708882700314,0.02,2.4075986550368307,2.1307879875714284,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B82,'Green Book Tables'!$O$17:$O$107,0))*$J82","v":26.592670859737286},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B82,'Green Book Tables'!$O$17:$O$107,0))*J82","v":27.761236294233438},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B82,'Green Book Tables'!$O$17:$O$107,0))*J82","v":29.933567703513308}]
[null,2064,44.130726853334778,53.252841607461114,62.566750026163071,15.975852482238334,8.4949383060354329,0.02,2.4557506281375674,2.1734037473228569,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B83,'Green Book Tables'!$O$17:$O$107,0))*$J83","v":27.124524276932028},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B83,'Green Book Tables'!$O$17:$O$107,0))*J83","v":28.316461020118108},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B83,'Green Book Tables'!$O$17:$O$107,0))*J83","v":30.532239057583574}]
[null,2065,45.013341390401472,54.317898439610332,63.818085026686333,16.2953695318831,8.664837072156141,0.02,2.5048656407003187,2.2168718222693142,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B84,'Green Book Tables'!$O$17:$O$107,0))*$J84","v":27.667014762470671},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B84,'Green Book Tables'!$O$17:$O$107,0))*J84","v":28.882790240520471},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B84,'Green Book Tables'!$O$17:$O$107,0))*J84","v":31.142883838735248}]
[null,2066,45.913608218209504,55.404256408402539,65.09444672722006,16.62127692252076,8.8381338135992635,0.02,2.554962953514325,2.2612092587147004,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B85,'Green Book Tables'!$O$17:$O$107,0))*$J85","v":28.220355057720084},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B85,'Green Book Tables'!$O$17:$O$107,0))*J85","v":29.46044604533088},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B85,'Green Book Tables'!$O$17:$O$107,0))*J85","v":31.765741515509951}]
[null,2067,46.831880382573686,56.512341536570588,66.396335661764454,16.953702460971176,9.0148964898712478,0.02,2.6060622125846113,2.3064334438889942,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B86,'Green Book Tables'!$O$17:$O$107,0))*$J86","v":28.784762158874482},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B86,'Green Book Tables'!$O$17:$O$107,0))*J86","v":30.049654966237494},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B86,'Green Book Tables'!$O$17:$O$107,0))*J86","v":32.401056345820145}]
[null,2068,47.768517990225163,57.642588367302004,67.724262374999753,17.292776510190599,9.1951944196686721,0.02,2.6581834568363036,2.352562112766774,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B87,'Green Book Tables'!$O$17:$O$107,0))*$J87","v":29.360457402051971},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B87,'Green Book Tables'!$O$17:$O$107,0))*J87","v":30.650648065562244},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B87,'Green Book Tables'!$O$17:$O$107,0))*J87","v":33.049077472736549}]
[null,2069,48.723888350029668,58.79544013464804,69.078747622499748,17.638632040394413,9.379098308062046,0.02,2.7113471259730297,2.3996133550221095,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B88,'Green Book Tables'!$O$17:$O$107,0))*$J88","v":29.947666550093011},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B88,'Green Book Tables'!$O$17:$O$107,0))*J88","v":31.263661026873489},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B88,'Green Book Tables'!$O$17:$O$107,0))*J88","v":33.710059022191281}]
[null,2070,49.698366117030261,59.971348937340998,70.460322574949743,17.991404681202297,9.5666802742232857,0.02,2.7655740684924903,2.4476056221225515,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B89,'Green Book Tables'!$O$17:$O$107,0))*$J89","v":30.54661988109487},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B89,'Green Book Tables'!$O$17:$O$107,0))*J89","v":31.888934247410955},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B89,'Green Book Tables'!$O$17:$O$107,0))*J89","v":34.384260202635105}]
[null,2071,50.692333439370863,61.17077591608782,71.869529026448731,18.351232774826347,9.758013879707752,0.02,2.8208855498623402,2.4965577345650027,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B90,'Green Book Tables'!$O$17:$O$107,0))*$J90","v":31.157552278716771},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B90,'Green Book Tables'!$O$17:$O$107,0))*J90","v":32.526712932359175},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B90,'Green Book Tables'!$O$17:$O$107,0))*J90","v":35.07194540668781}]
[null,2072,51.706180108158286,62.394191434409585,73.306919606977715,18.718257430322875,9.9531741573019072,0.02,2.8773032608595872,2.5464888892563029,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B91,'Green Book Tables'!$O$17:$O$107,0))*$J91","v":31.780703324291107},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B91,'Green Book Tables'!$O$17:$O$107,0))*J91","v":33.177247191006359},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B91,'Green Book Tables'!$O$17:$O$107,0))*J91","v":35.773384314821563}]
[null,2073,52.740303710321456,63.64207526309778,74.77305799911727,19.092622578929333,10.152237640447945,0.02,2.9348493260767792,2.597418667041429,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B92,'Green Book Tables'!$O$17:$O$107,0))*$J92","v":32.416317390776932},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B92,'Green Book Tables'!$O$17:$O$107,0))*J92","v":33.840792134826486},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B92,'Green Book Tables'!$O$17:$O$107,0))*J92","v":36.488852001117998}]
[null,2074,53.795109784527881,64.914916768359731,76.268519159099611,19.474475030507918,10.355282393256905,0.02,2.9935463125983146,2.6493670403822578,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B93,'Green Book Tables'!$O$17:$O$107,0))*$J93","v":33.064643738592473},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B93,'Green Book Tables'!$O$17:$O$107,0))*J93","v":34.517607977523021},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B93,'Green Book Tables'!$O$17:$O$107,0))*J93","v":37.21862904114036}]
[null,2075,54.871011980218441,66.213215103726924,77.793889542281605,{"$f":"D94*0.3","v":19.863964531118075},{"$f":"N94*0.3","v":10.562388041122045},0.02,3.0534172388502809,2.7023543811899029,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B94,'Green Book Tables'!$O$17:$O$107,0))*$J94","v":33.725936613364318},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B94,'Green Book Tables'!$O$17:$O$107,0))*J94","v":35.207960137073485},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B94,'Green Book Tables'!$O$17:$O$107,0))*J94","v":37.963001621963166}]
[null,2076,55.968432219822816,67.537479405801463,79.349767333127247,20.26124382174044,10.773635801944485,0.02,3.1144855836272867,2.7564014688137011,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B95,'Green Book Tables'!$O$17:$O$107,0))*$J95","v":34.400455345631606},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B95,'Green Book Tables'!$O$17:$O$107,0))*J95","v":35.91211933981495},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B95,'Green Book Tables'!$O$17:$O$107,0))*J95","v":38.722261654402431}]
[null,2077,57.087800864219268,68.888228993917494,80.93676267978978,20.666468698175247,10.989108517983377,0.02,3.1767752952998323,2.8115294981899752,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B96,'Green Book Tables'!$O$17:$O$107,0))*$J96","v":35.088464452544244},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B96,'Green Book Tables'!$O$17:$O$107,0))*J96","v":36.630361726611255},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B96,'Green Book Tables'!$O$17:$O$107,0))*J96","v":39.496706887490483}]
[null,2078,58.229556881503648,70.265993573795839,82.555497933385581,21.07979807213875,11.208890688343043,0.02,3.2403108012058288,2.8677600881537746,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B97,'Green Book Tables'!$O$17:$O$107,0))*$J97","v":35.790233741595124},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B97,'Green Book Tables'!$O$17:$O$107,0))*J97","v":37.36296896114348},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B97,'Green Book Tables'!$O$17:$O$107,0))*J97","v":40.286641025240293}]
[null,2079,59.394148019133723,71.671313445271764,84.206607892053299,21.50139403358153,11.433068502109904,0.02,3.3051170172299456,2.92511528991685,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B98,'Green Book Tables'!$O$17:$O$107,0))*$J98","v":36.506038416427025},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B98,'Green Book Tables'!$O$17:$O$107,0))*J98","v":38.110228340366348},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B98,'Green Book Tables'!$O$17:$O$107,0))*J98","v":41.092373845745094}]
[null,2080,60.582030979516404,73.1047397141772,85.890740049894362,21.931421914253161,11.661729872152103,0.02,3.3712193575745446,2.9836175957151871,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B99,'Green Book Tables'!$O$17:$O$107,0))*$J99","v":37.236159184755572},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B99,'Green Book Tables'!$O$17:$O$107,0))*J99","v":38.872432907173675},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B99,'Green Book Tables'!$O$17:$O$107,0))*J99","v":41.914221322659998}]
[null,2081,61.79367159910673,74.566834508460744,87.608554850892247,22.370050352538222,11.894964469595145,0.02,3.4386437447260354,3.043289947629491,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B100,'Green Book Tables'!$O$17:$O$107,0))*$J100","v":37.980882368450679},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B100,'Green Book Tables'!$O$17:$O$107,0))*J100","v":39.649881565317152},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B100,'Green Book Tables'!$O$17:$O$107,0))*J100","v":42.752505749113197}]
[null,2082,63.029545031088865,76.058171198629964,89.360725947910097,22.81745135958899,12.132863758987048,0.02,3.5074166196205563,3.104155746582081,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B101,'Green Book Tables'!$O$17:$O$107,0))*$J101","v":38.740500015819698},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B101,'Green Book Tables'!$O$17:$O$107,0))*J101","v":40.442879196623494},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B101,'Green Book Tables'!$O$17:$O$107,0))*J101","v":43.607555864095467}]
[null,2083,64.290135931710637,77.579334622602559,91.147940466868292,23.273800386780767,12.375521034166789,0.02,3.5775649520129673,3.1662388615137229,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B102,'Green Book Tables'!$O$17:$O$107,0))*$J102","v":39.515310016136091},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B102,'Green Book Tables'!$O$17:$O$107,0))*J102","v":41.251736780555966},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B102,'Green Book Tables'!$O$17:$O$107,0))*J102","v":44.479706981377383}]
[null,2084,65.575938650344867,79.130921315054621,92.970899276205671,23.739276394516384,12.623031454850127,0.02,3.6491162510532269,3.2295636387439974,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B103,'Green Book Tables'!$O$17:$O$107,0))*$J103","v":40.305616216458816},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B103,'Green Book Tables'!$O$17:$O$107,0))*J103","v":42.076771516167092},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B103,'Green Book Tables'!$O$17:$O$107,0))*J103","v":45.369301121004931}]
[null,2085,66.887457423351748,80.713539741355703,94.830317261729775,24.21406192240671,12.87549208394713,0.02,3.7220985760742913,3.2941549115188775,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B104,'Green Book Tables'!$O$17:$O$107,0))*$J104","v":41.111728540787993},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B104,'Green Book Tables'!$O$17:$O$107,0))*J104","v":42.918306946490432},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B104,'Green Book Tables'!$O$17:$O$107,0))*J104","v":46.276687143425029}]
[null,2086,68.225206571818788,82.327810536182824,96.726923606964377,24.698343160854847,13.133001925626072,0.02,3.796540547595777,3.360038009749255,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B105,'Green Book Tables'!$O$17:$O$107,0))*$J105","v":41.933963111603752},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B105,'Green Book Tables'!$O$17:$O$107,0))*J105","v":43.776673085420242},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B105,'Green Book Tables'!$O$17:$O$107,0))*J105","v":47.202220886293532}]
[null,2087,69.589710703255165,83.974366746906469,98.661462079103657,25.19231002407194,13.395661964138595,0.02,3.8724713585476924,3.4272387699442404,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B106,'Green Book Tables'!$O$17:$O$107,0))*$J106","v":42.772642373835829},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B106,'Green Book Tables'!$O$17:$O$107,0))*J106","v":44.65220654712865},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B106,'Green Book Tables'!$O$17:$O$107,0))*J106","v":48.146265304019401}]
[null,2088,70.981504917320265,85.653854081844599,100.63469132068573,25.696156224553381,13.663575203421365,0.02,{"$f":"I106*(1+H107)","v":3.9499207857186462},3.4957835453431252,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B107,'Green Book Tables'!$O$17:$O$107,0))*$J107","v":43.628095221312549},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B107,'Green Book Tables'!$O$17:$O$107,0))*J107","v":45.54525067807122},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B107,'Green Book Tables'!$O$17:$O$107,0))*J107","v":49.109190610099787}]
[null,2089,72.401135015666668,87.366931163481482,102.64738514709944,26.210079349044445,13.936846707489794,0.02,4.0289192014330188,3.5656992162499876,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B108,'Green Book Tables'!$O$17:$O$107,0))*$J108","v":44.500657125738798},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B108,'Green Book Tables'!$O$17:$O$107,0))*J108","v":46.456155691632645},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B108,'Green Book Tables'!$O$17:$O$107,0))*J108","v":50.091374422301783}]
[null,2090,73.849157715979999,89.114269786751123,104.70033285004142,26.734280936025336,14.215583641639588,0.02,4.1094975854616793,{"$f":"J108*(1+H109)","v":3.6370132005749873},null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B109,'Green Book Tables'!$O$17:$O$107,0))*$J109","v":45.390670268253572},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B109,'Green Book Tables'!$O$17:$O$107,0))*J109","v":47.385278805465298},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B109,'Green Book Tables'!$O$17:$O$107,0))*J109","v":51.093201910747823}]
[null,2091,75.326140870299596,90.896555182486139,106.79433950704225,27.268966554745841,14.499895314472381,0.02,4.191687537170913,3.7097534645864871,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B110,'Green Book Tables'!$O$17:$O$107,0))*$J110","v":46.298483673618648},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B110,'Green Book Tables'!$O$17:$O$107,0))*J110","v":48.332984381574605},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B110,'Green Book Tables'!$O$17:$O$107,0))*J110","v":52.11506594896278}]
[null,2092,76.83266368770559,92.714486286135852,108.9302262971831,27.814345885840755,14.789893220761828,0.02,4.2755212879143309,3.7839485338782168,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B111,'Green Book Tables'!$O$17:$O$107,0))*$J111","v":47.224453347091021},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B111,'Green Book Tables'!$O$17:$O$107,0))*J111","v":49.299644069206096},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B111,'Green Book Tables'!$O$17:$O$107,0))*J111","v":53.157367267942035}]
[null,2093,78.369316961459702,94.568776011858574,111.10883082312675,28.370632803557573,15.085691085177064,0.02,4.3610317136726175,3.8596275045557813,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B112,'Green Book Tables'!$O$17:$O$107,0))*$J112","v":48.168942414032841},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B112,'Green Book Tables'!$O$17:$O$107,0))*J112","v":50.285636950590217},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B112,'Green Book Tables'!$O$17:$O$107,0))*J112","v":54.220514613300878}]
[null,2094,79.936703300688905,96.46015153209575,113.3310074395893,28.938045459628725,15.387404906880606,0.02,4.4482523479460703,3.9368200546468968,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B113,'Green Book Tables'!$O$17:$O$107,0))*$J113","v":49.132321262313496},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B113,'Green Book Tables'!$O$17:$O$107,0))*J113","v":51.291349689602022},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B113,'Green Book Tables'!$O$17:$O$107,0))*J113","v":55.304924905566892}]
[null,2095,81.535437366702666,98.389354562737665,115.59762758838107,29.5168063688213,15.695153005018216,0.02,4.5372173949049914,4.0155564557398344,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B114,'Green Book Tables'!$O$17:$O$107,0))*$J114","v":50.114967687559762},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B114,'Green Book Tables'!$O$17:$O$107,0))*J114","v":52.317176683394059},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B114,'Green Book Tables'!$O$17:$O$107,0))*J114","v":56.411023403678222}]
[null,2096,83.166146114036721,100.35714165399241,117.90958014014869,30.107142496197724,16.009056065118582,0.02,4.627961742803091,4.0958675848546315,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B115,'Green Book Tables'!$O$17:$O$107,0))*$J115","v":51.11726704131096},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B115,'Green Book Tables'!$O$17:$O$107,0))*J115","v":53.363520217061946},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B115,'Green Book Tables'!$O$17:$O$107,0))*J115","v":57.539243871751793}]
[null,2097,84.829469036317462,102.36428448707227,120.26777174295168,30.709285346121678,16.329237186420954,0.02,4.7205209776591532,4.1777849365517241,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B116,'Green Book Tables'!$O$17:$O$107,0))*$J116","v":52.13961238213718},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B116,'Green Book Tables'!$O$17:$O$107,0))*J116","v":54.430790621403183},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B116,'Green Book Tables'!$O$17:$O$107,0))*J116","v":58.69002874918683}]
[null,2098,86.526058417043814,104.41157017681371,122.67312717781071,31.323471053044113,16.655821930149372,0.02,4.8149313972123364,4.2613406352827585,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B117,'Green Book Tables'!$O$17:$O$107,0))*$J117","v":53.182404629779924},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B117,'Green Book Tables'!$O$17:$O$107,0))*J117","v":55.519406433831243},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B117,'Green Book Tables'!$O$17:$O$107,0))*J117","v":59.863829324170567}]
[null,2099,88.256579585384699,106.49980158035,125.12658972136693,31.949940474104999,16.988938368752361,0.02,4.9112300251565832,4.3465674479884138,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B118,'Green Book Tables'!$O$17:$O$107,0))*$J118","v":54.246052722375524},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B118,'Green Book Tables'!$O$17:$O$107,0))*J118","v":56.629794562507875},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B118,'Green Book Tables'!$O$17:$O$107,0))*J118","v":61.061105910653978}]
[null,2100,90.021711177092385,108.62979761195699,127.62912151579427,32.588939283587095,17.328717136127409,0.02,5.009454625659715,4.4334987969481823,null,null,{"$f":"INDEX('Green Book Tables'!$Q$17:$Q$107,MATCH('User Curve'!$B119,'Green Book Tables'!$O$17:$O$107,0))*$J119","v":55.330973776823036},{"$f":"INDEX('Green Book Tables'!$T$17:$T$107,MATCH('User Curve'!$B119,'Green Book Tables'!$O$17:$O$107,0))*J119","v":57.76239045375803},{"$f":"INDEX('Green Book Tables'!$W$17:$W$107,MATCH('User Curve'!$B119,'Green Book Tables'!$O$17:$O$107,0))*J119","v":62.282328028867063}]
[]
[null,"Note: Non-domestic prices should be inclusive of Climate Change Levy"]
[]
[null,"Please, edit the following cells with your own assumptions "]
[]
["[1] ","Assumptions on user-defined baseline electricity price curves"]
[null,"From the year 2022 to 2031, this price forecast has been provided by Cornwall Insight (updated November 2022). \nThis represents the central scenario of a retail electricity price forecast, specific for the North West.\nThe retail electricity price forecast takes into account Wholesale Electricity Price (based on Cornwall Insight's Benchmark Power Curve), network costs (calculated for the North West), renewables and capacity fees, Climate Change Levy (CCL), and supplier fees. Prices have been adjusted by CPI inflation projection based on the Bank of England.\nFrom 2031 onwards, electricity prices have been considered constant and only adjusted by inflation.\nIf better data is available, the user should replace the default data.\n\n"]
[]
["[2] ","Assumptions on user-defined low and high electricity price curves"]
[null,"From the year 2022 to 2031, this price forecast has been provided by Cornwall Insight (updated November 2022). \nThese curves are based on low and high scenarios of a retail electricity price forecast, specific for the North West.\nThe retail electricity price forecast takes into account Wholesale Electricity Price (based on Cornwall Insight's Benchmark Power Curve), network costs (calculated for the North West), renewables and capacity fees, Climate Change Levy (CCL), and supplier fees. Prices have been adjusted by CPI inflation projection based on the Bank of England.\n\nThe Wholesale Electricity Price is the only component that varies between Low, Central, and High scenarios, the forecasted cost of the other retail electricity price components is the same for each scenario.\n\nFrom 2031 onwards, electricity prices in each scenario have been considered constant and only adjusted by inflation.\nIf better data is available, the user should replace the default data."]
[]
["[3] ","Price for electrcity exported or resold based on user-defined curve"]
[null,"The price for electricity exported or resold is assumed to be 30% of the retail electricity price defined in the other columns. This approximation is based on a simple analysis of historical data for the Smart Export Guarantee tariff, offered by some of the main electricity suppliers. \nIf better data is available, the user should replace the default data."]
[]
["[4] ","Price for electricity exported or resold using Green Book as reference"]
[null,"The price for electricity exported or resold is assumed to be 30% of the retail electricity price defined in the Green Book central scenario. This approximation is based on a simple analysis of historical data for the Smart Export Guarantee tariff, offered by some of the main electricity suppliers. "]
[]
["[5] ","Source for CPI Inflation "]
[null,"Historical values are based on Office for National Statistics data"]
[null,"https://www.ons.gov.uk/economy/inflationandpriceindices/bulletins/consumerpriceinflation/august2022"]
[null,"Forecast values are based on Bank of England projections available through February 2023 Economic Outlook"]
[null,"https://www.bankofengland.co.uk/monetary-policy-report/2023/february-2023"]
[null,"The user should update default data and keep a record in the cell below"]
[null,"Last update:","February 2023"]

{"sheet":"Lists","index":4,"n_rows":48,"n_cols":55,"rows_kept":48,"cut":false,"hidden":true,"merged":[]}
["Dropdown selection",2,1,2,2,3,2,1,3,1,2,null,null,null,null,"Current site ref",2]
["Dropdown value",{"$f":"INDEX(B9:B38,B1)","v":"No"},{"$f":"INDEX(C9:C38,C1)","v":"Yes"},{"$f":"INDEX(D9:D38,D1)","v":"User Curve"},{"$f":"INDEX(E9:E38,E1)","v":"User Curve"},{"$f":"INDEX(F9:F38,F1)","v":2024},{"$f":"INDEX(G9:G38,G1)","v":"No"},{"$f":"INDEX(H9:H38,H1)","v":"On site self-consumption"},{"$f":"INDEX(I9:I38,I1)","v":"Annuity loan"},{"$f":"INDEX(J9:J38,J1)","v":"Asset Owner/Generator"},{"$f":"INDEX(K9:K38,K1)","v":"No"},null,null,null,null,"Current site name",{"$f":"INDEX(Location_select,Q1)","v":"Example Medium-Cost Solar Farm"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totals sites",{"$f":"COUNTA(Q9:Q48)-COUNTIF(lists_sites,\"\")","v":5}]
["IMPORTANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per kWp",{"$f":"INDEX(Data_value,MATCH(P4,Data_field,0),MATCH(Lists_projectname,Data_sheet,0))","v":1185.7142857142858}]
["VBA code and cells formulas refer to the order of the items in the list (row 1). Names can be changed (e.g. Green Book --> greenbook) but the order should remain the same."]
[]
[null,null,null,null,null,null,"Do not change order - order linked to VBA code","Do not change order - order linked to VBA code","Do not change order - order linked to VBA code","Do not change order - order linked to VBA code","Do not change order - order linked to VBA code"]
[null,"Include Grant?","Include feasibility costs?","Retail Electricity Price source?","Energy export price source","Year zero reference","Offtake based on target IRR generator?","Revenue Model","Project Financing","Role","Offtake based on target NPV off-taker?",null,null,"Sheets","include",null,"Short list"]
[null,"Yes","Yes","Green Book","30% of Green Book retail price",2022,"Yes",{"$f":"'Energy Calculations'!AP15","v":"On site self-consumption"},"Own fund","Asset Owner/Generator","Yes",null,1,{"$f":"IFERROR(INDEX(SheetNames,M9),\"\")","v":"Cover"},{"$f":"IF(N9=\"\",\"N\",IF(OR(N8=\"Sites->\",O8=\"Y\"),\"Y\",\"\"))","v":""},{"$f":"COUNTBLANK(O9:O48)+1","v":17},{"$f":"IF(ISERROR(INDEX(N$9:N$48,P9)),\"\",INDEX(N$9:N$48,P9))","v":"Template PPA Off-taker only"},null,{"$f":"SheetNames","v":{"$error":"#NAME?"}}]
[null,"No","No","User Curve","User Curve",2023,"No",{"$f":"'Energy Calculations'!AZ15","v":"Private Wire"},{"$f":"'Financing Calculations'!C5","v":"Equal Instalments of Principal Loan"},"Off-taker","No",null,2,{"$f":"IFERROR(INDEX(SheetNames,M10),\"\")","v":"Add new site"},{"$f":"IF(N10=\"\",\"N\",IF(OR(N9=\"Sites->\",O9=\"Y\"),\"Y\",\"\"))","v":""},{"$f":"P9+1","v":18},{"$f":"IF(ISERROR(INDEX(N$9:N$48,P10)),\"\",INDEX(N$9:N$48,P10))","v":"Example Medium-Cost Solar Farm"}]
[null,null,null,null,null,2024,null,{"$f":"'Energy Calculations'!BN15","v":"Sleeved PPA"},{"$f":"'Financing Calculations'!Y5","v":"Annuity loan"},"Both Asset Owner and Off-taker",null,null,3,{"$f":"IFERROR(INDEX(SheetNames,M11),\"\")","v":"Input settings"},"",{"$f":"P10+1","v":19},{"$f":"IF(ISERROR(INDEX(N$9:N$48,P11)),\"\",INDEX(N$9:N$48,P11))","v":"Example High-Cost Solar Farm"}]
[null,null,null,null,null,2025,null,null,{"$f":"'Financing Calculations'!AP5","v":"Maturity loan"},null,null,null,4,{"$f":"IFERROR(INDEX(SheetNames,M12),\"\")","v":"User Curve"},"",20,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P12)),\"\",INDEX(N$9:N$48,P12))","v":"Example Rooftop Solar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,2026,null,null,{"$f":"'Financing Calculations'!BL5","v":"Salix & Annuity Loan after year 5"},null,null,null,5,{"$f":"IFERROR(INDEX(SheetNames,M13),\"\")","v":"Lists"},"",21,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P13)),\"\",INDEX(N$9:N$48,P13))","v":"Example Rooftop Solar 2"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,2027,null,null,null,null,null,null,6,{"$f":"IFERROR(INDEX(SheetNames,M14),\"\")","v":"Energy Calculations"},"",22,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P14)),\"\",INDEX(N$9:N$48,P14))","v":""}]
[null,null,null,null,null,2028,null,null,null,null,null,null,7,{"$f":"IFERROR(INDEX(SheetNames,M15),\"\")","v":"Financing Calculations"},"",23,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P15)),\"\",INDEX(N$9:N$48,P15))","v":""}]
[null,null,null,null,null,2029,null,null,null,null,null,null,8,{"$f":"IFERROR(INDEX(SheetNames,M16),\"\")","v":"Sensitivity Calculations"},"",24,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P16)),\"\",INDEX(N$9:N$48,P16))","v":""}]
[null,null,null,null,null,2030,null,null,null,null,null,null,9,{"$f":"IFERROR(INDEX(SheetNames,M17),\"\")","v":"Print Input"},"",25,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P17)),\"\",INDEX(N$9:N$48,P17))","v":""}]
[null,null,null,null,null,2031,null,null,null,null,null,null,10,{"$f":"IFERROR(INDEX(SheetNames,M18),\"\")","v":"Dashboard"},"",26,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P18)),\"\",INDEX(N$9:N$48,P18))","v":""}]
[null,null,null,null,null,2032,null,null,null,null,null,null,11,{"$f":"IFERROR(INDEX(SheetNames,M19),\"\")","v":"Sensitivity Analyses Results"},"",27,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P19)),\"\",INDEX(N$9:N$48,P19))","v":""}]
[null,null,null,null,null,2033,null,null,null,null,null,null,12,{"$f":"IFERROR(INDEX(SheetNames,M20),\"\")","v":"Result Tables"},"",28,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P20)),\"\",INDEX(N$9:N$48,P20))","v":""}]
[null,null,null,null,null,2034,null,null,null,null,null,null,13,{"$f":"IFERROR(INDEX(SheetNames,M21),\"\")","v":"Results Legend"},"",29,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P21)),\"\",INDEX(N$9:N$48,P21))","v":""}]
[null,null,null,null,null,2035,null,null,null,null,null,null,14,{"$f":"IFERROR(INDEX(SheetNames,M22),\"\")","v":"Data_value"},"",30,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P22)),\"\",INDEX(N$9:N$48,P22))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IFERROR(INDEX(SheetNames,M23),\"\")","v":"Green Book Tables"},"",31,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P23)),\"\",INDEX(N$9:N$48,P23))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"IFERROR(INDEX(SheetNames,M24),\"\")","v":"Sites->"},"",32,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P24)),\"\",INDEX(N$9:N$48,P24))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IFERROR(INDEX(SheetNames,M25),\"\")","v":"Template PPA Off-taker only"},"Y",33,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P25)),\"\",INDEX(N$9:N$48,P25))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IFERROR(INDEX(SheetNames,M26),\"\")","v":"Example Medium-Cost Solar Farm"},"Y",34,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P26)),\"\",INDEX(N$9:N$48,P26))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"IFERROR(INDEX(SheetNames,M27),\"\")","v":"Example High-Cost Solar Farm"},"Y",35,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P27)),\"\",INDEX(N$9:N$48,P27))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IFERROR(INDEX(SheetNames,M28),\"\")","v":"Example Rooftop Solar"},"Y",36,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P28)),\"\",INDEX(N$9:N$48,P28))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"IFERROR(INDEX(SheetNames,M29),\"\")","v":"Example Rooftop Solar 2"},"Y",37,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P29)),\"\",INDEX(N$9:N$48,P29))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"IFERROR(INDEX(SheetNames,M30),\"\")","v":""},"N",38,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P30)),\"\",INDEX(N$9:N$48,P30))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IFERROR(INDEX(SheetNames,M31),\"\")","v":""},"N",39,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P31)),\"\",INDEX(N$9:N$48,P31))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"IFERROR(INDEX(SheetNames,M32),\"\")","v":""},"N",40,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P32)),\"\",INDEX(N$9:N$48,P32))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"IFERROR(INDEX(SheetNames,M33),\"\")","v":""},"N",41,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P33)),\"\",INDEX(N$9:N$48,P33))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"IFERROR(INDEX(SheetNames,M34),\"\")","v":""},"N",42,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P34)),\"\",INDEX(N$9:N$48,P34))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"IFERROR(INDEX(SheetNames,M35),\"\")","v":""},"N",43,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P35)),\"\",INDEX(N$9:N$48,P35))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"IFERROR(INDEX(SheetNames,M36),\"\")","v":""},"N",44,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P36)),\"\",INDEX(N$9:N$48,P36))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"IFERROR(INDEX(SheetNames,M37),\"\")","v":""},"N",45,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P37)),\"\",INDEX(N$9:N$48,P37))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"IFERROR(INDEX(SheetNames,M38),\"\")","v":""},"N",46,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P38)),\"\",INDEX(N$9:N$48,P38))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"IFERROR(INDEX(SheetNames,M39),\"\")","v":""},"N",47,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P39)),\"\",INDEX(N$9:N$48,P39))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IFERROR(INDEX(SheetNames,M40),\"\")","v":""},"N",48,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P40)),\"\",INDEX(N$9:N$48,P40))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IFERROR(INDEX(SheetNames,M41),\"\")","v":""},"N",49,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P41)),\"\",INDEX(N$9:N$48,P41))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"IFERROR(INDEX(SheetNames,M42),\"\")","v":""},"N",50,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P42)),\"\",INDEX(N$9:N$48,P42))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IFERROR(INDEX(SheetNames,M43),\"\")","v":""},"N",51,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P43)),\"\",INDEX(N$9:N$48,P43))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IFERROR(INDEX(SheetNames,M44),\"\")","v":""},"N",52,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P44)),\"\",INDEX(N$9:N$48,P44))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"IFERROR(INDEX(SheetNames,M45),\"\")","v":""},"N",53,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P45)),\"\",INDEX(N$9:N$48,P45))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"IFERROR(INDEX(SheetNames,M46),\"\")","v":""},"N",54,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P46)),\"\",INDEX(N$9:N$48,P46))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"IFERROR(INDEX(SheetNames,M47),\"\")","v":""},"N",55,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P47)),\"\",INDEX(N$9:N$48,P47))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"IFERROR(INDEX(SheetNames,M48),\"\")","v":""},"N",56,{"$f":"IF(ISERROR(INDEX(N$9:N$48,P48)),\"\",INDEX(N$9:N$48,P48))","v":""}]

{"sheet":"Energy Calculations","index":5,"n_rows":110,"n_cols":76,"rows_kept":110,"cut":false,"hidden":true,"merged":[[53,68,54,68],[53,71,54,71],[14,51,14,61],[14,65,14,75],[80,13,80,16],[14,41,14,48],[53,45,54,45],[2,1,2,10],[53,54,54,54]]}
[null,"Energy and emissions"]
[]
[null,"Input settings last calculation"]
[null,"Include Grant?","Include feasibility costs?","Retail Electricity Price source?","Energy export price source","Year zero reference","Offtake based on minimum IRR generator?","Revenue Model","Project Financing","Role","Offtake based on target NPV off-taker?","Site"]
[null,2,1,2,2,3,2,1,3,1,2,20]
[null,"No","Yes","User Curve","User Curve",2024,"No","On site self-consumption","Annuity loan","Asset Owner/Generator","No","Example Rooftop Solar"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solver Data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Target IRR",0.05,"Offtake Rate (£/kWh)",{"$f":"IF(AND($G$6=\"yes\", $J$5<>1), energy_offtake_rate,IF(AND($K$6=\"yes\",$J$5=1),energy_offtake_rate,G95))","v":7.0000000000000007E-2},"Target NPV Off-taker",700000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"years",30,null,0.12090286274094872,"Actual NPV off-taker",{"$f":"IF($H$5=3,$BV$54,$BH$54)","v":519138.33947108395}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current IRR",{"$f":"IFERROR(IRR(BX20:BX50,0.03),-999.9%)","v":-3.5812902152721704E-2},"Target residual",{"$f":"NPV(BR9,BX20:BX50)","v":-213246.29297281947},"Target Max",{"$f":"IF($H$5=3,$BS$54,$BE$54)","v":-197727.10669009289}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue_model_1",null,null,null,null,null,null,null,null,"Revenue_model_2",null,null,null,null,null,null,null,null,null,null,null,null,"Revenue_model_3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy_grant_1",null,null,"Energy_CF_13","Energy_DCF_13",null,null,null,null,"Energy_grant_2",null,null,"Energy_CF_23","Energy_DCF_23","Energy_CF_22","Energy_DCF_22","Energy_CF_21","Energy_DCF_21",null,null,null,null,null,"Energy_grant_3",null,"Energy_CF_33","Energy_DCF_33","Energy_CF_32","Energy_DCF_32","Energy_CF_31","Energy_DCF_31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"On site self-consumption",null,null,null,null,null,null,null,null,null,"Private Wire",null,null,null,null,null,null,null,null,null,null,null,null,null,"Sleeved PPA"]
[null,null,null,null,null,null,null,null,null,null,null,"Cost of energy",null,null,null,null,null,null,null,null,null,null,null,null,"Net Revenue Streams",null,"Operational Costs",null,null,"PPA revenue streams",null,null,null,null,null,null,null,null,"Emissions (based on Green Book)",null,null,"Cash flows"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy_PPA_gen",null,null,null,"Energy_PPA_Sleeving",null,null,null,null,null,null,null,null,null,null,null,"Energy_cost_gen",null,"Energy_cost_sleeving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Asset Owner)",null,null,null,null,"(Whole Project)",null,"(Off-taker)",null,"(Asset Owner)",null,null,null,"(Asset Owner)",null,null,null,null,{"$f":"BE17","v":"(Whole Project)"},null,{"$f":"BG17","v":"(Off-taker)"},null,{"$f":"BI17","v":"(Asset Owner)"}]
[null,"Year \n(from start)","Rated power (year 0)","Reduction in generation (from year 1)","Electricity utilised (%)","Electricity exported (%)","Expected generated","Electricity utilised","Electricity exported",null,{"$f":"'User Curve'!J27","v":"Cumulative inflation rate Reference year=1"},"Retail Electricity Price - Baseline","Price for Electricity Exported (revenue)","PPA Price Offtaker","PPA price Generator (revenue)","Commodity component PPA","REGO"," Export Imbalance fees","Management fee generator","Policy Costs","Network Costs","Management fee off-taker","Sleeving Fee ",null,"Displaced energy","Exported energy","Operations & Maintenance cost","Inverter replacement cost","Electricity Production cost","Commodity cost (paid to asset owner)","REGO (paid to asset owner)"," Export Imbalance fees (paid to the supplier)","Management fee generator (paid to supplier)","Policy Costs (paid to supplier)","Network Costs (paid to supplier)","Management fee off-taker (paid to the supplier)","Sleeving fee  (paid to the supplier)",null,"Emissions from national grid","Emissions savings",null,"Year","Project feasibility","CAPEX","Grant or Subsides","OPEX","Revenue","Net cashflow - No financing","Discounted Cumulative Cashflow - No financing",null,"Year","Project feasibility","CAPEX","Grant or Subsides","OPEX","Revenue","Net cashflow - No financing","Discounted Cumulative Cashflow - No financing","Off-taker's Cumulative Savings ","Discounted Cumulative Savings","Net cashflow - No financing","Discounted Cumulative Cashflow - No financing",null,"Year","Project feasibility","CAPEX","Grant or Subsides","OPEX","Revenue","Net Cash Flow - No Financing","Discounted Cumulative Cash Flow - No Financing","Off-taker's Cumulative Savings ","Discounted Cumulative Savings","Net cashflow - No financing","Discounted Cumulative Cashflow - No financing","Calc. Column"]
[null,null,"kW","%","%","%","kWh","kWh","kWh",null,null,"£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh","£/kWh",null,"£","£","£","£","£/kWh","£","£","£","£","£","£","£","£",null,"kg CO2e/kWh","kg CO2e",null,null,"£","£","£","£","£","£","£",null,null,"£","£","£","£","£",null,null,"£","£","£","£",null,null,"£","£","£","£","£",null,null,"£","£","£","£"]
[null,0,{"$f":"$G$82","v":200},0,{"$f":"$G$86","v":1},{"$f":"$G$87","v":0},{"$f":"$G$83/8760*365*24*C20","v":159999.99999999997},null,null,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP20,'User Curve'!$B$29:$B$119,0)),\"\")","v":1},{"$f":"IF($B20>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP20,'User Curve'!$B$29:$B$119,0))/100)","v":0.44895453496716831},{"$f":"IF($B20>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP20,'User Curve'!$B$29:$B$119,0))/100)","v":0.13468636049015051},{"$f":"IF($B20<=$G$88,IF($H$5=2,SUM(P20:Q20),SUM(P20:Q20)+SUM(T20:W20)),NA())","v":0.14590000000000003},{"$f":"IF($B20<=$G$88,IF($H$5=2,SUM(P20:Q20),SUM(P20:Q20)-SUM(R20:S20)),NA())","v":7.085000000000001E-2},{"$f":"IF($B20<=$G$88,$BT$9*K20,\"\")","v":7.0000000000000007E-2},{"$f":"IF($B20<=$G$88,$G$102*$K20,\"\")","v":4.0000000000000001E-3},{"$f":"IF($B20<=$G$88,$G$96*$K20,\"\")","v":1.7500000000000003E-3},{"$f":"IF($B20<=$G$88,$G$99*$K20,\"\")","v":1.4E-3},{"$f":"IF($B20<=$G$88,$G$100*$K20,\"\")","v":3.6499999999999998E-2},{"$f":"IF($B20<=$G$88,$G$101*$K20,\"\")","v":0.03},{"$f":"IF($B20<=$G$88,$G$98*$K20,\"\")","v":1.4E-3},{"$f":"IF($B20<=$G$88,$G$97*K20,\"\")","v":4.0000000000000001E-3},null,null,null,null,null,null,{"$f":"IF($B20<=$G$88,P20*$H20,\"\")","v":0},{"$f":"IF($B20<=$G$88,Q20*$H20,\"\")","v":0},{"$f":"IF($B20<=$G$88,R20*H20,\"\")","v":0},{"$f":"IF($B20<=$G$88,S20*K20,\"\")","v":1.4E-3},{"$f":"IF($B20<=$G$88,T20*I20,\"\")","v":0},{"$f":"IF($B20<=$G$88,U20*J20,\"\")","v":0},{"$f":"IF($B20<=$G$88,V20*$H20,\"\")","v":0},{"$f":"IF($B20<=$G$88,W20*$H20,\"\")","v":0},null,{"$f":"IFERROR(INDEX('Green Book Tables'!F16:F106,MATCH(AP20,'Green Book Tables'!D16:D106,0)),\"\")","v":0.22715630163613892},{"$f":"IF(B20<=$G$88,AM20*H20,\"\")","v":0},null,{"$f":"IF(B20>$G$88,\"\",$F$6+B20)","v":2024},{"$f":"IF($C$5=2,0,-$G$90)","v":0},{"$f":"-$G$91","v":-334007},{"$f":"IF($B$5=1,-$AR$20*$G$93,0)","v":0},null,null,{"$f":"IF(B20>$G$88,\"\",SUM(AQ20:AU20))","v":-334007},{"$f":"AV20/(1+$G$94)^($B20+1)","v":-322712.07729468599},null,{"$f":"AP20","v":2024},{"$f":"AQ20","v":0},{"$f":"-$G$91","v":-334007},{"$f":"AS20","v":0},null,null,{"$f":"SUM(BI20,BG20)","v":-334007},{"$f":"BJ20+BH20","v":-322712.07729468599},{"$f":"$Y20-AD20-AE20","v":0},{"$f":"BG20/(1+$G$94)^($B20+1)","v":0},{"$f":"SUM(AZ20:BD20)","v":-334007},{"$f":"BI20/(1+$G$94)^($B20+1)","v":-322712.07729468599},null,{"$f":"AY20","v":2024},{"$f":"AQ20","v":0},{"$f":"AR20","v":-334007},{"$f":"AS20","v":0},null,null,{"$f":"SUM(BV20,BT20)","v":-334007},{"$f":"BW20+BU20","v":-322712.07729468599},{"$f":"IF(B20>$G$88,\"\",$Y20-$AD20-AE20-$AF20-AJ20-$AK20-AH20-AI20)","v":0},{"$f":"BT20/(1+$G$94)^($B20+1)","v":0},{"$f":"SUM(BM20:BQ20)","v":-334007},{"$f":"BV20/(1+$G$94)^($B20+1)","v":-322712.07729468599},{"$f":"IF(B20<=$BR$10,1,0)*IF($H$5=3,BV20,'Energy Calculations'!BI20)","v":-334007}]
[null,1,null,{"$f":"IF(B21<=$G$88,G84,\"\")","v":2.5999999999999999E-2},{"$f":"IF($B21<=$G$88,$G$86,\"\")","v":1},{"$f":"IF($B21<=$G$88,$G$87,\"\")","v":0},{"$f":"IF(B21<=$G$88,$G$20*(1-D21),\"\")","v":155839.99999999997},{"$f":"IF(B21<=$G$88,$G21*E21,\"\")","v":155839.99999999997},{"$f":"IF(B21<=$G$88,$G21*F21,\"\")","v":0},null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP21,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.004},{"$f":"IF($B21>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP21,'User Curve'!$B$29:$B$119,0))/100)","v":0.36195129497036249},{"$f":"IF($B21>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP21,'User Curve'!$B$29:$B$119,0))/100)","v":0.10858538849110873},0.14648360000000002,{"$f":"IF($B21<=$G$88,IF($H$5=2,SUM(P21:Q21),SUM(P21:Q21)-SUM(R21:S21)),NA())","v":7.1133400000000013E-2},7.0280000000000009E-2,4.0160000000000005E-3,{"$f":"IF($B21<=$G$88,$G$96*K21,\"\")","v":1.7570000000000003E-3},1.4055999999999999E-3,{"$f":"IF($B21<=$G$88,$G$100*$K21,\"\")","v":3.6645999999999998E-2},{"$f":"IF($B21<=$G$88,$G$101*$K21,\"\")","v":3.0119999999999997E-2},{"$f":"IF($B21<=$G$88,$G$98*$K21,\"\")","v":1.4055999999999999E-3},4.0160000000000005E-3,null,{"$f":"IF($B21<=$G$88,L21*H21,\"\")","v":56406.489808181279},{"$f":"IF($B21<=$G$88,M21*I21,\"\")","v":0},{"$f":"IF($B21<=$G$88,$G$105*$G$82*K21,\"\")","v":3012},{"$f":"IF(B21<=$G$88,$G$104*$G$82*$G$103/$G$88*K21,\"\")","v":1285.1199999999999},{"$f":"IF($B21<=$G$88,(($AQ$20+$G$91)/$G$88+AA21+AB21)/G21,\"\")","v":0.11330467145790557},{"$f":"IF($B21<=$G$88,P21*H21,\"\")","v":10952.4352},{"$f":"IF($B21<=$G$88,Q21*$H21,\"\")","v":625.85343999999998},{"$f":"IF($B21<=$G$88,R21*$H21,\"\")","v":273.81088},{"$f":"IF($B21<=$G$88,S21*$H21,\"\")","v":219.04870399999996},{"$f":"IF($B21<=$G$88,T21*$H21,\"\")","v":5710.9126399999986},{"$f":"IF($B21<=$G$88,U21*$H21,\"\")","v":4693.9007999999985},219.04870399999996,625.85343999999998,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F17:F107,MATCH(AP21,'Green Book Tables'!D17:D107,0)),\"\")","v":0.20916804107049042},32596.747520425222,null,2025,null,null,null,{"$f":"-SUM($AA21:$AB21)","v":-4297.12},{"$f":"SUM($Y21,$Z21)","v":56406.489808181279},52109.369808181276,{"$f":"IF($B21<=$G$88,AV21/(1+$G$94)^($B21+1)+AW20,0)","v":-274067.42298939882},null,2025,null,null,null,{"$f":"-SUM($AA21:$AB21)","v":-4297.12},{"$f":"IF(B21<=$G$88,SUM(AD21:AE21,Z21),\"\")","v":11578.288640000001},{"$f":"SUM(BI21,BG21)","v":52109.369808181284},{"$f":"BJ21+BH21","v":-274067.42298939876},{"$f":"IF(B21>$G$88,\"\",$Y21-AD21-AE21)","v":44828.20116818128},{"$f":"IF($B21<=$G$88,BG21/(1+$G$94)^($B21+1)+BH20,0)","v":41847.605468674912},{"$f":"SUM(AZ21:BD21)","v":7281.1686400000008},{"$f":"IF($B21<=$G$88,BI21/(1+$G$94)^($B21+1)+BJ20,0)","v":-315915.02845807368},null,{"$f":"AY21","v":2025},null,null,null,{"$f":"-SUM(AA21:AB21)","v":-4297.12},{"$f":"IF(B21<=$G$88,SUM($AD21,Z21,AE21,-AF21-AG21),\"\")","v":11085.429056000001},{"$f":"SUM(BV21,BT21)","v":40092.983760181283},-285284.84794494032,33304.674704181285,{"$f":"IF($B21<=$G$88,BT21/(1+$G$94)^($B21+1)+BU20,0)","v":31090.270208575501},{"$f":"SUM(BM21:BQ21)","v":6788.309056000001},{"$f":"IF($B21<=$G$88,BV21/(1+$G$94)^($B21+1)+BW20,0)","v":-316375.11815351585},{"$f":"IF(B21<=$BR$10,1,0)*IF($H$5=3,BV21,'Energy Calculations'!BI21)","v":7281.1686400000008}]
[null,2,null,{"$f":"IF($B22<=$G$88,D21+$G$85,\"\")","v":3.3000000000000002E-2},{"$f":"IF($B22<=$G$88,$G$86,\"\")","v":1},{"$f":"IF($B22<=$G$88,$G$87,\"\")","v":0},{"$f":"IF(B22<=$G$88,$G$20*(1-D22),\"\")","v":154719.99999999997},{"$f":"IF(B22<=$G$88,$G22*E22,\"\")","v":154719.99999999997},{"$f":"IF(B22<=$G$88,$G22*F22,\"\")","v":0},null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP22,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.0240800000000001},{"$f":"IF($B22>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP22,'User Curve'!$B$29:$B$119,0))/100)","v":0.31823152975497526},{"$f":"IF($B22>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP22,'User Curve'!$B$29:$B$119,0))/100)","v":9.5469458926492584E-2},0.14941327200000004,{"$f":"IF($B22<=$G$88,IF($H$5=2,SUM(P22:Q22),SUM(P22:Q22)-SUM(R22:S22)),NA())","v":7.2556068000000015E-2},7.1685600000000016E-2,4.0963200000000005E-3,1.7921400000000004E-3,1.4337120000000002E-3,3.7378920000000003E-2,3.07224E-2,1.4337120000000002E-3,4.0963200000000005E-3,null,49236.782283689761,0,3072.2400000000002,1310.8224,0.11468034126163396,11091.196032,{"$f":"IF($B22<=$G$88,Q22*$H22,\"\")","v":633.78263040000002},{"$f":"IF($B22<=$G$88,R22*H22,\"\")","v":277.27990080000001},{"$f":"IF($B22<=$G$88,S22*$H22,\"\")","v":221.82392063999998},{"$f":"IF($B22<=$G$88,T22*$H22,\"\")","v":5783.2665023999998},{"$f":"IF($B22<=$G$88,U22*$H22,\"\")","v":4753.3697279999988},221.82392063999998,633.78263040000002,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F18:F108,MATCH(AP22,'Green Book Tables'!D18:D108,0)),\"\")","v":0.18991169431566843},29383.137344520215,null,2026,null,null,null,-4383.0624000000007,49236.782283689761,44853.719883689759,-233611.93751822811,null,2026,null,null,null,-4383.0624000000007,11724.978662400001,{"$f":"SUM(BI22,BG22)","v":44853.719883689766},-233611.93751822805,37511.803621289764,{"$f":"IF($B22<=$G$88,BG22/(1+$G$94)^($B22+1)+BH21,0)","v":75681.103121348511},{"$f":"SUM(AZ22:BD22)","v":7341.9162624000001},{"$f":"IF($B22<=$G$88,BI22/(1+$G$94)^($B22+1)+BJ21,0)","v":-309293.04063957656},null,{"$f":"AY22","v":2026},null,null,null,-4383.0624000000007,11225.874840960001,{"$f":"SUM(BV22,BT22)","v":32685.093380009763},-255804.76638676238,25842.280939049764,{"$f":"IF($B22<=$G$88,BT22/(1+$G$94)^($B22+1)+BU21,0)","v":54398.526999375208},{"$f":"SUM(BM22:BQ22)","v":6842.8124409600005},-310203.29338613758,{"$f":"IF(B22<=$BR$10,1,0)*IF($H$5=3,BV22,'Energy Calculations'!BI22)","v":7341.9162624000001}]
[null,3,null,{"$f":"IF($B23<=$G$88,D22+$G$85,\"\")","v":0.04},1,0,153599.99999999997,153599.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP23,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.0445616000000002},{"$f":"IF($B23>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP23,'User Curve'!$B$29:$B$119,0))/100)","v":0.29012537572289854},{"$f":"IF($B23>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP23,'User Curve'!$B$29:$B$119,0))/100)","v":8.703761271686955E-2},0.15240153744000004,7.4007189360000017E-2,7.311931200000002E-2,4.178246400000001E-3,1.8279828000000006E-3,1.4623862400000003E-3,3.8126498400000007E-2,3.1336848000000007E-2,1.4623862400000003E-3,4.178246400000001E-3,null,44563.257711037208,0,3133.6848000000005,1337.0388480000001,0.11608726333333337,11231.1263232,641.77864704000001,280.77815808000003,224.622526464,5856.23015424,4813.3398527999998,224.622526464,641.77864704000001,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F19:F109,MATCH(AP23,'Green Book Tables'!D19:D109,0)),\"\")","v":0.16929786737066313},26004.152428133853,null,2027,null,null,null,-4470.723648000001,44563.257711037208,40092.534063037208,-198673.61032025405,null,2027,null,null,null,-4470.723648000001,11872.904970240001,40092.534063037208,-198673.61032025403,32690.352740797211,104168.85693804096,7402.1813222399996,-302842.46725829499,null,2027,null,null,null,-4470.723648000001,11367.504285696001,27770.384039869208,-231604.48105501389,20873.603402173208,72588.666448261531,6896.7806376959998,-304193.14750327542,{"$f":"IF(B23<=$BR$10,1,0)*IF($H$5=3,BV23,'Energy Calculations'!BI23)","v":7402.1813222399996}]
[null,4,null,4.7E-2,1,0,152479.99999999997,152479.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP24,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.0654528320000003},{"$f":"IF($B24>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP24,'User Curve'!$B$29:$B$119,0))/100)","v":0.27960276417261243},{"$f":"IF($B24>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP24,'User Curve'!$B$29:$B$119,0))/100)","v":8.3880829251783723E-2},0.15544956818880007,7.548733314720002E-2,7.4581698240000022E-2,4.2618113280000012E-3,1.8645424560000008E-3,1.4916339648000003E-3,3.8889028368000012E-2,3.1963584960000006E-2,1.4916339648000003E-3,4.2618113280000012E-3,null,42633.829481039938,0,3196.3584960000007,1363.7796249600003,0.11752635179013643,11372.217347635202,649.84099129344008,284.30543369088008,227.444346952704,5929.7990455526406,4873.8074347007996,227.444346952704,649.84099129344008,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F20:F110,MATCH(AP24,'Green Book Tables'!D20:D110,0)),\"\")","v":0.14723086438567484},22449.762201527697,null,2028,null,null,null,-4560.1381209600013,42633.829481039938,38073.691360079938,-166616.58383181351,null,2028,null,null,null,-4560.1381209600013,12022.058338928642,38073.691360079938,-166616.58383181348,30611.771142111294,129943.14682971279,7461.9202179686408,-296559.73066152626,null,2028,null,null,null,-4560.1381209600013,11510.308558285058,25596.744327245888,-210052.7091725347,18646.57388992083,88288.581317419637,6950.1704373250568,-298341.29048995435,{"$f":"IF(B24<=$BR$10,1,0)*IF($H$5=3,BV24,'Energy Calculations'!BI24)","v":7461.9202179686408}]
[null,5,null,5.3999999999999999E-2,1,0,151359.99999999997,151359.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP25,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.0867618886400003},{"$f":"IF($B25>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP25,'User Curve'!$B$29:$B$119,0))/100)","v":0.27733756127030612},{"$f":"IF($B25>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP25,'User Curve'!$B$29:$B$119,0))/100)","v":8.320126838109182E-2},0.15855855955257606,7.6997079810144031E-2,7.6073332204800032E-2,4.3470475545600018E-3,1.9018333051200008E-3,1.5214666440960005E-3,3.966680893536001E-2,3.2602856659200007E-2,1.5214666440960005E-3,4.3470475545600018E-3,null,41977.813273873529,0,3260.2856659200011,1391.0552174592003,0.11899855234790703,11514.45956251853,657.9691178582018,287.86148906296324,230.28919125037058,6003.96820045609,4934.7683839365118,230.28919125037058,657.9691178582018,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F21:F111,MATCH(AP25,'Green Book Tables'!D21:D111,0)),\"\")","v":0.12360824341196619},18709.343722835198,null,2029,null,null,null,-4651.3408833792018,41977.813273873529,37326.472390494324,-136251.47449241084,null,2029,null,null,null,-4651.3408833792018,12172.428680376732,37326.472390494324,-136251.47449241078,29805.384593496794,154189.84640036279,7521.0877969975299,-290441.32089277357,null,2029,null,null,null,-4651.3408833792018,11654.278000063397,24693.465327616854,-189964.55921832728,17690.528210932658,102679.83741515783,7002.9371166841956,-292644.3966334851,{"$f":"IF(B25<=$BR$10,1,0)*IF($H$5=3,BV25,'Energy Calculations'!BI25)","v":7521.0877969975299}]
[null,6,null,6.0999999999999999E-2,1,0,150239.99999999997,150239.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP26,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.1084971264128003},{"$f":"IF($B26>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP26,'User Curve'!$B$29:$B$119,0))/100)","v":0.2724887921668051},{"$f":"IF($B26>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP26,'User Curve'!$B$29:$B$119,0))/100)","v":8.1746637650041531E-2},0.16172973074362756,7.8537021406346913E-2,7.7594798848896029E-2,4.4339885056512013E-3,1.9398699712224008E-3,1.5518959769779204E-3,4.046014511406721E-2,3.325491379238401E-2,1.5518959769779204E-3,4.4339885056512013E-3,null,40938.716135140792,0,3325.4913792384009,1418.8763218083843,0.12050484359056703,11657.842579058137,666.16243308903631,291.44606447645344,233.15685158116273,6078.732201937456,4996.2182481677728,233.15685158116273,666.16243308903631,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F22:F112,MATCH(AP26,'Green Book Tables'!D22:D112,0)),\"\")","v":9.8320340834207223E-2},14771.648006931291,null,2030,null,null,null,-4744.3677010467854,40938.716135140792,36194.348434094005,-107803.0437953724,null,2030,null,null,null,-4744.3677010467854,12324.005012147172,36194.348434094005,-107803.04379537233,28614.711122993616,176680.7506856145,7579.6373111003868,-284483.79448098683,null,2030,null,null,null,-4744.3677010467854,11799.402096089556,23404.029718784503,-171569.2034157872,16348.995323741732,115529.99995588086,7055.0343950427705,-287099.20337166806,{"$f":"IF(B26<=$BR$10,1,0)*IF($H$5=3,BV26,'Energy Calculations'!BI26)","v":7579.6373111003868}]
[null,7,null,6.8000000000000005E-2,1,0,149119.99999999997,149119.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP27,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.1306670689410563},{"$f":"IF($B27>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP27,'User Curve'!$B$29:$B$119,0))/100)","v":0.27703658101840073},{"$f":"IF($B27>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP27,'User Curve'!$B$29:$B$119,0))/100)","v":8.311097430552021E-2},0.16496432535850011,8.0107761834473837E-2,7.9146694825873942E-2,4.5226682757642253E-3,1.9786673706468486E-3,1.5829338965174789E-3,4.1269348016348552E-2,3.3920012068231691E-2,1.5829338965174789E-3,4.5226682757642253E-3,null,41311.694961463909,0,3392.001206823169,1447.253848244552,0.12204623829846918,11802.355132434321,674.42029328196111,295.05887831085801,236.0471026486864,6154.0851761978947,5058.1521996147085,236.0471026486864,674.42029328196111,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F23:F113,MATCH(AP27,'Green Book Tables'!D23:D113,0)),\"\")","v":8.1861015916658855E-2},12207.114693492165,null,2031,null,null,null,-4839.2550550677206,41311.694961463909,36472.43990639619,-80105.451447052386,null,2031,null,null,null,-4839.2550550677206,12476.775425716281,36472.43990639619,-80105.451447052328,28834.919535747627,198578.32180362698,7637.5203706485609,-278683.77325067931,null,2031,null,null,null,-4839.2550550677206,11945.669444756737,23523.570275382535,-153705.13230519663,16417.155885693519,127997.37785568016,7106.4143896890164,-281702.51016087679,{"$f":"IF(B27<=$BR$10,1,0)*IF($H$5=3,BV27,'Energy Calculations'!BI27)","v":7637.5203706485609}]
[null,8,null,7.5000000000000011E-2,1,0,147999.99999999997,147999.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP28,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.1532804103198775},{"$f":"IF($B28>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP28,'User Curve'!$B$29:$B$119,0))/100)","v":0.28257731263876873},{"$f":"IF($B28>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP28,'User Curve'!$B$29:$B$119,0))/100)","v":8.4773193791630619E-2},0.16826361186567015,8.1709917071163332E-2,8.0729628722391436E-2,4.6131216412795099E-3,2.0182407180597858E-3,1.6145925744478285E-3,4.2094734976675527E-2,3.4598412309596323E-2,1.6145925744478285E-3,4.6131216412795099E-3,null,41821.442270537766,0,3459.8412309596324,1476.1989252094431,0.12362378483898027,11947.985050913931,682.74200290936733,298.69962627284826,238.95970101827857,6230.0207765479763,5120.5650218202545,238.95970101827857,682.74200290936733,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F24:F114,MATCH(AP28,'Green Book Tables'!D24:D114,0)),\"\")","v":6.8157065669731787E-2},10087.245719120303,null,2032,null,null,null,-4936.040156169076,41821.442270537766,36885.402114368691,-53041.489494071793,null,2032,null,null,null,-4936.040156169076,12630.727053823299,36885.402114368691,-53041.48949407172,29190.71521671447,219996.45365849705,7694.6868976542228,-273037.94315256877,null,2032,null,null,null,-4936.040156169076,12093.067726532172,23776.755658508846,-136259.39026036402,16619.728088145748,140191.78710332236,7157.0275703630959,-276451.17736368638,{"$f":"IF(B28<=$BR$10,1,0)*IF($H$5=3,BV28,'Energy Calculations'!BI28)","v":7694.6868976542228}]
[null,9,null,8.2000000000000017E-2,1,0,146879.99999999997,146879.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP29,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.1763460185262751},{"$f":"IF($B29>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP29,'User Curve'!$B$29:$B$119,0))/100)","v":0.28822885889154415},{"$f":"IF($B29>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP29,'User Curve'!$B$29:$B$119,0))/100)","v":8.6468657667463228E-2},0.17162888410298355,8.33441154125866E-2,8.2344221296839257E-2,4.7053840741051005E-3,2.0586055324209817E-3,1.6468844259367851E-3,4.2936629676209037E-2,3.5290380555788252E-2,1.6468844259367851E-3,4.7053840741051005E-3,null,42335.054793989999,0,3529.0380555788252,1505.7229037136321,0.12523856862263386,12094.719224079749,691.12681280455706,302.36798060199374,241.89438448159495,6306.5321668415818,5183.4510960341777,241.89438448159495,691.12681280455706,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F25:F115,MATCH(AP29,'Green Book Tables'!D25:D115,0)),\"\")","v":5.6747226365203067E-2},8335.0326085210254,null,2033,null,null,null,-5034.7609592924573,42335.054793989999,37300.293834697542,-26598.609437752082,null,2033,null,null,null,-5034.7609592924573,12785.846036884306,37300.293834697542,-26598.60943775202,29549.208757105695,240944.44367664683,7751.0850775918489,-267543.05311439885,null,2033,null,null,null,-5034.7609592924573,12241.583671800718,24030.659028850048,-119223.6039689676,16823.836316341789,152118.52118675076,7206.8227125082603,-271342.12515571836,{"$f":"IF(B29<=$BR$10,1,0)*IF($H$5=3,BV29,'Energy Calculations'!BI29)","v":7751.0850775918489}]
[null,10,null,8.9000000000000024E-2,1,0,145759.99999999997,145759.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP30,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.1998729388968006},{"$f":"IF($B30>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP30,'User Curve'!$B$29:$B$119,0))/100)","v":0.293993436069375},{"$f":"IF($B30>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP30,'User Curve'!$B$29:$B$119,0))/100)","v":8.8198030820812484E-2},0.17506146178504323,8.5010997720838324E-2,8.3991105722776044E-2,4.7994917555872025E-3,2.0997776430694013E-3,1.6798221144555209E-3,4.3795362269733219E-2,3.5996188166904017E-2,1.6798221144555209E-3,4.7994917555872025E-3,null,42852.483241472095,0,3599.6188166904017,1535.8373617879047,0.1268917136284187,12242.543570151835,699.57391829439052,306.06358925379584,244.85087140303668,6383.6120044363124,5246.8043872079288,244.85087140303668,699.57391829439052,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F26:F116,MATCH(AP30,'Green Book Tables'!D26:D116,0)),\"\")","v":4.724745216802511E-2},6886.7886280113389,null,2034,null,null,null,-5135.4561784783064,42852.483241472095,37717.027062993788,-764.49341634442317,null,2034,null,null,null,-5135.4561784783064,12942.117488446225,37717.027062993788,-764.4934163443686,29910.365753025868,261431.420495256,7806.6613099679189,-262195.91391160036,null,2034,null,null,null,-5135.4561784783064,12391.203027789394,24285.207831741489,-102589.55495759228,17029.460982430403,163782.77749378595,7255.7468493110873,-266372.33245137823,{"$f":"IF(B30<=$BR$10,1,0)*IF($H$5=3,BV30,'Energy Calculations'!BI30)","v":7806.6613099679189}]
[null,11,null,9.600000000000003E-2,1,0,144639.99999999997,144639.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP31,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.2238703976747367},{"$f":"IF($B31>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP31,'User Curve'!$B$29:$B$119,0))/100)","v":0.29987330479076246},{"$f":"IF($B31>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP31,'User Curve'!$B$29:$B$119,0))/100)","v":8.9961991437228744E-2},0.17856269102074407,8.6711217675255109E-2,8.5670927837231584E-2,4.8954815906989474E-3,2.1417731959307894E-3,1.7134185567446313E-3,4.4671269515127884E-2,3.6716111930242101E-2,1.7134185567446313E-3,4.8954815906989474E-3,null,43373.674804935872,0,3671.61119302421,1566.5541090236629,0.12858438400199029,12391.443002377173,708.08245727869564,309.78607505942932,247.82886004754343,6461.2524226680962,5310.6184295902167,247.82886004754343,708.08245727869564,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F27:F117,MATCH(AP31,'Green Book Tables'!D27:D117,0)),\"\")","v":3.9337988468431326E-2},5689.8466520739057,null,2035,null,null,null,-5238.1653020478734,43373.674804935872,38135.509502888002,24472.949844413222,null,2035,null,null,null,-5238.1653020478734,13099.525459655868,38135.509502888002,24472.949844413262,30274.149345280006,281466.34690187307,7861.3601576079946,-256993.39705745981,null,2035,null,null,null,-5238.1653020478734,12541.910524548895,24540.326323137051,-86349.176862375112,17236.581100636027,175189.65898579292,7303.745222501022,-261538.83584816803,{"$f":"IF(B31<=$BR$10,1,0)*IF($H$5=3,BV31,'Energy Calculations'!BI31)","v":7861.3601576079946}]
[null,12,null,0.10300000000000004,1,0,143519.99999999997,143519.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP32,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.2483478056282316},{"$f":"IF($B32>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP32,'User Curve'!$B$29:$B$119,0))/100)","v":0.30587077088657771},{"$f":"IF($B32>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP32,'User Curve'!$B$29:$B$119,0))/100)","v":9.1761231265973298E-2},0.18213394484115897,8.8445442028760216E-2,8.7384346393976214E-2,4.9933912225129263E-3,2.1846086598494054E-3,1.7476869278795241E-3,4.5564694905430449E-2,3.7450434168846948E-2,1.7476869278795241E-3,4.9933912225129263E-3,null,43898.573037641625,0,3745.0434168846946,1597.8851912041364,0.13031778573083078,12541.401394463464,716.65150825505509,313.53503486158661,250.82802788926924,6539.4450128273766,5374.8863119129128,250.82802788926924,716.65150825505509,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F28:F118,MATCH(AP32,'Green Book Tables'!D28:D118,0)),\"\")","v":3.2752609203966707E-2},4700.6544729533007,null,2036,null,null,null,-5342.9286080888305,43898.573037641625,38555.644429552791,49125.589011806784,null,2036,null,null,null,-5342.9286080888305,13258.05290271852,38555.644429552798,49125.589011806849,30640.520134923107,301058.02272427297,7915.1242946296898,-251932.43371246613,null,2036,null,null,null,-5342.9286080888305,12693.689839967665,24795.935471055738,-70494.552746240137,17445.174239176904,186344.17584302099,7350.7612318788342,-256838.72858926113,{"$f":"IF(B32<=$BR$10,1,0)*IF($H$5=3,BV32,'Energy Calculations'!BI32)","v":7915.1242946296898}]
[null,13,null,0.11000000000000004,1,0,142399.99999999997,142399.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP33,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.2733147617407963},{"$f":"IF($B33>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP33,'User Curve'!$B$29:$B$119,0))/100)","v":0.3119881863043093},{"$f":"IF($B33>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP33,'User Curve'!$B$29:$B$119,0))/100)","v":9.3596455891292771E-2},0.1857766237379822,9.0214350869335422E-2,8.913203332185575E-2,5.0932590469631852E-3,2.2283008330463939E-3,1.7826406664371147E-3,4.6475988803539064E-2,3.8199442852223889E-2,1.7826406664371147E-3,5.0932590469631852E-3,null,44427.117729733633,0,3819.9442852223888,1629.8428950282191,0.13209316840063631,12692.401545032257,725.28008828755742,317.31003862580644,253.84803090064509,6618.1808056239615,5439.6006621566803,253.84803090064509,725.28008828755742,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F29:F119,MATCH(AP33,'Green Book Tables'!D29:D119,0)),\"\")","v":2.7269655908528E-2},3883.1990013743862,null,2037,null,null,null,-5449.7871802506079,44427.117729733633,38977.330549483027,73205.074058872066,null,2037,null,null,null,-5449.7871802506079,13417.681633319815,38977.330549483027,73205.074058872153,31009.436096413821,320215.08767138561,7967.894453069207,-247010.01361251346,null,2037,null,null,null,-5449.7871802506079,12846.523563793364,25051.952854361931,-55017.912461945612,17655.216470819174,197251.24708208587,7396.7363835427559,-252269.15954403148,{"$f":"IF(B33<=$BR$10,1,0)*IF($H$5=3,BV33,'Energy Calculations'!BI33)","v":7967.894453069207}]
[null,14,null,0.11700000000000005,1,0,141279.99999999997,141279.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP34,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.2987810569756122},{"$f":"IF($B34>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP34,'User Curve'!$B$29:$B$119,0))/100)","v":0.3182279500303955},{"$f":"IF($B34>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP34,'User Curve'!$B$29:$B$119,0))/100)","v":9.5468385009118639E-2},0.18949215621274182,9.2018637886722127E-2,9.0914673988292866E-2,5.1951242279024493E-3,2.2728668497073216E-3,1.8182934797658572E-3,4.7405508579609845E-2,3.8963431709268366E-2,1.8182934797658572E-3,5.1951242279024493E-3,null,44959.24478029427,0,3896.3431709268366,1662.4397529287835,0.13391182703748319,12844.425141066013,733.96715091805788,321.11062852665032,256.88850282132023,6697.450252127278,5504.7536318854336,256.88850282132023,733.96715091805788,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F30:F120,MATCH(AP34,'Green Book Tables'!D30:D120,0)),\"\")","v":2.2704576870152184E-2},3207.7026202150996,null,2038,null,null,null,-5558.7829238556205,44959.24478029427,39400.461856438647,96722.840110464764,null,2038,null,null,null,-5558.7829238556205,13578.39229198407,39400.461856438647,96722.840110464836,31380.852488310196,338946.02412610681,8019.6093681284492,-242223.18401564198,null,2038,null,null,null,-5558.7829238556205,13000.393160636098,25308.292558811936,-39911.63006017881,17866.682322031458,207915.70214605611,7441.6102367804779,-247827.33220623492,{"$f":"IF(B34<=$BR$10,1,0)*IF($H$5=3,BV34,'Energy Calculations'!BI34)","v":8019.6093681284492}]
[null,15,null,0.12400000000000005,1,0,140159.99999999997,140159.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP35,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.3247566781151245},{"$f":"IF($B35>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP35,'User Curve'!$B$29:$B$119,0))/100)","v":0.3245925090310034},{"$f":"IF($B35>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP35,'User Curve'!$B$29:$B$119,0))/100)","v":9.7377752709301019E-2},0.19328199933699669,9.3859010644456578E-2,9.273296746805873E-2,5.2990267124604987E-3,2.3183241867014682E-3,1.8546593493611744E-3,4.8353618751202046E-2,3.9742700343453737E-2,1.8546593493611744E-3,5.2990267124604987E-3,null,45494.886065785424,0,3974.2700343453735,1695.6885479873595,0.13577510404061599,12997.452720323108,742.71158401846333,324.93631800807771,259.94905440646215,6777.243204168477,5570.336880138475,259.94905440646215,742.71158401846333,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F31:F121,MATCH(AP35,'Green Book Tables'!D31:D121,0)),\"\")","v":1.8903715271722174E-2},2649.5447324845795,null,2039,null,null,null,-5669.9585823327325,45494.886065785424,39824.927483452688,119690.11122378464,null,2039,null,null,null,-5669.9585823327325,13740.164304341572,39824.927483452688,119690.11122378474,31754.721761443852,357259.15989078971,8070.2057220088391,-237569.04866700497,null,2039,null,null,null,-5669.9585823327325,13155.278931927032,25564.865070298198,-25168.221241946972,18079.5447207039,218342.28246759792,7485.3203495942998,-243510.50370954489,{"$f":"IF(B35<=$BR$10,1,0)*IF($H$5=3,BV35,'Energy Calculations'!BI35)","v":8070.2057220088391}]
[null,16,null,0.13100000000000006,1,0,139039.99999999997,139039.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP36,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.351251811677427},{"$f":"IF($B36>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP36,'User Curve'!$B$29:$B$119,0))/100)","v":0.33108435921162349},{"$f":"IF($B36>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP36,'User Curve'!$B$29:$B$119,0))/100)","v":9.9325307763487039E-2},0.19714763932373661,9.5736190857345721E-2,9.4587626817419904E-2,5.4050072467097081E-3,2.3646906704354975E-3,1.8917525363483978E-3,4.9320691126226085E-2,4.0537554350322809E-2,1.8917525363483978E-3,5.4050072467097081E-3,null,46033.969304784121,0,4053.7554350322812,1729.6023189471066,0.13768439121101403,13151.46363269406,751.5122075825177,328.78659081735151,263.02927265388115,6857.5488941904732,5636.3415568688824,263.02927265388115,751.5122075825177,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F32:F122,MATCH(AP36,'Green Book Tables'!D32:D122,0)),\"\")","v":1.573913722849957E-2},2188.3696402505798,null,2040,null,null,null,-5783.3577539793878,46033.969304784121,40250.611550804737,142117.90410444609,null,2040,null,null,null,-5783.3577539793878,13902.975840276578,40250.611550804737,142117.90410444621,32130.993464507545,375162.67088620103,8119.6180862971905,-233044.76678175482,null,2040,null,null,null,-5783.3577539793878,13311.159976805346,25821.577165220395,-10780.340854524606,18293.774942394437,228535.64300562566,7527.8022228259579,-239315.98386015027,{"$f":"IF(B36<=$BR$10,1,0)*IF($H$5=3,BV36,'Energy Calculations'!BI36)","v":8119.6180862971905}]
[null,17,null,0.13800000000000007,1,0,137919.99999999994,137919.99999999994,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP37,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.3782768479109755},{"$f":"IF($B37>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP37,'User Curve'!$B$29:$B$119,0))/100)","v":0.33770604639585594},{"$f":"IF($B37>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP37,'User Curve'!$B$29:$B$119,0))/100)","v":0.10131181391875677},0.20109059211021135,9.765091467449262E-2,9.6479379353768296E-2,5.5131073916439019E-3,2.4119844838442076E-3,1.9295875870753657E-3,5.0307104948750604E-2,4.1348305437329265E-2,1.9295875870753657E-3,5.5131073916439019E-3,null,46576.417918916435,0,4134.8305437329263,1764.1943653260487,0.13964113188122815,13306.436000471718,760.36777145552662,332.66090001179299,266.12872000943435,6938.3559145316804,5702.7582859164495,266.12872000943435,760.36777145552662,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F33:F123,MATCH(AP37,'Green Book Tables'!D33:D123,0)),\"\")","v":1.5003872418862238E-2},2069.3340840094788,null,2041,null,null,null,-5899.024909058975,46576.417918916435,40677.393009857464,164017.03175916901,null,2041,null,null,null,-5899.024909058975,14066.803771927245,40677.393009857464,164017.03175916913,32509.614146989192,392664.58380471519,8167.7788628682702,-228647.55204554606,null,2041,null,null,null,-5899.024909058975,13468.014151906018,26078.331797911349,3259.2195697702118,18509.342555064308,238500.35375589726,7568.989242847043,-235241.13418612705,{"$f":"IF(B37<=$BR$10,1,0)*IF($H$5=3,BV37,'Energy Calculations'!BI37)","v":8167.7788628682702}]
[null,18,null,0.14500000000000007,1,0,136799.99999999997,136799.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP38,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.405842384869195},{"$f":"IF($B38>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP38,'User Curve'!$B$29:$B$119,0))/100)","v":0.34446016732377305},{"$f":"IF($B38>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP38,'User Curve'!$B$29:$B$119,0))/100)","v":0.10333805019713191},0.20511240395241559,9.9603932967982478E-2,9.8408966940843653E-2,5.6233695394767797E-3,2.4602241735210916E-3,1.968179338816873E-3,5.1313247047725614E-2,4.2175271546075851E-2,1.968179338816873E-3,5.6233695394767797E-3,null,47122.150889892146,0,4217.5271546075846,1799.4782526325696,0.14164682315234034,13462.346677507408,769.2769530004233,336.55866693768525,269.24693355014819,7019.6521961288627,5769.5771475031752,269.24693355014819,769.2769530004233,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F34:F124,MATCH(AP38,'Green Book Tables'!D34:D124,0)),\"\")","v":1.4244448365437172E-2},1948.6405363918047,null,2042,null,null,null,-6017.0054072401545,47122.150889892146,41105.145482651991,185398.10708614686,null,2042,null,null,null,-6017.0054072401545,14231.623630507831,41105.145482651991,185398.10708614695,32890.527259384318,409772.7787185054,8214.6182232676765,-224374.67163235846,null,2042,null,null,null,-6017.0054072401545,13625.818030019998,26335.027985043867,16957.534232685837,18726.215362264022,248240.9012359872,7608.8126227798439,-231283.36700330136,{"$f":"IF(B38<=$BR$10,1,0)*IF($H$5=3,BV38,'Energy Calculations'!BI38)","v":8214.6182232676765}]
[null,19,null,0.15200000000000008,1,0,135679.99999999994,135679.99999999994,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP39,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.4339592325665789},{"$f":"IF($B39>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP39,'User Curve'!$B$29:$B$119,0))/100)","v":0.35134937067024852},{"$f":"IF($B39>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP39,'User Curve'!$B$29:$B$119,0))/100)","v":0.10540481120107455},0.20921465203146389,0.10159601162734212,0.10037714627966053,5.7358369302663156E-3,2.5094286569915135E-3,2.0075429255932103E-3,5.2339511988680122E-2,4.3018776976997367E-2,2.0075429255932103E-3,5.7358369302663156E-3,null,47671.0826125393,0,4301.8776976997369,1835.467817685221,0.1437030182442878,13619.171207224335,778.23835469853339,340.47928018060838,272.38342414448664,7101.4249866241162,5836.7876602390006,272.38342414448664,778.23835469853339,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F35:F125,MATCH(AP39,'Green Book Tables'!D35:D125,0)),\"\")","v":8.9640678648634838E-3},1216.2447279046769,null,2043,null,null,null,-6137.3455153849582,47671.0826125393,41533.737097154342,206271.54640413073,null,2043,null,null,null,-6137.3455153849582,14397.409561922868,41533.737097154342,206271.54640413082,33273.673050616431,426494.99164347869,8260.0640465379111,-220223.44523934787,null,2043,null,null,null,-6137.3455153849582,13784.546857597774,26591.560686942503,30321.545447737532,18944.359344729688,257761.68994506265,7647.2013422128157,-227440.14449732512,{"$f":"IF(B39<=$BR$10,1,0)*IF($H$5=3,BV39,'Energy Calculations'!BI39)","v":8260.0640465379111}]
[null,20,null,0.15900000000000009,1,0,134559.99999999997,134559.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP40,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.4626384172179105},{"$f":"IF($B40>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP40,'User Curve'!$B$29:$B$119,0))/100)","v":0.35837635808365348},{"$f":"IF($B40>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP40,'User Curve'!$B$29:$B$119,0))/100)","v":0.10751290742509605},0.21339894507209317,0.10362793185988897,0.10238468920525375,5.8505536688716426E-3,2.5596172301313438E-3,2.0476937841050749E-3,5.3386302228453732E-2,4.3879152516537318E-2,2.0476937841050749E-3,5.8505536688716426E-3,null,48223.1227437364,0,4387.9152516537315,1872.1771740389254,0.14581132896620588,13776.883779458942,787.25050168336804,344.42209448647355,275.53767558917883,7183.6608278607328,5904.3787626252606,275.53767558917883,787.25050168336804,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F36:F126,MATCH(AP40,'Green Book Tables'!D36:D126,0)),\"\")","v":8.3315697673045953E-3},1121.0960278885061,null,2044,null,null,null,-6260.0924256926573,48223.1227437364,41963.03031804374,226647.57292125214,null,2044,null,null,null,-6260.0924256926573,14564.134281142309,41963.03031804374,226647.57292125226,33658.98846259409,442838.81705969031,8304.0418554496518,-216191.24413843805,null,2044,null,null,null,-6260.0924256926573,13944.174511066656,26847.820685723083,43358.065977190039,19163.738600349083,267067.04379888083,7684.0820853739988,-223708.97782169079,{"$f":"IF(B40<=$BR$10,1,0)*IF($H$5=3,BV40,'Energy Calculations'!BI40)","v":8304.0418554496518}]
[null,21,null,0.16600000000000009,1,0,133439.99999999994,133439.99999999994,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP41,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.4918911855622687},{"$f":"IF($B41>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP41,'User Curve'!$B$29:$B$119,0))/100)","v":0.36554388524532655},{"$f":"IF($B41>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP41,'User Curve'!$B$29:$B$119,0))/100)","v":0.10966316557359797},0.21766692397353501,0.10570049049708675,0.10443238298935882,5.9675647422490754E-3,2.6108095747339709E-3,2.0886476597871762E-3,5.4454028273022807E-2,4.4756735566868058E-2,2.0886476597871762E-3,5.9675647422490754E-3,null,48778.176047136352,0,4475.6735566868065,1909.6207175197039,0.14797342831389779,13935.457186100035,796.3118392057163,348.38642965250091,278.70914372200065,7266.3455327521606,5972.3387940428711,278.70914372200065,796.3118392057163,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F37:F127,MATCH(AP41,'Green Book Tables'!D37:D127,0)),\"\")","v":7.7451359058190198E-3},1033.5109352724896,null,2045,null,null,null,-6385.2942742065106,48778.176047136352,42392.881772929839,246536.22014458966,null,2045,null,null,null,-6385.2942742065106,14731.769025305752,42392.881772929846,246536.22014458978,34046.407021830601,458811.71038896003,8346.474751099242,-212275.49024437024,null,2045,null,null,null,-6385.2942742065106,14104.67345193125,27103.694460180093,56073.781329003337,19384.315282455354,276161.2075404193,7719.3791777247397,-220087.42621141596,{"$f":"IF(B41<=$BR$10,1,0)*IF($H$5=3,BV41,'Energy Calculations'!BI41)","v":8346.474751099242}]
[null,22,null,0.1730000000000001,1,0,132319.99999999997,132319.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP42,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.5217290092735141},{"$f":"IF($B42>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP42,'User Curve'!$B$29:$B$119,0))/100)","v":0.37285476295023307},{"$f":"IF($B42>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP42,'User Curve'!$B$29:$B$119,0))/100)","v":0.11185642888506991},0.22202026245300571,0.10781450030702848,0.10652103064914599,6.0869160370940565E-3,2.6630257662286498E-3,2.1304206129829197E-3,5.5543108838483263E-2,4.5651870278205421E-2,2.1304206129829197E-3,6.0869160370940565E-3,null,49336.142233574828,0,4565.1870278205424,1947.813131870098,0.15019105320201517,14094.862775494994,805.42073002828533,352.37156938737485,281.89725550989988,7349.4641615081036,6040.6554752121401,281.89725550989988,805.42073002828533,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F38:F128,MATCH(AP42,'Green Book Tables'!D38:D128,0)),\"\")","v":7.573948099354362E-3},1002.184812506569,null,2046,null,null,null,-6513.0001596906404,49336.142233574828,42823.142073884184,265947.33523146843,null,2046,null,null,null,-6513.0001596906404,14900.283505523279,42823.142073884184,265947.33523146861,34435.858728051549,474420.99043040187,8387.2833458326386,-208473.65519893327,null,2046,null,null,null,-6513.0001596906404,14266.014680626004,27359.0640573411,68475.252014411381,19606.049536405739,285048.34812654444,7753.0145209353632,-216573.09611213306,{"$f":"IF(B42<=$BR$10,1,0)*IF($H$5=3,BV42,'Energy Calculations'!BI42)","v":8387.2833458326386}]
[null,23,null,0.1800000000000001,1,0,131199.99999999994,131199.99999999994,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP43,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.5521635894589845},{"$f":"IF($B43>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP43,'User Curve'!$B$29:$B$119,0))/100)","v":0.38031185820923774},{"$f":"IF($B43>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP43,'User Curve'!$B$29:$B$119,0))/100)","v":0.11409355746277132},0.22646066770206585,0.10997079031316906,0.10865145126212893,6.208654357835938E-3,2.7162862815532231E-3,2.1730290252425784E-3,5.6653971015252928E-2,4.656490768376953E-2,2.1730290252425784E-3,6.208654357835938E-3,null,49896.915797051966,0,4656.4907683769534,1986.7693945075002,0.15246600733905841,14255.070405591308,814.57545174807467,356.37676013978273,285.10140811182617,7433.0009972011812,6109.3158881105592,285.10140811182617,814.57545174807467,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F39:F129,MATCH(AP43,'Green Book Tables'!D39:D129,0)),\"\")","v":5.2338894520410299E-3},686.68629610778282,null,2047,null,null,null,-6643.2601628844532,49896.915797051966,43253.655634167517,284890.58228346548,null,2047,null,null,null,-6643.2601628844532,15069.645857339383,43253.655634167517,284890.5822834656,34827.269939712583,489673.8417545663,8426.3856944549298,-204783.2594711007,null,2047,null,null,null,-6643.2601628844532,14428.167689087773,27613.806960604474,80568.915766791994,19828.899434401155,293732.55609111581,7784.9075262033202,-213163.64032432382,{"$f":"IF(B43<=$BR$10,1,0)*IF($H$5=3,BV43,'Energy Calculations'!BI43)","v":8426.3856944549298}]
[null,24,null,0.18700000000000011,1,0,130079.99999999997,130079.99999999997,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP44,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.5832068612481642},{"$f":"IF($B44>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP44,'User Curve'!$B$29:$B$119,0))/100)","v":0.38791809537342253},{"$f":"IF($B44>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP44,'User Curve'!$B$29:$B$119,0))/100)","v":0.11637542861202675},0.23098988105610715,0.11217020611943244,0.1108244802873715,6.3328274449926574E-3,2.7706120071842879E-3,2.21648960574743E-3,5.7787050435557992E-2,4.7496205837444926E-2,2.21648960574743E-3,6.3328274449926574E-3,null,50460.385846174795,0,4749.6205837444923,2026.5047823976502,0.15480016425386028,14416.048395781281,823.77419404464467,360.40120989453209,288.3209679156256,7516.9395206573818,6178.3064553348349,288.3209679156256,823.77419404464467,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F40:F130,MATCH(AP44,'Green Book Tables'!D40:D130,0)),\"\")","v":5.0875610399335521E-3},661.78994007455628,null,2048,null,null,null,-6776.1253661421424,50460.385846174795,43684.260480032652,303375.44558407727,null,2048,null,null,null,-6776.1253661421424,15239.822589825926,43684.260480032652,303375.44558407739,35220.563256348869,504577.31705688353,8463.6972236837828,-201201.87147280615,null,2048,null,null,null,-6776.1253661421424,14591.100412015769,27867.795954375477,92361.089722476347,20052.82090850185,302217.84688491863,7814.9750458736262,-209856.75716244229,{"$f":"IF(B44<=$BR$10,1,0)*IF($H$5=3,BV44,'Energy Calculations'!BI44)","v":8463.6972236837828}]
[null,25,null,0.19400000000000012,1,0,128959.99999999994,128959.99999999994,0,null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP45,'User Curve'!$B$29:$B$119,0)),\"\")","v":1.6148709984731275},{"$f":"IF($B45>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP45,'User Curve'!$B$29:$B$119,0))/100)","v":0.39567645728089096},{"$f":"IF($B45>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP45,'User Curve'!$B$29:$B$119,0))/100)","v":0.11870293718426728},0.23560967867722932,0.1144136102418211,0.11304096989311894,6.4594839938925102E-3,2.8260242473279735E-3,2.2608193978623787E-3,5.8942791444269151E-2,4.8446129954193826E-2,2.2608193978623787E-3,6.4594839938925102E-3,null,51026.435930943677,0,4844.612995419383,2067.0348780456034,0.15719547048282412,14577.763477416613,833.01505585237771,364.44408693541533,291.55526954833221,7601.2623846529459,6247.6129188928326,291.55526954833221,833.01505585237771,null,{"$f":"IFERROR(INDEX('Green Book Tables'!F41:F131,MATCH(AP45,'Green Book Tables'!D41:D131,0)),\"\")","v":3.2251429558637868E-3},415.91443558819378,null,2049,null,null,null,-6911.6478734649863,51026.435930943677,44114.78805747869,321411.23278099106,null,2049,null,null,null,-6911.6478734649863,15410.778533268991,44114.78805747869,321411.23278099112,35615.657397674688,519138.33947108395,8499.1306598040046,-197727.1066900928,null,2049,null,null,null,-6911.6478734649863,14754.779176785243,28120.898985113043,103857.97256413437,20277.767681792786,310508.16219280934,7843.1313033202568,-206650.18962867497,{"$f":"IF(B45<=$BR$10,1,0)*IF($H$5=3,BV45,'Energy Calculations'!BI45)","v":8499.1306598040046}]
[null,26,null,"","","","","","",null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP46,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IF($B46>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP46,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$f":"IF($B46>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP46,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},"","","","","","","","",null,"","","","","","","","","","","","","",null,{"$f":"IFERROR(INDEX('Green Book Tables'!F42:F132,MATCH(AP46,'Green Book Tables'!D42:D132,0)),\"\")","v":""},"",null,"",null,null,null,0,0,"",0,null,"",null,null,null,0,"",0,0,"",0,0,0,null,"",null,null,null,0,"",0,0,"",0,0,0,{"$f":"IF(B46<=$BR$10,1,0)*IF($H$5=3,BV46,'Energy Calculations'!BI46)","v":0}]
[null,27,null,"","","","","","",null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP47,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IF($B47>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP47,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$f":"IF($B47>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP47,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},"","","","","","","","",null,"","","","","","","","","","","","","",null,{"$f":"IFERROR(INDEX('Green Book Tables'!F43:F133,MATCH(AP47,'Green Book Tables'!D43:D133,0)),\"\")","v":""},"",null,"",null,null,null,0,0,"",0,null,"",null,null,null,0,"",0,0,"",0,0,0,null,"",null,null,null,0,"",0,0,"",0,0,0,{"$f":"IF(B47<=$BR$10,1,0)*IF($H$5=3,BV47,'Energy Calculations'!BI47)","v":0}]
[null,28,null,"","","","","","",null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP48,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IF($B48>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP48,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$f":"IF($B48>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP48,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},"","","","","","","","",null,"","","","","","","","","","","","","",null,{"$f":"IFERROR(INDEX('Green Book Tables'!F44:F134,MATCH(AP48,'Green Book Tables'!D44:D134,0)),\"\")","v":""},"",null,"",null,null,null,0,0,"",0,null,"",null,null,null,0,"",0,0,"",0,0,0,null,"",null,null,null,0,"",0,0,"",0,0,0,{"$f":"IF(B48<=$BR$10,1,0)*IF($H$5=3,BV48,'Energy Calculations'!BI48)","v":0}]
[null,29,null,"","","","","","",null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP49,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IF($B49>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP49,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$f":"IF($B49>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP49,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},"","","","","","","","",null,"","","","","","","","","","","","","",null,{"$f":"IFERROR(INDEX('Green Book Tables'!F45:F135,MATCH(AP49,'Green Book Tables'!D45:D135,0)),\"\")","v":""},"",null,"",null,null,null,0,0,"",0,null,"",null,null,null,0,"",0,0,"",0,0,0,null,"",null,null,null,0,"",0,0,"",0,0,0,{"$f":"IF(B49<=$BR$10,1,0)*IF($H$5=3,BV49,'Energy Calculations'!BI49)","v":0}]
[null,30,null,"","","","","","",null,{"$f":"IFERROR(INDEX('User Curve'!$J$29:$J$119,MATCH(AP50,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IF($B50>$G$88,\"\",INDEX(IF($D$5=1,Green_book_medium,usercurve_import_medium),MATCH($AP50,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$f":"IF($B50>$G$88,\"\",INDEX(IF($E$5=2,'User Curve'!$F$29:$F$119,'User Curve'!$G$29:$G$119),MATCH($AP50,'User Curve'!$B$29:$B$119,0))/100)","v":""},{"$error":"#N/A"},{"$error":"#N/A"},"","","","","","","","",null,"","","","","","","","","","","","","",null,{"$f":"IFERROR(INDEX('Green Book Tables'!F46:F136,MATCH(AP50,'Green Book Tables'!D46:D136,0)),\"\")","v":""},"",null,"",null,null,null,0,0,"",0,null,"",null,null,null,0,"",0,0,"",0,0,0,null,"",null,null,null,0,"",0,0,"",0,0,0,{"$f":"IF(B50<=$BR$10,1,0)*IF($H$5=3,BV50,'Energy Calculations'!BI50)","v":0}]
[null,"Total",null,null,{"$f":"AVERAGE(E20:E50)","v":1},{"$f":"AVERAGE(F20:F50)","v":0},{"$f":"SUM(G21:G50)","v":3559999.9999999995},{"$f":"SUM(H21:H50)","v":3559999.9999999995},{"$f":"SUM(I20:I50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y20:Y50)","v":1151355.8597035669},{"$f":"SUM(Z20:Z50)","v":0},{"$f":"SUM(AA20:AA50)","v":96475.262766388361},{"$f":"SUM(AB20:AB50)","v":41162.778780325702},{"$f":"AVERAGE(AC21:AC50)","v":0.13322789661713094},{"$f":"SUM(AD20:AD50)","v":317969.50736299442},{"$f":"SUM(AE20:AE50)","v":18169.686135028249},{"$f":"SUM(AF20:AF50)","v":7949.237684074862},{"$f":"SUM(AG20:AG50)","v":6359.3915472598865},{"$f":"SUM(AH20:AH50)","v":165798.38598213281},{"$f":"SUM(AI20:AI50)","v":136272.64601271189},{"$f":"SUM(AJ20:AJ50)","v":6359.3901472598873},{"$f":"SUM(AK20:AK50)","v":18169.686135028249},null,null,{"$f":"SUM(AN20:AN50)","v":213905.69178861423},null,"Total",{"$f":"SUM(AQ20:AQ50)","v":0},{"$f":"SUM(AR20:AR50)","v":-334007},{"$f":"SUM(AS20:AS50)","v":0},-137638.04154671408,1151355.8597035669,679710.81815685297,null,null,"Total",{"$f":"SUM(AZ20:AZ50)","v":0},-334007,0,-137638.04154671408,{"$f":"SUM(BD20:BD50)","v":336139.19349802268},{"$f":"SUM(BE20:BE50)","v":679710.81815685309},null,{"$f":"SUM(BG20:BG50)","v":815216.66620554449},null,-135505.84804869161,null,null,{"$f":"AY51","v":"Total"},{"$f":"SUM(BM20:BM50)","v":0},-334007,0,-137638.04154671408,{"$f":"SUM(BQ20:BQ50)","v":321830.56566668791},330852.84436431067,null,{"$f":"SUM(BT20:BT50)","v":480667.32024433679},null,{"$f":"SUM(BV20:BV50)","v":-149814.47588002612}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AP15&\" \"&AV17","v":"On site self-consumption "},null,null,null,null,null,null,null,null,{"$f":"AZ15&\" \"&BI17","v":"Private Wire (Asset Owner)"},null,null,{"$f":"AZ15&\" \"&BG17","v":"Private Wire (Off-taker)"},null,{"$f":"AZ15&\" \"&BE17","v":"Private Wire (Whole Project)"},null,null,null,null,null,null,null,null,{"$f":"BN15&\" \"&BV17","v":"Sleeved PPA (Asset Owner)"},null,null,{"$f":"BN15&\" \"&BT17","v":"Sleeved PPA (Off-taker)"},null,{"$f":"BN15&\" \"&BR17","v":"Sleeved PPA (Whole Project)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GHG abatement",{"$f":"'Energy Calculations'!AN51/1000","v":213.90569178861423},"tCO2e",null,null,null,null,"No Financing","NPV",{"$f":"NPV($G$94,AV20:AV50)","v":321411.23278099106},null,null,null,null,null,null,"No Financing","NPV",{"$f":"NPV($G$94,BI20:BI50)","v":-197727.10669009289},null,null,{"$f":"NPV($G$94,BG20:BG50)","v":519138.33947108395},null,{"$f":"NPV($G$94,BE20:BE50)","v":321411.23278099106},null,null,null,null,null,null,"No Financing","NPV",{"$f":"NPV($G$94,BV20:BV50)","v":-206650.18962867494},null,null,{"$f":"NPV($G$94,BT20:BT50)","v":310508.16219280928},null,{"$f":"NPV($G$94,BR20:BR50)","v":103857.97256413438}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Abatement cost",{"$f":"-AR51/AN54","v":1561.468501408893},"(£/tCO2)",null,null,null,null,null,"IRR",{"$f":"IFERROR(IRR(AV20:AV50,0.03),-999.9%)","v":0.11367051516258453},null,null,null,null,null,null,null,"IRR",{"$f":"IFERROR(IRR(BI20:BI50,0.03),-999.9%)","v":-3.5812902152721704E-2},null,null,null,null,{"$f":"IFERROR(IRR(BE20:BE50,0.03),-999.9%)","v":0.11367051516258453},null,null,null,null,null,null,null,"IRR",{"$f":"IFERROR(IRR(BV20:BV50,0.03),-999.9%)","v":-4.0570826652419845E-2},null,null,null,null,{"$f":"IFERROR(IRR(BR20:BR50,0.03),-999.9%)","v":6.361602849378456E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex per kWp",{"$f":"$F$92","v":1670.0350000000001},"£/kWp",null,null,null,null,null,"Discounted Payback Period",{"$f":"COUNTIF(AW20:AW50,\"<0\")","v":11},null,null,null,null,null,null,null,"Discounted Payback Period",{"$f":"COUNTIF(BJ20:BJ50,\"<0\")","v":26},null,null,null,null,{"$f":"COUNTIF(BF20:BF50,\"<0\")","v":11},null,null,null,null,null,null,null,"Discounted Payback Period",{"$f":"COUNTIF(BW20:BW50,\"<0\")","v":26},null,null,null,null,{"$f":"COUNTIF(BS20:BS50,\"<0\")","v":17}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With financing",null,null,null,null,null,null,null,null,"With financing",null,null,null,null,null,null,null,null,null,null,null,null,null,"With financing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financing Calculations'!$C$5","v":"Equal Instalments of Principal Loan"},"NPV",{"$f":"'Financing Calculations'!F42","v":269886.77884981764},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$C$5","v":"Equal Instalments of Principal Loan"},"NPV",{"$f":"'Financing Calculations'!J42","v":-249251.56062126637},null,null,{"$f":"'Financing Calculations'!$C$5","v":"Equal Instalments of Principal Loan"},"NPV",{"$f":"'Financing Calculations'!N42","v":269886.77884981764},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$C$5","v":"Equal Instalments of Principal Loan"},"NPV",{"$f":"'Financing Calculations'!R42","v":-258174.64355984845},null,null,{"$f":"'Financing Calculations'!$C$5","v":"Equal Instalments of Principal Loan"},"NPV",{"$f":"'Financing Calculations'!V42","v":52333.518632960935}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$C$6","v":5.1400000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$C$6","v":5.1400000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$C$6","v":5.1400000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$C$6","v":5.1400000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$C$6","v":5.1400000000000001E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financing Calculations'!$Y$5","v":"Annuity loan"},"NPV",{"$f":"'Financing Calculations'!AA42","v":261429.89021426233},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$Y$5","v":"Annuity loan"},"NPV",{"$f":"'Financing Calculations'!AD42","v":-257708.44925682171},null,null,{"$f":"'Financing Calculations'!$Y$5","v":"Annuity loan"},"NPV",{"$f":"'Financing Calculations'!AG42","v":261429.89021426233},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$Y$5","v":"Annuity loan"},"NPV",{"$f":"'Financing Calculations'!AJ42","v":-266631.53219540371},null,null,{"$f":"'Financing Calculations'!$Y$5","v":"Annuity loan"},"NPV",{"$f":"'Financing Calculations'!AM42","v":43876.629997405624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$Y$6","v":5.1400000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$Y$6","v":5.1400000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$Y$6","v":5.1400000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$Y$6","v":5.1400000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$Y$6","v":5.1400000000000001E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financing Calculations'!$AP$5","v":"Maturity loan"},"NPV",{"$f":"'Financing Calculations'!AS42","v":243225.11075871266},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$AP$5","v":"Maturity loan"},"NPV",{"$f":"'Financing Calculations'!AW42","v":-275913.22871237138},null,null,{"$f":"'Financing Calculations'!$AP$5","v":"Maturity loan"},"NPV",{"$f":"'Financing Calculations'!BA42","v":243225.11075871272},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$AP$5","v":"Maturity loan"},"NPV",{"$f":"'Financing Calculations'!BE42","v":-284836.31165095337},null,null,{"$f":"'Financing Calculations'!$AP$5","v":"Maturity loan"},"NPV",{"$f":"'Financing Calculations'!BI42","v":25671.85054185594}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$AP$6","v":4.9700000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$AP$6","v":4.9700000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$AP$6","v":4.9700000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$AP$6","v":4.9700000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$AP$6","v":4.9700000000000001E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Financing Calculations'!$BL$5","v":"Salix & Annuity Loan after year 5"},"NPV",{"$f":"'Financing Calculations'!BP42","v":336045.92564547766},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$BL$5","v":"Salix & Annuity Loan after year 5"},"NPV",{"$f":"'Financing Calculations'!BU42","v":-183092.41382560646},null,null,{"$f":"'Financing Calculations'!$BL$5","v":"Salix & Annuity Loan after year 5"},"NPV",{"$f":"'Financing Calculations'!BZ42","v":336045.92564547766},null,null,null,null,null,null,{"$f":"'Financing Calculations'!$BL$5","v":"Salix & Annuity Loan after year 5"},"NPV",{"$f":"'Financing Calculations'!CE42","v":-192015.49676418843},null,null,{"$f":"'Financing Calculations'!$BL$5","v":"Salix & Annuity Loan after year 5"},"NPV",{"$f":"'Financing Calculations'!CJ42","v":118492.66542862089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$BL$6","v":5.0900000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$BL$6","v":5.0900000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$BL$6","v":5.0900000000000001E-2},null,null,null,null,null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$BL$6","v":5.0900000000000001E-2},null,null,null,"Interest rate",{"$f":"'Financing Calculations'!$BL$6","v":5.0900000000000001E-2}]
[]
[]
[]
[]
[]
[]
[null,"Input",null,null,null,null,null,null,"RESULTS",null,null,null,"investment_results",null,null,null,null,"financing_results"]
[null,null,null,null,null,"energy_values_lookup","energy_values_static",null,"VBA CODE LINKED TO row numbers","Ownership Model",null,"Key Parameter","No Financing","VBA CODE LINKED TO row numbers",null,null,null,{"$f":"AT60","v":"Equal Instalments of Principal Loan"},{"$f":"AT64","v":"Annuity loan"},{"$f":"AT68","v":"Maturity loan"},{"$f":"AT72","v":"Salix & Annuity Loan after year 5"}]
[null,"Size / capacity*",null,null,null,{"$f":"INDEX(Data_value,MATCH($B82,Data_field,0),MATCH($L$6,Data_sheet,0))","v":200},200,null,1,{"$f":"'Energy Calculations'!$AP$15","v":"On site self-consumption"},null,"NPV",{"$f":"Energy_NPV_1P","v":321411.23278099106},"£",null,{"$f":"L82","v":"NPV"},null,{"$f":"AV60","v":269886.77884981764},{"$f":"AV64","v":261429.89021426233},{"$f":"AV68","v":243225.11075871266},{"$f":"AV72","v":336045.92564547766}]
[null,"Specific yield (curtailment included)",null,null,null,800,800,null,2,null,null,"IRR",{"$f":"Energy_IRR_1P","v":0.11367051516258453},null,null,"Finance Interest rate",null,{"$f":"'Financing Calculations'!$G$61","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$62","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$63","v":4.9700000000000001E-2},{"$f":"'Financing Calculations'!$G$64","v":5.0900000000000001E-2}]
[null,"PV performance degradation (Year 1)",null,null,null,2.5999999999999999E-2,2.5999999999999999E-2,null,3,null,null,"DPT",{"$f":"IF(Energy_DPT_1P>G88,\"Payback > \"&G88,Energy_DPT_1P)","v":11},"years"]
[null,"PV performance degradation (Year 2 and beyond)",null,null,null,7.0000000000000001E-3,7.0000000000000001E-3,null,4]
[null,"Electricity self-consumed or exported through PPA*",null,null,null,1,1,null,5]
[null,"Electricity Exported to the grid (e.g. SEG)",null,null,null,0,0,null,6,{"$f":"'Energy Calculations'!$AZ$15","v":"Private Wire"},null,"Off-Taker's Cumulative Savings (discounted)",{"$f":"Energy_NPV_2OT","v":519138.33947108395},"£"]
[null,"Economic Life*",null,null,null,25,25,null,7]
[null,"Description",null,null,null,"200kWp with no batteries or EV","200kWp with no batteries or EV",null,8,null,null,"NPV (Asset Owner)",{"$f":"Energy_NPV_2AO","v":-197727.10669009289},"£",null,{"$f":"L89","v":"NPV (Asset Owner)"},null,{"$f":"BE60","v":-249251.56062126637},{"$f":"BE64","v":-257708.44925682171},{"$f":"BE68","v":-275913.22871237138},{"$f":"BE72","v":-183092.41382560646}]
[null,"Preperation Costs Total",null,null,null,0,0,null,9,null,null,"IRR (Asset Owner)",{"$f":"Energy_IRR_2AO","v":-3.5812902152721704E-2},null,null,"Finance Interest rate",null,{"$f":"'Financing Calculations'!$G$61","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$62","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$63","v":4.9700000000000001E-2},{"$f":"'Financing Calculations'!$G$64","v":5.0900000000000001E-2}]
[null,"Capital Costs Total*",null,null,null,334007,334007,null,10,null,null,"DPT (Asset Owner)",{"$f":"IF(Energy_DPT_2AO>G88,\"Payback > \"&G88,Energy_DPT_2AO)","v":"Payback > 25"},"years"]
[null,"Cost per kWp",null,null,null,1670.0350000000001,1670.0350000000001,null,11]
[null,"Grant*",null,null,null,0.45950000000000002,0.45950000000000002,null,12,null,null,"NPV (Whole Project)",{"$f":"Energy_NPV_2P","v":321411.23278099106},"£",null,{"$f":"L93","v":"NPV (Whole Project)"},null,{"$f":"BJ60","v":269886.77884981764},{"$f":"BJ64","v":261429.89021426233},{"$f":"BJ68","v":243225.11075871272},{"$f":"BJ72","v":336045.92564547766}]
[null,"Discount rate*",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,13,null,null,"IRR (Whole Project)",{"$f":"Energy_IRR_2P","v":0.11367051516258453},null,null,"Finance Interest rate",null,{"$f":"'Financing Calculations'!$G$61","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$62","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$63","v":4.9700000000000001E-2},{"$f":"'Financing Calculations'!$G$64","v":5.0900000000000001E-2}]
[null,"Commodity component PPA price",null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,null,14,null,null,"DPT (Whole Project)",{"$f":"IF(Energy_DPT_2P>G88,\"Payback > \"&G88,Energy_DPT_2P)","v":11},"years"]
[null,"Export Imbalance fees",null,null,null,1.7500000000000003E-3,1.7500000000000003E-3,null,15]
[null,"Sleeving fee",null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,null,16]
[null,"Management fee off-taker",null,null,null,1.4E-3,1.4E-3,null,17,{"$f":"'Energy Calculations'!$BN$15","v":"Sleeved PPA"},null,"Off-Taker's Cumulative Savings (discounted)",{"$f":"Energy_NPV_3OT","v":310508.16219280928},"£"]
[null,"Management fee generator",null,null,null,1.4E-3,1.4E-3,null,18]
[null,"Policy costs",null,null,null,3.6499999999999998E-2,3.6499999999999998E-2,null,19,null,null,"NPV (Asset Owner)",{"$f":"Energy_NPV_3AO","v":-206650.18962867494},"£",null,{"$f":"L100","v":"NPV (Asset Owner)"},null,{"$f":"BS60","v":-258174.64355984845},{"$f":"BS64","v":-266631.53219540371},{"$f":"BS68","v":-284836.31165095337},{"$f":"BS72","v":-192015.49676418843}]
[null,"Network costs",null,null,null,0.03,0.03,null,20,null,null,"IRR (Asset Owner)",{"$f":"Energy_IRR_3AO","v":-4.0570826652419845E-2},null,null,"Finance Interest rate",null,{"$f":"'Financing Calculations'!$G$61","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$62","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$63","v":4.9700000000000001E-2},{"$f":"'Financing Calculations'!$G$64","v":5.0900000000000001E-2}]
[null,"REGO Price",null,null,null,4.0000000000000001E-3,4.0000000000000001E-3,null,21,null,null,"DPT (Asset Owner)",{"$f":"IF(Energy_DPT_3AO>G88,\"Payback > \"&G88,Energy_DPT_3AO)","v":"Payback > 25"},"years"]
[null,"Invertor replacements required*",null,null,null,2,2,null,22]
[null,"Replacement inverter cost*",null,null,null,80,80,null,23,null,null,"NPV (Whole Project)",{"$f":"Energy_NPV_3P","v":103857.97256413438},"£",null,{"$f":"L104","v":"NPV (Whole Project)"},null,{"$f":"BX60","v":52333.518632960935},{"$f":"BX64","v":43876.629997405624},{"$f":"BX68","v":25671.85054185594},{"$f":"BX72","v":118492.66542862089}]
[null,"Maintenance cost (Capacity based)*",null,null,null,15,15,null,24,null,null,"IRR (Whole Project)",{"$f":"Energy_IRR_3P","v":6.361602849378456E-2},null,null,"Finance Interest rate",null,{"$f":"'Financing Calculations'!$G$61","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$62","v":5.1400000000000001E-2},{"$f":"'Financing Calculations'!$G$63","v":4.9700000000000001E-2},{"$f":"'Financing Calculations'!$G$64","v":5.0900000000000001E-2}]
[null,"Rated annual production (curtailment included)",null,null,null,160000,160000,null,25,null,null,"DPT (Whole Project)",{"$f":"IF(Energy_DPT_3P>G88,\"Payback > \"&G88,Energy_DPT_3P)","v":17},"years"]
[null,null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,null,28,null,null,"All-in PPA rate ( Off-taker price) year 1",{"$f":"N20","v":0.14590000000000003},"£/kWp"]
[null,null,null,null,null,null,null,null,29,null,null,"PPA rate (generator price) year 1",{"$f":"'Energy Calculations'!$P$20+Q20","v":7.400000000000001E-2},"£/kWp"]

{"sheet":"Financing Calculations","index":6,"n_rows":114,"n_cols":89,"rows_kept":114,"cut":false,"hidden":true,"merged":[]}
[null,"Financial Flows"]
[]
[null,null,null,"Finance_113",null,null,null,"Finance_121",null,null,null,"Finance_123",null,null,null,"Finance_131",null,null,null,"Finance_133",null,null,null,null,null,"Finance_213",null,null,"Finance_221",null,null,"Finance_223",null,null,"Finance_231",null,null,"Finance_233",null,null,null,null,"Finance_313",null,null,null,"Finance_321",null,null,null,"Finance_323",null,null,null,"Finance_331",null,null,null,"Finance_333",null,null,null,null,null,"Finance_413",null,null,null,null,"Finance_421",null,null,null,null,"Finance_423",null,null,null,null,"Finance_431",null,null,null,null,"Finance_433"]
[null,null,null,null,null,"Finance_CF_113","Finance_DCF_113",null,null,"Finance_CF_121","Finance_DCF_121",null,null,"Finance_CF_123","Finance_DCF_123",null,null,"Finance_CF_131","Finance_DCF_131",null,null,"Finance_CF_133","Finance_DCF_133",null,null,null,"Finance_CF_213","Finance_DCF_213",null,"Finance_CF_221","Finance_DCF_221",null,"Finance_CF_223","Finance_DCF_223",null,"Finance_CF_231","Finance_DCF_231",null,"Finance_CF_233","Finance_DCF_233",null,null,null,null,"Finance_CF_313","Finance_DCF_313",null,null,"Finance_CF_321","Finance_DCF_321",null,null,"Finance_CF_323","Finance_DCF_323",null,null,"Finance_CF_331","Finance_DCF_331",null,null,"Finance_CF_333","Finance_DCF_333",null,null,null,null,null,"Finance_CF_413","Finance_DCF_413",null,null,null,"Finance_CF_421","Finance_DCF_421",null,null,null,"Finance_CF_423","Finance_DCF_423",null,null,null,"Finance_CF_431","Finance_DCF_431",null,null,null,"Finance_CF_433","Finance_DCF_433"]
[null,null,"Equal Instalments of Principal Loan",{"$f":"'Energy Calculations'!$AP$15&\" \"&'Energy Calculations'!$AV$17","v":"On site self-consumption "},null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BI$17","v":"Private Wire (Asset Owner)"},null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BE$17","v":"Private Wire (Whole Project)"},null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BV$17","v":"Sleeved PPA (Asset Owner)"},null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BR$17","v":"Sleeved PPA (Whole Project)"},null,null,null,null,"Annuity loan","On site self-consumption (Project)",null,null,"Private Wire (Asset Owner)",null,null,"Private Wire (Project)",null,null,"Sleeved PPA (Asset Owner)",null,null,"Sleeved PPA (Project)",null,null,null,"Maturity loan",{"$f":"'Energy Calculations'!$AP$15&\" \"&'Energy Calculations'!$AV$17","v":"On site self-consumption "},null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BI$17","v":"Private Wire (Asset Owner)"},null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BE$17","v":"Private Wire (Whole Project)"},null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BV$17","v":"Sleeved PPA (Asset Owner)"},null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BR$17","v":"Sleeved PPA (Whole Project)"},null,null,null,null,"Salix & Annuity Loan after year 5",{"$f":"'Energy Calculations'!$AP$15&\" \"&'Energy Calculations'!$AV$17","v":"On site self-consumption "},null,null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BI$17","v":"Private Wire (Asset Owner)"},null,null,null,null,{"$f":"'Energy Calculations'!$AZ$15&\" \"&'Energy Calculations'!$BE$17","v":"Private Wire (Whole Project)"},null,null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BV$17","v":"Sleeved PPA (Asset Owner)"},null,null,null,null,{"$f":"'Energy Calculations'!$BN$15&\" \"&'Energy Calculations'!$BR$17","v":"Sleeved PPA (Whole Project)"}]
[null,null,{"$f":"G61","v":5.1400000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G62","v":5.1400000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G63","v":4.9700000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G64","v":5.0900000000000001E-2}]
[null,"Year ","Year","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance",null,"Year","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance",null,"Year","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Interest","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance",null,"Year","Principal Repayments","Annuity loan","Annuity Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Annuity loan","Annuity Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Annuity loan","Annuity Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Annuity loan","Annuity Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance","Principal Repayments","Annuity loan","Annuity Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance"]
[null,null,null,"£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£",null,null,"£","£","£","£","£","£","£","£","£","£","£","£","£","£","£",null,null,"£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£",null,null,"£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£","£"]
[null,{"$f":"'Energy Calculations'!BL20","v":2024},0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,0,0,0,null,null,0,null,0,null,null,0,null,null,0,null,null,0,null,0,0,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,0,0,0,null,null,0,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,{"$f":"'Energy Calculations'!BL21","v":2025},1,{"$f":"IF(AND($C10<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C10<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D10*$C9),0)","v":-17167.959800000001},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),'Energy Calculations'!$AV21+E10+D10,0)","v":21581.130008181281},{"$f":"IF($C10<=$G$60,F10/(1+$G$57)^($C10+1)+G9,0)","v":20146.215788635705},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C10<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H10*$C9),0)","v":-17167.959800000001},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),'Energy Calculations'!$BI21+I10+H10,0)","v":-23247.07116},{"$f":"IF($C10<=$G$60,J10/(1+$G$57)^($C10+1)+K9,0)","v":-21701.38968003921},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C10<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L10*$C9),0)","v":-17167.959800000001},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),'Energy Calculations'!$BE21+M10+L10,0)","v":21581.130008181281},{"$f":"IF($C10<=$G$60,N10/(1+$G$57)^($C10+1)+O9,0)","v":20146.215788635705},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C10<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P10*$C9),0)","v":-17167.959800000001},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),'Energy Calculations'!$BV21+Q10+P10,0)","v":-23739.930743999998},{"$f":"IF($C10<=$G$60,R10/(1+$G$57)^($C10+1)+S9,0)","v":-22161.479375481344},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C10<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T10*$C9),0)","v":-17167.959800000001},{"$f":"IF(AND($C10<=$G$60,$G$61<>0),'Energy Calculations'!$BR21+U10+T10,0)","v":9564.7439601812821},{"$f":"IF($C10<=$G$60,V10/(1+$G$57)^($C10+1)+W9,0)","v":8928.7908330941518},null,1,{"$f":"IF(AND($Y10<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y10<=$G$60,'Energy Calculations'!$AV21+Z10,0)","v":28077.131306147781},{"$f":"IF($Y10<=$G$60,AA10/(1+$G$57)^($Y10+1)+AB9,0)","v":26210.302509881476},{"$f":"IF(AND($Y10<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y10<=$G$60,'Energy Calculations'!$BI21+AC10,0)","v":-16751.069862033495},{"$f":"IF($Y10<=$G$60,AD10/(1+$G$57)^($Y10+1)+AE9,0)","v":-15637.302958793434},{"$f":"IF(AND($Y10<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y10<=$G$60,'Energy Calculations'!$BE21+AF10,0)","v":28077.131306147789},{"$f":"IF($Y10<=$G$60,AG10/(1+$G$57)^($Y10+1)+AH9,0)","v":26210.302509881483},{"$f":"IF(AND($Y10<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y10<=$G$60,'Energy Calculations'!$BV21+AI10,0)","v":-17243.929446033493},{"$f":"IF($Y10<=$G$60,AJ10/(1+$G$57)^($Y10+1)+AK9,0)","v":-16097.392654235568},{"$f":"IF(AND($Y10<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y10<=$G$60,'Energy Calculations'!$BR21+AL10,0)","v":16060.745258147788},{"$f":"IF($Y10<=$G$60,AM10/(1+$G$57)^($Y10+1)+AN9,0)","v":14992.877554339928},null,1,{"$f":"IF(AND($AP10=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),'Energy Calculations'!$AV21+AQ10+AR10,0)","v":35509.22190818128},{"$f":"IF($AP10<=$G$60,AS10/(1+$G$57)^($AP10+1)+AT9,0)","v":33148.238612972331},{"$f":"IF(AND($AP10=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),'Energy Calculations'!$BI21+AU10+AV10,0)","v":-9318.9792600000001},{"$f":"IF($AP10<=$G$60,AW10/(1+$G$57)^($AP10+1)+AX9,0)","v":-8699.3668557025849},{"$f":"IF(AND($AP10=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),'Energy Calculations'!$BE21+AY10+AZ10,0)","v":35509.22190818128},{"$f":"IF($AP10<=$G$60,BA10/(1+$G$57)^($AP10+1)+BB9,0)","v":33148.238612972331},{"$f":"IF(AND($AP10=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),'Energy Calculations'!$BV21+BC10+BD10,0)","v":-9811.8388439999981},{"$f":"IF($AP10<=$G$60,BE10/(1+$G$57)^($AP10+1)+BF9,0)","v":-9159.4565511447163},{"$f":"IF(AND($AP10=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP10<=$G$60,$G$63<>0),'Energy Calculations'!$BR21+BG10+BH10,0)","v":23492.835860181283},{"$f":"IF($AP10<=$G$60,BI10/(1+$G$57)^($AP10+1)+BJ9,0)","v":21930.813657430779},null,1,{"$f":"'Energy Calculations'!$AV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP10<=$G$60,'Energy Calculations'!$AV21+BM10+BO10+BN10,0)","v":38749.089808181277},{"$f":"IF($AP10<=$G$60,BP10/(1+$G$57)^($AP10+1)+BQ9,0)","v":36172.689965395955},{"$f":"'Energy Calculations'!$BI$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP10<=$G$60,'Energy Calculations'!$BI21+BR10+BT10+BS10,0)","v":-6079.1113599999999},{"$f":"IF($AP10<=$G$60,BU10/(1+$G$57)^($AP10+1)+BV9,0)","v":-5674.9155032789567},{"$f":"'Energy Calculations'!$BE$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP10<=$G$60,'Energy Calculations'!$BE21+BW10+BY10+BX10,0)","v":38749.089808181285},{"$f":"IF($AP10<=$G$60,BZ10/(1+$G$57)^($AP10+1)+CA9,0)","v":36172.689965395963},{"$f":"'Energy Calculations'!$BV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP10<=$G$60,'Energy Calculations'!$BV21+CB10+CD10+CC10,0)","v":-6571.9709439999997},{"$f":"IF($BL10<=$G$60,CE10/(1+$G$57)^($BL10+1)+CF9,0)","v":-6135.0051987210909},{"$f":"'Energy Calculations'!$BR$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP10<=$G$60,'Energy Calculations'!$BR21+CG10+CI10+CH10,0)","v":26732.703760181284},{"$f":"IF($AP10<=$G$60,CJ10/(1+$G$57)^($AP10+1)+CK9,0)","v":24955.265009854407}]
[null,{"$f":"'Energy Calculations'!BL22","v":2026},2,{"$f":"IF(AND($C11<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C11<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D11*$C10),0)","v":-16481.241407999998},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),'Energy Calculations'!$AV22+E11+D11,0)","v":15012.19847568976},{"$f":"IF($C11<=$G$60,F11/(1+$G$57)^($C11+1)+G10,0)","v":33686.35869982469},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C11<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H11*$C10),0)","v":-16481.241407999998},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),'Energy Calculations'!$BI22+I11+H11,0)","v":-22499.605145599999},-41994.744421523836,{"$f":"IF(AND($C11<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C11<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L11*$C10),0)","v":-16481.241407999998},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),'Energy Calculations'!$BE22+M11+L11,0)","v":15012.198475689767},33686.358699824697,{"$f":"IF(AND($C11<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C11<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P11*$C10),0)","v":-16481.241407999998},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),'Energy Calculations'!$BV22+Q11+P11,0)","v":-22998.708967039998},-42904.99716808481,{"$f":"IF(AND($C11<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C11<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T11*$C10),0)","v":-16481.241407999998},{"$f":"IF(AND($C11<=$G$60,$G$61<>0),'Energy Calculations'!BR22+U11+T11,0)","v":2843.5719720097641},11493.529831290392,null,2,{"$f":"IF(AND($Y11<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y11<=$G$60,'Energy Calculations'!$AV22+Z11,0)","v":20821.481381656264},{"$f":"IF($Y11<=$G$60,AA11/(1+$G$57)^($Y11+1)+AB10,0)","v":44990.085763268879},{"$f":"IF(AND($Y11<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y11<=$G$60,'Energy Calculations'!$BI22+AC11,0)","v":-16690.322239633497},{"$f":"IF($Y11<=$G$60,AD11/(1+$G$57)^($Y11+1)+AE10,0)","v":-30691.01735807964},{"$f":"IF(AND($Y11<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y11<=$G$60,'Energy Calculations'!$BE22+AF11,0)","v":20821.481381656271},{"$f":"IF($Y11<=$G$60,AG11/(1+$G$57)^($Y11+1)+AH10,0)","v":44990.085763268893},{"$f":"IF(AND($Y11<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y11<=$G$60,'Energy Calculations'!$BV22+AI11,0)","v":-17189.426061073493},-31601.270104640611,{"$f":"IF(AND($Y11<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y11<=$G$60,'Energy Calculations'!$BR22+AL11,0)","v":8652.8548779762677},{"$f":"IF($Y11<=$G$60,AM11/(1+$G$57)^($Y11+1)+AN10,0)","v":22797.256894734586},null,2,{"$f":"IF(AND($AP11=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),'Energy Calculations'!$AV22+AQ11+AR11,0)","v":28253.571983689759},{"$f":"IF($AP11<=$G$60,AS11/(1+$G$57)^($AP11+1)+AT10,0)","v":58631.341772727705},{"$f":"IF(AND($AP11=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),'Energy Calculations'!$BI22+AU11+AV11,0)","v":-9258.2316375999999},-17049.761348620814,{"$f":"IF(AND($AP11=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),'Energy Calculations'!$BE22+AY11+AZ11,0)","v":28253.571983689766},58631.341772727712,{"$f":"IF(AND($AP11=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),'Energy Calculations'!$BV22+BC11+BD11,0)","v":-9757.3354590399995},-17960.014095181788,{"$f":"IF(AND($AP11=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP11<=$G$60,$G$63<>0),'Energy Calculations'!$BR22+BG11+BH11,0)","v":16084.945480009763},36438.512904193412,null,2,{"$f":"'Energy Calculations'!$AV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP11<=$G$60,'Energy Calculations'!$AV22+BM11+BO11+BN11,0)","v":31493.43988368976},64577.968344884306,{"$f":"'Energy Calculations'!$BI$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP11<=$G$60,'Energy Calculations'!$BI22+BR11+BT11+BS11,0)","v":-6018.3637376000006},-11103.134776464212,{"$f":"'Energy Calculations'!$BE$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP11<=$G$60,'Energy Calculations'!$BE22+BW11+BY11+BX11,0)","v":31493.439883689767},64577.968344884321,{"$f":"'Energy Calculations'!$BV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP11<=$G$60,'Energy Calculations'!$BV22+CB11+CD11+CC11,0)","v":-6517.4675590400002},{"$f":"IF($AP11<=$G$60,CE11/(1+$G$57)^($AP11+1)+CF10,0)","v":-12013.387523025191},{"$f":"'Energy Calculations'!$BR$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP11<=$G$60,'Energy Calculations'!$BR22+CG11+CI11+CH11,0)","v":19324.813380009764},42385.139476350014]
[null,{"$f":"'Energy Calculations'!BL23","v":2027},3,{"$f":"IF(AND($C12<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C12<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D12*$C11),0)","v":-15794.523016000001},{"$f":"IF(AND($C12<=$G$60,$G$61<>0),'Energy Calculations'!$AV23+E12+D12,0)","v":10937.731047037209},43217.959409422634,{"$f":"IF(AND($C12<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C12<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H12*$C11),0)","v":-15794.523016000001},{"$f":"IF(AND($C12<=$G$60,$G$61<>0),'Energy Calculations'!$BI23+I12+H12,0)","v":-21752.621693760004},-60950.897528618341,{"$f":"IF(AND($C12<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C12<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L12*$C11),0)","v":-15794.523016000001},{"$f":"IF(AND($C12<=$G$60,$G$61<>0),'Energy Calculations'!$BE23+M12+L12,0)","v":10937.731047037209},43217.959409422641,{"$f":"IF(AND($C12<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C12<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P12*$C11),0)","v":-15794.523016000001},{"$f":"IF(AND($C12<=$G$60,$G$61<>0),'Energy Calculations'!$BV23+Q12+P12,0)","v":-22258.022378304002},-62301.577773598721,{"$f":"IF(AND($C12<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C12<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T12*$C11),0)","v":-15794.523016000001},{"$f":"IF(AND($C12<=$G$60,$G$61<>0),'Energy Calculations'!BR23+U12+T12,0)","v":-1384.4189761307935},10287.088674662797,null,3,{"$f":"IF(AND($Y12<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y12<=$G$60,'Energy Calculations'!$AV23+Z12,0)","v":16060.295561003713},58985.705504447447,{"$f":"IF(AND($Y12<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y12<=$G$60,'Energy Calculations'!$BI23+AC12,0)","v":-16630.057179793497},-45183.151433593521,{"$f":"IF(AND($Y12<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y12<=$G$60,'Energy Calculations'!$BE23+AF12,0)","v":16060.295561003713},58985.705504447462,{"$f":"IF(AND($Y12<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y12<=$G$60,'Energy Calculations'!$BV23+AI12,0)","v":-17135.457864337495},-46533.831678573901,{"$f":"IF(AND($Y12<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y12<=$G$60,'Energy Calculations'!$BR23+AL12,0)","v":3738.1455378357132},26054.834769687619,null,3,{"$f":"IF(AND($AP12=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),'Energy Calculations'!$AV23+AQ12+AR12,0)","v":23492.386163037208},79103.599104599969,{"$f":"IF(AND($AP12=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),'Energy Calculations'!$BI23+AU12+AV12,0)","v":-9197.9665777600003},-25065.257833441003,{"$f":"IF(AND($AP12=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),'Energy Calculations'!$BE23+AY12+AZ12,0)","v":23492.386163037208},79103.599104599969,{"$f":"IF(AND($AP12=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),'Energy Calculations'!$BV23+BC12+BD12,0)","v":-9703.3672623040002},-26415.938078421386,{"$f":"IF(AND($AP12=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP12<=$G$60,$G$63<>0),'Energy Calculations'!$BR23+BG12+BH12,0)","v":11170.236139869208},46172.728369840137,null,3,{"$f":"'Energy Calculations'!$AV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP12<=$G$60,'Energy Calculations'!$AV23+BM12+BO12+BN12,0)","v":26732.25406303721},87873.583376981667,{"$f":"'Energy Calculations'!$BI$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP12<=$G$60,'Energy Calculations'!$BI23+BR12+BT12+BS12,0)","v":-5958.098677760001},-16295.273561059306,{"$f":"'Energy Calculations'!$BE$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP12<=$G$60,'Energy Calculations'!$BE23+BW12+BY12+BX12,0)","v":26732.25406303721},87873.583376981682,{"$f":"'Energy Calculations'!$BV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP12<=$G$60,'Energy Calculations'!$BV23+CB12+CD12+CC12,0)","v":-6463.4993623040009},-17645.953806039692,{"$f":"'Energy Calculations'!$BR$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP12<=$G$60,'Energy Calculations'!$BR23+CG12+CI12+CH12,0)","v":14410.104039869208},54942.712642221835]
[null,{"$f":"'Energy Calculations'!BL24","v":2028},4,{"$f":"IF(AND($C13<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C13<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D13*$C12),0)","v":-15107.804623999999},{"$f":"IF(AND($C13<=$G$60,$G$61<>0),'Energy Calculations'!$AV24+E13+D13,0)","v":9605.6067360799407},51305.622532597437,{"$f":"IF(AND($C13<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C13<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H13*$C12),0)","v":-15107.804623999999},{"$f":"IF(AND($C13<=$G$60,$G$61<>0),'Energy Calculations'!$BI24+I13+H13,0)","v":-21006.164406031359},-78637.524297115378,{"$f":"IF(AND($C13<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C13<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L13*$C12),0)","v":-15107.804623999999},{"$f":"IF(AND($C13<=$G$60,$G$61<>0),'Energy Calculations'!$BE24+M13+L13,0)","v":9605.6067360799407},51305.622532597437,{"$f":"IF(AND($C13<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C13<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P13*$C12),0)","v":-15107.804623999999},{"$f":"IF(AND($C13<=$G$60,$G$61<>0),'Energy Calculations'!$BV24+Q13+P13,0)","v":-21517.914186674941},-80419.084125543392,{"$f":"IF(AND($C13<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C13<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T13*$C12),0)","v":-15107.804623999999},{"$f":"IF(AND($C13<=$G$60,$G$61<>0),'Energy Calculations'!BR24+U13+T13,0)","v":-2871.3402967541115},7869.4971918762421,null,4,{"$f":"IF(AND($Y13<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y13<=$G$60,'Energy Calculations'!$AV24+Z13,0)","v":14041.452858046443},70808.232034631481,{"$f":"IF(AND($Y13<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y13<=$G$60,'Energy Calculations'!$BI24+AC13,0)","v":-16570.318284064855},-59134.914795081313,{"$f":"IF(AND($Y13<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y13<=$G$60,'Energy Calculations'!$BE24+AF13,0)","v":14041.452858046443},70808.232034631495,{"$f":"IF(AND($Y13<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y13<=$G$60,'Energy Calculations'!$BV24+AI13,0)","v":-17082.068064708437},-60916.474623509326,{"$f":"IF(AND($Y13<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y13<=$G$60,'Energy Calculations'!$BR24+AL13,0)","v":1564.5058252123927},27372.106693910308,null,4,{"$f":"IF(AND($AP13=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),'Energy Calculations'!$AV24+AQ13+AR13,0)","v":21473.543460079938},97183.746495357627,{"$f":"IF(AND($AP13=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),'Energy Calculations'!$BI24+AU13+AV13,0)","v":-9138.22768203136},-32759.400334355178,{"$f":"IF(AND($AP13=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),'Energy Calculations'!$BE24+AY13+AZ13,0)","v":21473.543460079938},97183.746495357627,{"$f":"IF(AND($AP13=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),'Energy Calculations'!$BV24+BC13+BD13,0)","v":-9649.9774626749422},-34540.960162783194,{"$f":"IF(AND($AP13=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP13<=$G$60,$G$63<>0),'Energy Calculations'!$BR24+BG13+BH13,0)","v":8996.5964272458878},53747.621154636443,null,4,{"$f":"'Energy Calculations'!$AV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP13<=$G$60,'Energy Calculations'!$AV24+BM13+BO13+BN13,0)","v":24713.411360079939},108681.61260370561,{"$f":"'Energy Calculations'!$BI$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP13<=$G$60,'Energy Calculations'!$BI24+BR13+BT13+BS13,0)","v":-5898.3597820313598},-21261.534226007207,{"$f":"'Energy Calculations'!$BE$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP13<=$G$60,'Energy Calculations'!$BE24+BW13+BY13+BX13,0)","v":24713.411360079939},108681.61260370561,{"$f":"'Energy Calculations'!$BV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP13<=$G$60,'Energy Calculations'!$BV24+CB13+CD13+CC13,0)","v":-6410.1095626749438},-23043.094054435223,{"$f":"'Energy Calculations'!$BR$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP13<=$G$60,'Energy Calculations'!$BR24+CG13+CI13+CH13,0)","v":12236.464327245887},65245.487262984418]
[null,{"$f":"'Energy Calculations'!BL25","v":2029},5,{"$f":"IF(AND($C14<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C14<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D14*$C13),0)","v":-14421.086232000001},{"$f":"IF(AND($C14<=$G$60,$G$61<>0),'Energy Calculations'!$AV25+E14+D14,0)","v":9545.1061584943218},59070.572542518465,{"$f":"IF(AND($C14<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C14<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H14*$C13),0)","v":-14421.086232000001},{"$f":"IF(AND($C14<=$G$60,$G$61<>0),'Energy Calculations'!$BI25+I14+H14,0)","v":-20260.278435002474},-95119.273857844353,{"$f":"IF(AND($C14<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C14<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L14*$C13),0)","v":-14421.086232000001},{"$f":"IF(AND($C14<=$G$60,$G$61<>0),'Energy Calculations'!$BE25+M14+L14,0)","v":9545.1061584943218},59070.572542518465,{"$f":"IF(AND($C14<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C14<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P14*$C13),0)","v":-14421.086232000001},{"$f":"IF(AND($C14<=$G$60,$G$61<>0),'Energy Calculations'!$BV25+Q14+P14,0)","v":-20778.429115315805},-97322.349598555767,{"$f":"IF(AND($C14<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C14<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T14*$C13),0)","v":-14421.086232000001},{"$f":"IF(AND($C14<=$G$60,$G$61<>0),'Energy Calculations'!BR25+U14+T14,0)","v":-3087.9009043831484},5357.487816602059,null,5,{"$f":"IF(AND($Y14<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y14<=$G$60,'Energy Calculations'!$AV25+Z14,0)","v":13294.233888460829},81623.099868472331,{"$f":"IF(AND($Y14<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y14<=$G$60,'Energy Calculations'!$BI25+AC14,0)","v":-16511.150705035965},-72566.746531890472,{"$f":"IF(AND($Y14<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y14<=$G$60,'Energy Calculations'!$BE25+AF14,0)","v":13294.233888460829},81623.099868472345,{"$f":"IF(AND($Y14<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y14<=$G$60,'Energy Calculations'!$BV25+AI14,0)","v":-17029.301385349299},-74769.822272601887,{"$f":"IF(AND($Y14<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y14<=$G$60,'Energy Calculations'!$BR25+AL14,0)","v":661.22682558335873},27910.015142555942,null,5,{"$f":"IF(AND($AP14=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),'Energy Calculations'!$AV25+AQ14+AR14,0)","v":20726.324490494324},114044.62482250632,{"$f":"IF(AND($AP14=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),'Energy Calculations'!$BI25+AU14+AV14,0)","v":-9079.06010300247},-40145.221577856501,{"$f":"IF(AND($AP14=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),'Energy Calculations'!$BE25+AY14+AZ14,0)","v":20726.324490494324},114044.62482250632,{"$f":"IF(AND($AP14=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),'Energy Calculations'!$BV25+BC14+BD14,0)","v":-9597.2107833158043},-42348.297318567915,{"$f":"IF(AND($AP14=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP14<=$G$60,$G$63<>0),'Energy Calculations'!$BR25+BG14+BH14,0)","v":8093.3174276168538},60331.540096589917,null,5,{"$f":"'Energy Calculations'!$AV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP14<=$G$60,'Energy Calculations'!$AV25+BM14+BO14+BN14,0)","v":23966.192390494325},128178.1255549763,{"$f":"'Energy Calculations'!$BI$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP14<=$G$60,'Energy Calculations'!$BI25+BR14+BT14+BS14,0)","v":-5839.1922030024707},-26011.720845386524,{"$f":"'Energy Calculations'!$BE$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP14<=$G$60,'Energy Calculations'!$BE25+BW14+BY14+BX14,0)","v":23966.192390494325},128178.1255549763,{"$f":"'Energy Calculations'!$BV$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP14<=$G$60,'Energy Calculations'!$BV25+CB14+CD14+CC14,0)","v":-6357.342883315805},-28214.796586097938,{"$f":"'Energy Calculations'!$BR$20/$G$60","v":-13360.28},null,null,{"$f":"IF($AP14<=$G$60,'Energy Calculations'!$BR25+CG14+CI14+CH14,0)","v":11333.185327616853},74465.040829059901]
[null,{"$f":"'Energy Calculations'!BL26","v":2030},6,{"$f":"IF(AND($C15<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C15<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D15*$C14),0)","v":-13734.367839999999},{"$f":"IF(AND($C15<=$G$60,$G$61<>0),'Energy Calculations'!$AV26+E15+D15,0)","v":9099.7005940940053},66222.854954405528,{"$f":"IF(AND($C15<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C15<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H15*$C14),0)","v":-13734.367839999999},{"$f":"IF(AND($C15<=$G$60,$G$61<>0),'Energy Calculations'!$BI26+I15+H15,0)","v":-19515.010528899613},-110457.89573120901,{"$f":"IF(AND($C15<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C15<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L15*$C14),0)","v":-13734.367839999999},{"$f":"IF(AND($C15<=$G$60,$G$61<>0),'Energy Calculations'!$BE26+M15+L15,0)","v":9099.7005940940053},66222.854954405528,{"$f":"IF(AND($C15<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C15<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P15*$C14),0)","v":-13734.367839999999},{"$f":"IF(AND($C15<=$G$60,$G$61<>0),'Energy Calculations'!$BV26+Q15+P15,0)","v":-20039.613444957227},-113073.30462189007,{"$f":"IF(AND($C15<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C15<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T15*$C14),0)","v":-13734.367839999999},{"$f":"IF(AND($C15<=$G$60,$G$61<>0),'Energy Calculations'!BR26+U15+T15,0)","v":-3690.618121215497},2456.6953339907786,null,6,{"$f":"IF(AND($Y15<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y15<=$G$60,'Energy Calculations'!$AV26+Z15,0)","v":12162.10993206051},91182.408337914792,{"$f":"IF(AND($Y15<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y15<=$G$60,'Energy Calculations'!$BI26+AC15,0)","v":-16452.601190933106},-85498.342347699727,{"$f":"IF(AND($Y15<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y15<=$G$60,'Energy Calculations'!$BE26+AF15,0)","v":12162.10993206051},91182.408337914807,{"$f":"IF(AND($Y15<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y15<=$G$60,'Energy Calculations'!$BV26+AI15,0)","v":-16977.204106990725},-88113.751238380806,{"$f":"IF(AND($Y15<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y15<=$G$60,'Energy Calculations'!$BR26+AL15,0)","v":-628.2087832489924},27416.248717500053,null,6,{"$f":"IF(AND($AP15=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),'Energy Calculations'!$AV26+AQ15+AR15,0)","v":19594.200534094005},129445.48932413026,{"$f":"IF(AND($AP15=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),'Energy Calculations'!$BI26+AU15+AV15,0)","v":-9020.5105888996131},-47235.26136148427,{"$f":"IF(AND($AP15=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),'Energy Calculations'!$BE26+AY15+AZ15,0)","v":19594.200534094005},129445.48932413026,{"$f":"IF(AND($AP15=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),'Energy Calculations'!$BV26+BC15+BD15,0)","v":-9545.1135049572295},-49850.670252165342,{"$f":"IF(AND($AP15=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP15<=$G$60,$G$63<>0),'Energy Calculations'!$BR26+BG15+BH15,0)","v":6803.8818187845027},65679.329703715513,null,6,{"$f":"'Energy Calculations'!$AV$20-(SUM(BM10:BM14))","v":-267205.59999999998},{"$f":"-BM15","v":267205.59999999998},{"$f":"IF($AP15<=$G$60,PMT($G$64,$G$60-5,BN$15),0)","v":-21605.193268483628},{"$f":"IF($AP15<=$G$60,'Energy Calculations'!$AV26+BM15+BO15+BN15,0)","v":14589.155165610369},139645.06963915969,{"$f":"'Energy Calculations'!$BI$20-(SUM(BR10:BR14))","v":-267205.59999999998},{"$f":"-BR15","v":267205.59999999998},{"$f":"IF($AP15<=$G$60,PMT($G$64,$G$60-5,BS$15),0)","v":-21605.193268483628},{"$f":"IF($AP15<=$G$60,'Energy Calculations'!$BI26+BR15+BT15+BS15,0)","v":-14025.555957383243},-37035.681046454847,{"$f":"'Energy Calculations'!$BE$20-(SUM(BW10:BW14))","v":-267205.59999999998},{"$f":"-BW15","v":267205.59999999998},{"$f":"IF($AP15<=$G$60,PMT($G$64,$G$60-5,BX$15),0)","v":-21605.193268483628},{"$f":"IF($AP15<=$G$60,'Energy Calculations'!$BE26+BW15+BY15+BX15,0)","v":14589.155165610369},139645.06963915969,{"$f":"'Energy Calculations'!$BV$20-(SUM(CB10:CB14))","v":-267205.59999999998},{"$f":"-CB15","v":267205.59999999998},{"$f":"IF($AP15<=$G$60,PMT($G$64,$G$60-5,CC$15),0)","v":-21605.193268483628},{"$f":"IF($AP15<=$G$60,'Energy Calculations'!$BV26+CB15+CD15+CC15,0)","v":-14550.158873440872},-39651.089937135926,{"$f":"'Energy Calculations'!$BR$20-(SUM(CG10:CG14))","v":-267205.59999999998},{"$f":"-CG15","v":267205.59999999998},{"$f":"IF($AP15<=$G$60,PMT($G$64,$G$60-5,CH$15),0)","v":-21605.193268483628},{"$f":"IF($AP15<=$G$60,'Energy Calculations'!$BR26+CG15+CI15+CH15,0)","v":1798.8364503008779},75878.910018744966]
[null,{"$f":"'Energy Calculations'!BL27","v":2031},7,{"$f":"IF(AND($C16<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C16<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D16*$C15),0)","v":-13047.649448},{"$f":"IF(AND($C16<=$G$60,$G$61<>0),'Energy Calculations'!$AV27+E16+D16,0)","v":10064.510458396189},73865.960504170915,{"$f":"IF(AND($C16<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C16<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H16*$C15),0)","v":-13047.649448},{"$f":"IF(AND($C16<=$G$60,$G$61<>0),'Energy Calculations'!$BI27+I16+H16,0)","v":-18770.40907735144},-124712.3612994561,{"$f":"IF(AND($C16<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C16<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L16*$C15),0)","v":-13047.649448},{"$f":"IF(AND($C16<=$G$60,$G$61<>0),'Energy Calculations'!$BE27+M16+L16,0)","v":10064.510458396189},73865.960504170915,{"$f":"IF(AND($C16<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C16<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P16*$C15),0)","v":-13047.649448},{"$f":"IF(AND($C16<=$G$60,$G$61<>0),'Energy Calculations'!$BV27+Q16+P16,0)","v":-19301.515058310986},-127731.09820965341,{"$f":"IF(AND($C16<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C16<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T16*$C15),0)","v":-13047.649448},{"$f":"IF(AND($C16<=$G$60,$G$61<>0),'Energy Calculations'!BR27+U16+T16,0)","v":-2884.3591726174654},266.27964602673228,null,7,{"$f":"IF(AND($Y16<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y16<=$G$60,'Energy Calculations'!$AV27+Z16,0)","v":12440.201404362695},100629.64104604545,{"$f":"IF(AND($Y16<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y16<=$G$60,'Energy Calculations'!$BI27+AC16,0)","v":-16394.718131384936},-97948.680757581547,{"$f":"IF(AND($Y16<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y16<=$G$60,'Energy Calculations'!$BE27+AF16,0)","v":12440.201404362695},100629.64104604546,{"$f":"IF(AND($Y16<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y16<=$G$60,'Energy Calculations'!$BV27+AI16,0)","v":-16925.824112344479},-100967.41766777886,{"$f":"IF(AND($Y16<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y16<=$G$60,'Energy Calculations'!$BR27+AL16,0)","v":-508.6682266509597},27029.960187901288,null,7,{"$f":"IF(AND($AP16=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),'Energy Calculations'!$AV27+AQ16+AR16,0)","v":19872.29200639619},144536.73752229134,{"$f":"IF(AND($AP16=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),'Energy Calculations'!$BI27+AU16+AV16,0)","v":-8962.6275293514391},-54041.584281335658,{"$f":"IF(AND($AP16=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),'Energy Calculations'!$BE27+AY16+AZ16,0)","v":19872.29200639619},144536.73752229134,{"$f":"IF(AND($AP16=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),'Energy Calculations'!$BV27+BC16+BD16,0)","v":-9493.7335103109835},-57060.321191532974,{"$f":"IF(AND($AP16=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP16<=$G$60,$G$63<>0),'Energy Calculations'!$BR27+BG16+BH16,0)","v":6923.4223753825354},70937.056664147181,null,7,null,null,{"$f":"IF($AP16<=$G$60,PMT($G$64,$G$60-5,BN$15),0)","v":-21605.193268483628},{"$f":"IF($AP16<=$G$60,'Energy Calculations'!$AV27+BM16+BO16+BN16,0)","v":14867.246637912562},150935.42854510769,null,null,{"$f":"IF($AP16<=$G$60,PMT($G$64,$G$60-5,BS$15),0)","v":-21605.193268483628},{"$f":"IF($AP16<=$G$60,'Energy Calculations'!$BI27+BR16+BT16+BS16,0)","v":-13967.672897835067},-47642.893258519325,null,null,{"$f":"IF($AP16<=$G$60,PMT($G$64,$G$60-5,BX$15),0)","v":-21605.193268483628},{"$f":"IF($AP16<=$G$60,'Energy Calculations'!$BE27+BW16+BY16+BX16,0)","v":14867.246637912562},150935.42854510769,null,null,{"$f":"IF($AP16<=$G$60,PMT($G$64,$G$60-5,CC$15),0)","v":-21605.193268483628},{"$f":"IF($AP16<=$G$60,'Energy Calculations'!$BV27+CB16+CD16+CC16,0)","v":-14498.778878794612},-50661.630168716649,null,null,{"$f":"IF($AP16<=$G$60,PMT($G$64,$G$60-5,CH$15),0)","v":-21605.193268483628},{"$f":"IF($AP16<=$G$60,'Energy Calculations'!$BR27+CG16+CI16+CH16,0)","v":1918.377006898907},77335.747686963543]
[null,{"$f":"'Energy Calculations'!BL28","v":2032},8,{"$f":"IF(AND($C17<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C17<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D17*$C16),0)","v":-12360.931055999999},{"$f":"IF(AND($C17<=$G$60,$G$61<>0),'Energy Calculations'!$AV28+E17+D17,0)","v":11164.191058368689},82057.473263138367,{"$f":"IF(AND($C17<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C17<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H17*$C16),0)","v":-12360.931055999999},{"$f":"IF(AND($C17<=$G$60,$G$61<>0),'Energy Calculations'!$BI28+I17+H17,0)","v":-18026.524158345776},-137938.9803953587,{"$f":"IF(AND($C17<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C17<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L17*$C16),0)","v":-12360.931055999999},{"$f":"IF(AND($C17<=$G$60,$G$61<>0),'Energy Calculations'!$BE28+M17+L17,0)","v":11164.191058368689},82057.473263138367,{"$f":"IF(AND($C17<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C17<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P17*$C16),0)","v":-12360.931055999999},{"$f":"IF(AND($C17<=$G$60,$G$61<>0),'Energy Calculations'!$BV28+Q17+P17,0)","v":-18564.183485636902},-141352.21460647616,{"$f":"IF(AND($C17<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C17<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T17*$C16),0)","v":-12360.931055999999},{"$f":"IF(AND($C17<=$G$60,$G$61<>0),'Energy Calculations'!BR28+U17+T17,0)","v":-1944.4553974911541},-1160.427503153795,null,8,{"$f":"IF(AND($Y17<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y17<=$G$60,'Energy Calculations'!$AV28+Z17,0)","v":12853.163612335196},110060.40527903632,{"$f":"IF(AND($Y17<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y17<=$G$60,'Energy Calculations'!$BI28+AC17,0)","v":-16337.551604379272},-109936.04837946074,{"$f":"IF(AND($Y17<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y17<=$G$60,'Energy Calculations'!$BE28+AF17,0)","v":12853.163612335196},110060.40527903635,{"$f":"IF(AND($Y17<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y17<=$G$60,'Energy Calculations'!$BV28+AI17,0)","v":-16875.210931670401},-113349.28259057819,{"$f":"IF(AND($Y17<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y17<=$G$60,'Energy Calculations'!$BR28+AL17,0)","v":-255.48284352464907},26842.504512744181,null,8,{"$f":"IF(AND($AP17=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),'Energy Calculations'!$AV28+AQ17+AR17,0)","v":20285.254214368691},159420.65681811355,{"$f":"IF(AND($AP17=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),'Energy Calculations'!$BI28+AU17+AV17,0)","v":-8905.4610023457772},-60575.796840383518,{"$f":"IF(AND($AP17=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),'Energy Calculations'!$BE28+AY17+AZ17,0)","v":20285.254214368691},159420.65681811355,{"$f":"IF(AND($AP17=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),'Energy Calculations'!$BV28+BC17+BD17,0)","v":-9443.120329636904},-63989.03105150097,{"$f":"IF(AND($AP17=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP17<=$G$60,$G$63<>0),'Energy Calculations'!$BR28+BG17+BH17,0)","v":7176.607758508846},76202.756051821401,null,8,null,null,-21605.193268483628,{"$f":"IF($AP17<=$G$60,'Energy Calculations'!$AV28+BM17+BO17+BN17,0)","v":15280.208845885063},162146.99103685928,null,null,-21605.193268483628,{"$f":"IF($AP17<=$G$60,'Energy Calculations'!$BI28+BR17+BT17+BS17,0)","v":-13910.506370829406},-57849.462621637809,null,null,-21605.193268483628,{"$f":"IF($AP17<=$G$60,'Energy Calculations'!$BE28+BW17+BY17+BX17,0)","v":15280.208845885063},162146.99103685928,null,null,-21605.193268483628,{"$f":"IF($AP17<=$G$60,'Energy Calculations'!$BV28+CB17+CD17+CC17,0)","v":-14448.165698120532},-61262.69683275526,null,null,-21605.193268483628,{"$f":"IF($AP17<=$G$60,'Energy Calculations'!$BR28+CG17+CI17+CH17,0)","v":2171.5623900252176},78929.090270567147]
[null,{"$f":"'Energy Calculations'!BL29","v":2033},9,{"$f":"IF(AND($C18<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C18<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D18*$C17),0)","v":-11674.212664000001},{"$f":"IF(AND($C18<=$G$60,$G$61<>0),'Energy Calculations'!$AV29+E18+D18,0)","v":12265.801170697543},90752.930478269205,{"$f":"IF(AND($C18<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C18<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H18*$C17),0)","v":-11674.212664000001},{"$f":"IF(AND($C18<=$G$60,$G$61<>0),'Energy Calculations'!$BI29+I18+H18,0)","v":-17283.407586408153},-150191.51319837765,{"$f":"IF(AND($C18<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C18<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L18*$C17),0)","v":-11674.212664000001},{"$f":"IF(AND($C18<=$G$60,$G$61<>0),'Energy Calculations'!$BE29+M18+L18,0)","v":12265.801170697543},90752.930478269205,{"$f":"IF(AND($C18<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C18<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P18*$C17),0)","v":-11674.212664000001},{"$f":"IF(AND($C18<=$G$60,$G$61<>0),'Energy Calculations'!$BV29+Q18+P18,0)","v":-17827.669951491742},-153990.58523969704,{"$f":"IF(AND($C18<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C18<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T18*$C17),0)","v":-11674.212664000001},{"$f":"IF(AND($C18<=$G$60,$G$61<>0),'Energy Calculations'!BR29+U18+T18,0)","v":-1003.8336351499529},-1872.064052946268,null,9,{"$f":"IF(AND($Y18<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y18<=$G$60,'Energy Calculations'!$AV29+Z18,0)","v":13268.055332664047},119466.37932570414,{"$f":"IF(AND($Y18<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y18<=$G$60,'Energy Calculations'!$BI29+AC18,0)","v":-16281.153424441647},-121478.0643509427,{"$f":"IF(AND($Y18<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y18<=$G$60,'Energy Calculations'!$BE29+AF18,0)","v":13268.055332664047},119466.37932570417,{"$f":"IF(AND($Y18<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y18<=$G$60,'Energy Calculations'!$BV29+AI18,0)","v":-16825.415789525236},-125277.13639226209,{"$f":"IF(AND($Y18<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y18<=$G$60,'Energy Calculations'!$BR29+AL18,0)","v":-1.5794731834466802},26841.384794488684,null,9,{"$f":"IF(AND($AP18=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),'Energy Calculations'!$AV29+AQ18+AR18,0)","v":20700.145934697543},174095.37971775851,{"$f":"IF(AND($AP18=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),'Energy Calculations'!$BI29+AU18+AV18,0)","v":-8849.062822408152},-66849.06395888835,{"$f":"IF(AND($AP18=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),'Energy Calculations'!$BE29+AY18+AZ18,0)","v":20700.145934697543},174095.37971775851,{"$f":"IF(AND($AP18=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),'Energy Calculations'!$BV29+BC18+BD18,0)","v":-9393.3251874917405},-70648.136000207742,{"$f":"IF(AND($AP18=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP18<=$G$60,$G$63<>0),'Energy Calculations'!$BR29+BG18+BH18,0)","v":7430.5111288500484},81470.385186543033,null,9,null,null,-21605.193268483628,{"$f":"IF($AP18<=$G$60,'Energy Calculations'!$AV29+BM18+BO18+BN18,0)","v":15695.100566213914},173273.54311131523,null,null,-21605.193268483628,{"$f":"IF($AP18<=$G$60,'Energy Calculations'!$BI29+BR18+BT18+BS18,0)","v":-13854.10819089178},-67670.900565331656,null,null,-21605.193268483628,{"$f":"IF($AP18<=$G$60,'Energy Calculations'!$BE29+BW18+BY18+BX18,0)","v":15695.100566213914},173273.54311131523,null,null,-21605.193268483628,{"$f":"IF($AP18<=$G$60,'Energy Calculations'!$BV29+CB18+CD18+CC18,0)","v":-14398.370555975369},-71469.972606651034,null,null,-21605.193268483628,{"$f":"IF($AP18<=$G$60,'Energy Calculations'!$BR29+CG18+CI18+CH18,0)","v":2425.46576036642},80648.548580099785]
[null,{"$f":"'Energy Calculations'!BL30","v":2034},10,{"$f":"IF(AND($C19<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C19<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D19*$C18),0)","v":-10987.494272},{"$f":"IF(AND($C19<=$G$60,$G$61<>0),'Energy Calculations'!$AV30+E19+D19,0)","v":13369.252790993787},99910.142873223187,{"$f":"IF(AND($C19<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C19<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H19*$C18),0)","v":-10987.494272},{"$f":"IF(AND($C19<=$G$60,$G$61<>0),'Energy Calculations'!$BI30+I19+H19,0)","v":-16541.112962032083},-161521.27762203285,{"$f":"IF(AND($C19<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C19<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L19*$C18),0)","v":-10987.494272},{"$f":"IF(AND($C19<=$G$60,$G$61<>0),'Energy Calculations'!$BE30+M19+L19,0)","v":13369.252790993787},99910.142873223187,{"$f":"IF(AND($C19<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C19<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P19*$C18),0)","v":-10987.494272},{"$f":"IF(AND($C19<=$G$60,$G$61<>0),'Energy Calculations'!$BV30+Q19+P19,0)","v":-17092.027422688912},-165697.6961618106,{"$f":"IF(AND($C19<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C19<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T19*$C18),0)","v":-10987.494272},{"$f":"IF(AND($C19<=$G$60,$G$61<>0),'Energy Calculations'!BR30+U19+T19,0)","v":-62.566440258511648},-1914.9186680246326,null,10,{"$f":"IF(AND($Y19<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y19<=$G$60,'Energy Calculations'!$AV30+Z19,0)","v":13684.788560960293},128839.71659382494,{"$f":"IF(AND($Y19<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y19<=$G$60,'Energy Calculations'!$BI30+AC19,0)","v":-16225.577192065575},-132591.70390143109,{"$f":"IF(AND($Y19<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y19<=$G$60,'Energy Calculations'!$BE30+AF19,0)","v":13684.788560960293},128839.71659382497,{"$f":"IF(AND($Y19<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y19<=$G$60,'Energy Calculations'!$BV30+AI19,0)","v":-16776.491652722409},-136768.12244120883,{"$f":"IF(AND($Y19<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y19<=$G$60,'Energy Calculations'!$BR30+AL19,0)","v":252.96932970799389},27014.655052577134,null,10,{"$f":"IF(AND($AP19=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),'Energy Calculations'!$AV30+AQ19+AR19,0)","v":21116.879162993788},188559.29558778959,{"$f":"IF(AND($AP19=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),'Energy Calculations'!$BI30+AU19+AV19,0)","v":-8793.4865900320801},-72872.124907466452,{"$f":"IF(AND($AP19=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),'Energy Calculations'!$BE30+AY19+AZ19,0)","v":21116.879162993788},188559.29558778959,{"$f":"IF(AND($AP19=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),'Energy Calculations'!$BV30+BC19+BD19,0)","v":-9344.4010506889135},-77048.543447244199,{"$f":"IF(AND($AP19=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP19<=$G$60,$G$63<>0),'Energy Calculations'!$BR30+BG19+BH19,0)","v":7685.059931741489},86734.234046541751,null,10,null,null,-21605.193268483628,{"$f":"IF($AP19<=$G$60,'Energy Calculations'!$AV30+BM19+BO19+BN19,0)","v":16111.833794510159},184309.27460918302,null,null,-21605.193268483628,{"$f":"IF($AP19<=$G$60,'Energy Calculations'!$BI30+BR19+BT19+BS19,0)","v":-13798.531958515709},-77122.145886073049,null,null,-21605.193268483628,{"$f":"IF($AP19<=$G$60,'Energy Calculations'!$BE30+BW19+BY19+BX19,0)","v":16111.833794510159},184309.27460918302,null,null,-21605.193268483628,{"$f":"IF($AP19<=$G$60,'Energy Calculations'!$BV30+CB19+CD19+CC19,0)","v":-14349.446419172542},-81298.564425850782,null,null,-21605.193268483628,{"$f":"IF($AP19<=$G$60,'Energy Calculations'!$BR30+CG19+CI19+CH19,0)","v":2680.0145632578606},82484.213067935227]
[null,{"$f":"'Energy Calculations'!BL31","v":2035},11,{"$f":"IF(AND($C20<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C20<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D20*$C19),0)","v":-10300.775879999999},{"$f":"IF(AND($C20<=$G$60,$G$61<>0),'Energy Calculations'!$AV31+E20+D20,0)","v":14474.453622888001},109489.09453271104,{"$f":"IF(AND($C20<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C20<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H20*$C19),0)","v":-10300.775879999999},{"$f":"IF(AND($C20<=$G$60,$G$61<>0),'Energy Calculations'!$BI31+I20+H20,0)","v":-15799.695722392005},-171977.25236916207,{"$f":"IF(AND($C20<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C20<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L20*$C19),0)","v":-10300.775879999999},{"$f":"IF(AND($C20<=$G$60,$G$61<>0),'Energy Calculations'!$BE31+M20+L20,0)","v":14474.453622888001},109489.09453271104,{"$f":"IF(AND($C20<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C20<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P20*$C19),0)","v":-10300.775879999999},{"$f":"IF(AND($C20<=$G$60,$G$61<>0),'Energy Calculations'!$BV31+Q20+P20,0)","v":-16357.310657498978},-176522.69115987018,{"$f":"IF(AND($C20<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C20<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T20*$C19),0)","v":-10300.775879999999},{"$f":"IF(AND($C20<=$G$60,$G$61<>0),'Energy Calculations'!BR31+U20+T20,0)","v":879.27044313705119},-1333.0321740772508,null,11,{"$f":"IF(AND($Y20<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y20<=$G$60,'Energy Calculations'!$AV31+Z20,0)","v":14103.271000854507},138173.02579343587,{"$f":"IF(AND($Y20<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y20<=$G$60,'Energy Calculations'!$BI31+AC20,0)","v":-16170.8783444255},-143293.32110843723,{"$f":"IF(AND($Y20<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y20<=$G$60,'Energy Calculations'!$BE31+AF20,0)","v":14103.271000854507},138173.0257934359,{"$f":"IF(AND($Y20<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y20<=$G$60,'Energy Calculations'!$BV31+AI20,0)","v":-16728.493279532471},-147838.75989914537,{"$f":"IF(AND($Y20<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y20<=$G$60,'Energy Calculations'!$BR31+AL20,0)","v":508.08782110355605},27350.899086647583,null,11,{"$f":"IF(AND($AP20=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),'Energy Calculations'!$AV31+AQ20+AR20,0)","v":21535.361602888002},202811.03821919789,{"$f":"IF(AND($AP20=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),'Energy Calculations'!$BI31+AU20+AV20,0)","v":-8738.7877423920054},-78655.308682675241,{"$f":"IF(AND($AP20=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),'Energy Calculations'!$BE31+AY20+AZ20,0)","v":21535.361602888002},202811.03821919789,{"$f":"IF(AND($AP20=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),'Energy Calculations'!$BV31+BC20+BD20,0)","v":-9296.4026774989779},-83200.747473383366,{"$f":"IF(AND($AP20=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP20<=$G$60,$G$63<>0),'Energy Calculations'!$BR31+BG20+BH20,0)","v":7940.1784231370511},91988.91151240957,null,11,null,null,-21605.193268483628,{"$f":"IF($AP20<=$G$60,'Energy Calculations'!$AV31+BM20+BO20+BN20,0)","v":16530.316234404374},195248.76180854949,null,null,-21605.193268483628,{"$f":"IF($AP20<=$G$60,'Energy Calculations'!$BI31+BR20+BT20+BS20,0)","v":-13743.833110875634},-86217.585093323665,null,null,-21605.193268483628,{"$f":"IF($AP20<=$G$60,'Energy Calculations'!$BE31+BW20+BY20+BX20,0)","v":16530.316234404374},195248.76180854949,null,null,-21605.193268483628,{"$f":"IF($AP20<=$G$60,'Energy Calculations'!$BV31+CB20+CD20+CC20,0)","v":-14301.448045982606},-90763.023884031776,null,null,-21605.193268483628,{"$f":"IF($AP20<=$G$60,'Energy Calculations'!$BR31+CG20+CI20+CH20,0)","v":2935.1330546534227},84426.635101761218]
[null,{"$f":"'Energy Calculations'!BL32","v":2036},12,{"$f":"IF(AND($C21<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C21<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D21*$C20),0)","v":-9614.0574879999986},{"$f":"IF(AND($C21<=$G$60,$G$61<>0),'Energy Calculations'!$AV32+E21+D21,0)","v":15581.306941552792},119451.84689931598,{"$f":"IF(AND($C21<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C21<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H21*$C20),0)","v":-9614.0574879999986},{"$f":"IF(AND($C21<=$G$60,$G$61<>0),'Energy Calculations'!$BI32+I21+H21,0)","v":-15059.213193370309},-181606.17582495703,{"$f":"IF(AND($C21<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C21<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L21*$C20),0)","v":-9614.0574879999986},{"$f":"IF(AND($C21<=$G$60,$G$61<>0),'Energy Calculations'!$BE32+M21+L21,0)","v":15581.306941552799},119451.84689931598,{"$f":"IF(AND($C21<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C21<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P21*$C20),0)","v":-9614.0574879999986},{"$f":"IF(AND($C21<=$G$60,$G$61<>0),'Energy Calculations'!$BV32+Q21+P21,0)","v":-15623.576256121165},-186512.47070175191,{"$f":"IF(AND($C21<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C21<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T21*$C20),0)","v":-9614.0574879999986},{"$f":"IF(AND($C21<=$G$60,$G$61<>0),'Energy Calculations'!BR32+U21+T21,0)","v":1821.597983055739},-168.2948587309204,null,12,{"$f":"IF(AND($Y21<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y21<=$G$60,'Energy Calculations'!$AV32+Z21,0)","v":14523.405927519296},{"$f":"IF($Y21<=$G$60,AA21/(1+$G$57)^($Y21+1)+AB20,0)","v":147459.35185827222},{"$f":"IF(AND($Y21<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y21<=$G$60,'Energy Calculations'!$BI32+AC21,0)","v":-16117.114207403805},-153598.67086600079,{"$f":"IF(AND($Y21<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y21<=$G$60,'Energy Calculations'!$BE32+AF21,0)","v":14523.405927519303},147459.35185827225,{"$f":"IF(AND($Y21<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y21<=$G$60,'Energy Calculations'!$BV32+AI21,0)","v":-16681.477270154661},-158504.9657427957,{"$f":"IF(AND($Y21<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y21<=$G$60,'Energy Calculations'!$BR32+AL21,0)","v":763.69696902224314},27839.210100225315,null,12,{"$f":"IF(AND($AP21=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),'Energy Calculations'!$AV32+AQ21+AR21,0)","v":21955.496529552791},216849.4738799737,{"$f":"IF(AND($AP21=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),'Energy Calculations'!$BI32+AU21+AV21,0)","v":-8685.0236053703102},-84208.548844299308,{"$f":"IF(AND($AP21=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),'Energy Calculations'!$BE32+AY21+AZ21,0)","v":21955.496529552798},216849.47387997372,{"$f":"IF(AND($AP21=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),'Energy Calculations'!$BV32+BC21+BD21,0)","v":-9249.3866681211657},-89114.843721094207,{"$f":"IF(AND($AP21=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP21<=$G$60,$G$63<>0),'Energy Calculations'!$BR32+BG21+BH21,0)","v":8195.7875710557382},97229.332121926782,null,12,null,null,-21605.193268483628,{"$f":"IF($AP21<=$G$60,'Energy Calculations'!$AV32+BM21+BO21+BN21,0)","v":16950.451161069162},206086.95067508201,null,null,-21605.193268483628,{"$f":"IF($AP21<=$G$60,'Energy Calculations'!$BI32+BR21+BT21+BS21,0)","v":-13690.068973853939},-94971.072049191047,null,null,-21605.193268483628,{"$f":"IF($AP21<=$G$60,'Energy Calculations'!$BE32+BW21+BY21+BX21,0)","v":16950.45116106917},206086.95067508201,null,null,-21605.193268483628,{"$f":"IF($AP21<=$G$60,'Energy Calculations'!$BV32+CB21+CD21+CC21,0)","v":-14254.432036604794},-99877.366925985931,null,null,-21605.193268483628,{"$f":"IF($AP21<=$G$60,'Energy Calculations'!$BR32+CG21+CI21+CH21,0)","v":3190.7422025721098},86466.808917035116]
[null,{"$f":"'Energy Calculations'!BL33","v":2037},13,{"$f":"IF(AND($C22<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C22<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D22*$C21),0)","v":-8927.3390959999997},{"$f":"IF(AND($C22<=$G$60,$G$61<>0),'Energy Calculations'!$AV33+E22+D22,0)","v":16689.711453483025},129762.44672024982,{"$f":"IF(AND($C22<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C22<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H22*$C21),0)","v":-8927.3390959999997},{"$f":"IF(AND($C22<=$G$60,$G$61<>0),'Energy Calculations'!$BI33+I22+H22,0)","v":-14319.724642930792},-190452.64095113581,{"$f":"IF(AND($C22<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C22<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L22*$C21),0)","v":-8927.3390959999997},{"$f":"IF(AND($C22<=$G$60,$G$61<>0),'Energy Calculations'!$BE33+M22+L22,0)","v":16689.711453483025},129762.44672024982,{"$f":"IF(AND($C22<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C22<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P22*$C21),0)","v":-8927.3390959999997},{"$f":"IF(AND($C22<=$G$60,$G$61<>0),'Energy Calculations'!$BV33+Q22+P22,0)","v":-14890.882712457245},-195711.78688265372,{"$f":"IF(AND($C22<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C22<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T22*$C21),0)","v":-8927.3390959999997},{"$f":"IF(AND($C22<=$G$60,$G$61<>0),'Energy Calculations'!BR33+U22+T22,0)","v":2764.3337583619304},1539.460199432157,null,13,{"$f":"IF(AND($Y22<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y22<=$G$60,'Energy Calculations'!$AV33+Z22,0)","v":14945.092047449532},156692.15757919525,{"$f":"IF(AND($Y22<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y22<=$G$60,'Energy Calculations'!$BI33+AC22,0)","v":-16064.344048964289},-163522.93009219036,{"$f":"IF(AND($Y22<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y22<=$G$60,'Energy Calculations'!$BE33+AF22,0)","v":14945.092047449532},156692.15757919528,{"$f":"IF(AND($Y22<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y22<=$G$60,'Energy Calculations'!$BV33+AI22,0)","v":-16635.502118490738},-168782.0760237083,{"$f":"IF(AND($Y22<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y22<=$G$60,'Energy Calculations'!$BR33+AL22,0)","v":1019.7143523284358},28469.171058377593,null,13,{"$f":"IF(AND($AP22=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),'Energy Calculations'!$AV33+AQ22+AR22,0)","v":22377.182649483027},230673.68983851944,{"$f":"IF(AND($AP22=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),'Energy Calculations'!$BI33+AU22+AV22,0)","v":-8632.2534469307939},-89541.397832866191,{"$f":"IF(AND($AP22=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),'Energy Calculations'!$BE33+AY22+AZ22,0)","v":22377.182649483027},230673.68983851947,{"$f":"IF(AND($AP22=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),'Energy Calculations'!$BV33+BC22+BD22,0)","v":-9203.4115164572431},-94800.543764384114,{"$f":"IF(AND($AP22=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP22<=$G$60,$G$63<>0),'Energy Calculations'!$BR33+BG22+BH22,0)","v":8451.8049543619309},102450.70331770174,null,13,null,null,-21605.193268483628,{"$f":"IF($AP22<=$G$60,'Energy Calculations'!$AV33+BM22+BO22+BN22,0)","v":17372.137280999399},216819.14074546995,null,null,-21605.193268483628,{"$f":"IF($AP22<=$G$60,'Energy Calculations'!$BI33+BR22+BT22+BS22,0)","v":-13637.298815414422},-103395.94692591572,null,null,-21605.193268483628,{"$f":"IF($AP22<=$G$60,'Energy Calculations'!$BE33+BW22+BY22+BX22,0)","v":17372.137280999399},216819.14074546995,null,null,-21605.193268483628,{"$f":"IF($AP22<=$G$60,'Energy Calculations'!$BV33+CB22+CD22+CC22,0)","v":-14208.456884940872},-108655.09285743363,null,null,-21605.193268483628,{"$f":"IF($AP22<=$G$60,'Energy Calculations'!$BR33+CG22+CI22+CH22,0)","v":3446.7595858783025},88596.154224652302]
[null,{"$f":"'Energy Calculations'!BL34","v":2038},14,{"$f":"IF(AND($C23<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C23<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D23*$C22),0)","v":-8240.620703999999},{"$f":"IF(AND($C23<=$G$60,$G$61<>0),'Energy Calculations'!$AV34+E23+D23,0)","v":17799.561152438648},140386.83778777896,{"$f":"IF(AND($C23<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C23<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H23*$C22),0)","v":-8240.620703999999},{"$f":"IF(AND($C23<=$G$60,$G$61<>0),'Energy Calculations'!$BI34+I23+H23,0)","v":-13581.29133587155},-198559.18633832788,{"$f":"IF(AND($C23<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C23<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L23*$C22),0)","v":-8240.620703999999},{"$f":"IF(AND($C23<=$G$60,$G$61<>0),'Energy Calculations'!$BE34+M23+L23,0)","v":17799.561152438648},140386.83778777896,{"$f":"IF(AND($C23<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C23<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P23*$C22),0)","v":-8240.620703999999},{"$f":"IF(AND($C23<=$G$60,$G$61<>0),'Energy Calculations'!$BV34+Q23+P23,0)","v":-14159.290467219522},-204163.33452892068,{"$f":"IF(AND($C23<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C23<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T23*$C22),0)","v":-8240.620703999999},{"$f":"IF(AND($C23<=$G$60,$G$61<>0),'Energy Calculations'!BR34+U23+T23,0)","v":3707.3918548119382},3752.3676171354177,null,14,{"$f":"IF(AND($Y23<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y23<=$G$60,'Energy Calculations'!$AV34+Z23,0)","v":15368.223354405152},165865.3059243703,{"$f":"IF(AND($Y23<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y23<=$G$60,'Energy Calculations'!$BI34+AC23,0)","v":-16012.629133905046},-173080.71820173651,{"$f":"IF(AND($Y23<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y23<=$G$60,'Energy Calculations'!$BE34+AF23,0)","v":15368.223354405152},165865.30592437033,{"$f":"IF(AND($Y23<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y23<=$G$60,'Energy Calculations'!$BV34+AI23,0)","v":-16590.628265253017},-178684.86639232934,{"$f":"IF(AND($Y23<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y23<=$G$60,'Energy Calculations'!$BR34+AL23,0)","v":1276.054056778441},29230.835753726769,null,14,{"$f":"IF(AND($AP23=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),'Energy Calculations'!$AV34+AQ23+AR23,0)","v":22800.313956438647},244282.98334081788,{"$f":"IF(AND($AP23=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),'Energy Calculations'!$BI34+AU23+AV23,0)","v":-8580.5385318715507},-94663.040785288977,{"$f":"IF(AND($AP23=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),'Energy Calculations'!$BE34+AY23+AZ23,0)","v":22800.313956438647},244282.98334081791,{"$f":"IF(AND($AP23=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),'Energy Calculations'!$BV34+BC23+BD23,0)","v":-9158.5376632195221},-100267.18897588179,{"$f":"IF(AND($AP23=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP23<=$G$60,$G$63<>0),'Energy Calculations'!$BR34+BG23+BH23,0)","v":8708.1446588119361},107648.51317017429,null,14,null,null,-21605.193268483628,{"$f":"IF($AP23<=$G$60,'Energy Calculations'!$AV34+BM23+BO23+BN23,0)","v":17795.268587955019},227440.96962152899,null,null,-21605.193268483628,{"$f":"IF($AP23<=$G$60,'Energy Calculations'!$BI34+BR23+BT23+BS23,0)","v":-13585.583900355179},-111505.05450457791,null,null,-21605.193268483628,{"$f":"IF($AP23<=$G$60,'Energy Calculations'!$BE34+BW23+BY23+BX23,0)","v":17795.268587955019},227440.96962152899,null,null,-21605.193268483628,{"$f":"IF($AP23<=$G$60,'Energy Calculations'!$BV34+CB23+CD23+CC23,0)","v":-14163.58303170315},-117109.20269517071,null,null,-21605.193268483628,{"$f":"IF($AP23<=$G$60,'Energy Calculations'!$BR34+CG23+CI23+CH23,0)","v":3703.0992903283077},90806.499450885443]
[null,{"$f":"'Energy Calculations'!BL35","v":2039},15,{"$f":"IF(AND($C24<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C24<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D24*$C23),0)","v":-7553.9023119999993},{"$f":"IF(AND($C24<=$G$60,$G$61<>0),'Energy Calculations'!$AV35+E24+D24,0)","v":18910.745171452691},151292.7763230876,{"$f":"IF(AND($C24<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C24<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H24*$C23),0)","v":-7553.9023119999993},{"$f":"IF(AND($C24<=$G$60,$G$61<>0),'Energy Calculations'!$BI35+I24+H24,0)","v":-12843.976589991162},-205966.38356770211,{"$f":"IF(AND($C24<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C24<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L24*$C23),0)","v":-7553.9023119999993},{"$f":"IF(AND($C24<=$G$60,$G$61<>0),'Energy Calculations'!$BE35+M24+L24,0)","v":18910.745171452691},151292.7763230876,{"$f":"IF(AND($C24<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C24<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P24*$C23),0)","v":-7553.9023119999993},{"$f":"IF(AND($C24<=$G$60,$G$61<>0),'Energy Calculations'!$BV35+Q24+P24,0)","v":-13428.861962405699},-211907.83861024189,{"$f":"IF(AND($C24<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C24<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T24*$C23),0)","v":-7553.9023119999993},{"$f":"IF(AND($C24<=$G$60,$G$61<>0),'Energy Calculations'!BR35+U24+T24,0)","v":4650.6827582981987},6434.4438573560237,null,15,{"$f":"IF(AND($Y24<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y24<=$G$60,'Energy Calculations'!$AV35+Z24,0)","v":15792.688981419193},174973.04302182773,{"$f":"IF(AND($Y24<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y24<=$G$60,'Energy Calculations'!$BI35+AC24,0)","v":-15962.032780024656},-182286.11686896195,{"$f":"IF(AND($Y24<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y24<=$G$60,'Energy Calculations'!$BE35+AF24,0)","v":15792.688981419193},174973.04302182776,{"$f":"IF(AND($Y24<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y24<=$G$60,'Energy Calculations'!$BV35+AI24,0)","v":-16546.918152439197},-188227.57191150176,{"$f":"IF(AND($Y24<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y24<=$G$60,'Energy Calculations'!$BR35+AL24,0)","v":1532.6265682647027},30114.710556096172,null,15,{"$f":"IF(AND($AP24=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),'Energy Calculations'!$AV35+AQ24+AR24,0)","v":23224.779583452688},257676.85102486794,{"$f":"IF(AND($AP24=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),'Energy Calculations'!$BI35+AU24+AV24,0)","v":-8529.9421779911609},-99582.30886592179,{"$f":"IF(AND($AP24=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),'Energy Calculations'!$BE35+AY24+AZ24,0)","v":23224.779583452688},257676.85102486797,{"$f":"IF(AND($AP24=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),'Energy Calculations'!$BV35+BC24+BD24,0)","v":-9114.8275504057001},-105523.76390846157,{"$f":"IF(AND($AP24=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP24<=$G$60,$G$63<>0),'Energy Calculations'!$BR35+BG24+BH24,0)","v":8964.7171702981977},112818.51855913633,null,15,null,null,-21605.193268483628,{"$f":"IF($AP24<=$G$60,'Energy Calculations'!$AV35+BM24+BO24+BN24,0)","v":18219.734214969059},237948.39805317382,null,null,-21605.193268483628,{"$f":"IF($AP24<=$G$60,'Energy Calculations'!$BI35+BR24+BT24+BS24,0)","v":-13534.987546474789},-119310.76183761595,null,null,-21605.193268483628,{"$f":"IF($AP24<=$G$60,'Energy Calculations'!$BE35+BW24+BY24+BX24,0)","v":18219.734214969059},237948.39805317382,null,null,-21605.193268483628,{"$f":"IF($AP24<=$G$60,'Energy Calculations'!$BV35+CB24+CD24+CC24,0)","v":-14119.872918889329},-125252.21688015571,null,null,-21605.193268483628,{"$f":"IF($AP24<=$G$60,'Energy Calculations'!$BR35+CG24+CI24+CH24,0)","v":3959.6718018145693},93090.065587442252]
[null,{"$f":"'Energy Calculations'!BL36","v":2040},16,{"$f":"IF(AND($C25<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C25<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D25*$C24),0)","v":-6867.1839199999995},{"$f":"IF(AND($C25<=$G$60,$G$61<>0),'Energy Calculations'!$AV36+E25+D25,0)","v":20023.147630804742},162449.74985914852,{"$f":"IF(AND($C25<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C25<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H25*$C24),0)","v":-6867.1839199999995},{"$f":"IF(AND($C25<=$G$60,$G$61<>0),'Energy Calculations'!$BI36+I25+H25,0)","v":-12107.84583370281},-212712.92102705251,{"$f":"IF(AND($C25<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C25<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L25*$C24),0)","v":-6867.1839199999995},{"$f":"IF(AND($C25<=$G$60,$G$61<>0),'Energy Calculations'!$BE36+M25+L25,0)","v":20023.147630804742},162449.74985914852,{"$f":"IF(AND($C25<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C25<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P25*$C24),0)","v":-6867.1839199999995},{"$f":"IF(AND($C25<=$G$60,$G$61<>0),'Energy Calculations'!$BV36+Q25+P25,0)","v":-12699.661697174042},-218984.13810544781,{"$f":"IF(AND($C25<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C25<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T25*$C24),0)","v":-6867.1839199999995},{"$f":"IF(AND($C25<=$G$60,$G$61<>0),'Energy Calculations'!BR36+U25+T25,0)","v":5594.1132452203947},9551.5049001778571,null,16,{"$f":"IF(AND($Y25<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y25<=$G$60,'Energy Calculations'!$AV36+Z25,0)","v":16218.373048771242},184009.98178088295,{"$f":"IF(AND($Y25<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y25<=$G$60,'Energy Calculations'!$BI36+AC25,0)","v":-15912.620415736304},-191152.68910531804,{"$f":"IF(AND($Y25<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y25<=$G$60,'Energy Calculations'!$BE36+AF25,0)","v":16218.373048771242},184009.98178088298,{"$f":"IF(AND($Y25<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y25<=$G$60,'Energy Calculations'!$BV36+AI25,0)","v":-16504.436279207537},-197423.90618371335,{"$f":"IF(AND($Y25<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y25<=$G$60,'Energy Calculations'!$BR36+AL25,0)","v":1789.3386631868998},31111.736821912327,null,16,{"$f":"IF(AND($AP25=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),'Energy Calculations'!$AV36+AQ25+AR25,0)","v":23650.463650804737},270854.97875647643,{"$f":"IF(AND($AP25=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),'Energy Calculations'!$BI36+AU25+AV25,0)","v":-8480.5298137028094},-104307.6921297246,{"$f":"IF(AND($AP25=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),'Energy Calculations'!$BE36+AY25+AZ25,0)","v":23650.463650804737},270854.97875647648,{"$f":"IF(AND($AP25=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),'Energy Calculations'!$BV36+BC25+BD25,0)","v":-9072.3456771740421},-110578.90920811989,{"$f":"IF(AND($AP25=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP25<=$G$60,$G$63<>0),'Energy Calculations'!$BR36+BG25+BH25,0)","v":9221.4292652203949},117956.73379750575,null,16,null,null,-21605.193268483628,{"$f":"IF($AP25<=$G$60,'Energy Calculations'!$AV36+BM25+BO25+BN25,0)","v":18645.418282321109},248337.69558922169,null,null,-21605.193268483628,{"$f":"IF($AP25<=$G$60,'Energy Calculations'!$BI36+BR25+BT25+BS25,0)","v":-13485.575182186438},-126824.97529697938,null,null,-21605.193268483628,{"$f":"IF($AP25<=$G$60,'Energy Calculations'!$BE36+BW25+BY25+BX25,0)","v":18645.418282321109},248337.69558922169,null,null,-21605.193268483628,{"$f":"IF($AP25<=$G$60,'Energy Calculations'!$BV36+CB25+CD25+CC25,0)","v":-14077.39104565767},-133096.19237537464,null,null,-21605.193268483628,{"$f":"IF($AP25<=$G$60,'Energy Calculations'!$BR36+CG25+CI25+CH25,0)","v":4216.3838967367665},95439.450630251071]
[null,{"$f":"'Energy Calculations'!BL37","v":2041},17,{"$f":"IF(AND($C26<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C26<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D26*$C25),0)","v":-6180.4655279999997},{"$f":"IF(AND($C26<=$G$60,$G$61<>0),'Energy Calculations'!$AV37+E26+D26,0)","v":21136.647481857464},173828.89948375462,{"$f":"IF(AND($C26<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C26<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H26*$C25),0)","v":-6180.4655279999997},{"$f":"IF(AND($C26<=$G$60,$G$61<>0),'Energy Calculations'!$BI37+I26+H26,0)","v":-11372.966665131731},-218835.6843209606,{"$f":"IF(AND($C26<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C26<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L26*$C25),0)","v":-6180.4655279999997},{"$f":"IF(AND($C26<=$G$60,$G$61<>0),'Energy Calculations'!$BE37+M26+L26,0)","v":21136.647481857464},173828.89948375462,{"$f":"IF(AND($C26<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C26<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P26*$C25),0)","v":-6180.4655279999997},{"$f":"IF(AND($C26<=$G$60,$G$61<>0),'Energy Calculations'!$BV37+Q26+P26,0)","v":-11971.756285152958},-225429.26646154141,{"$f":"IF(AND($C26<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C26<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T26*$C25),0)","v":-6180.4655279999997},{"$f":"IF(AND($C26<=$G$60,$G$61<>0),'Energy Calculations'!BR37+U26+T26,0)","v":6537.5862699113477},13071.087294355832,null,17,{"$f":"IF(AND($Y26<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y26<=$G$60,'Energy Calculations'!$AV37+Z26,0)","v":16645.154507823969},192971.08612970615,{"$f":"IF(AND($Y26<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y26<=$G$60,'Energy Calculations'!$BI37+AC26,0)","v":-15864.459639165225},-199693.49767500904,{"$f":"IF(AND($Y26<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y26<=$G$60,'Energy Calculations'!$BE37+AF26,0)","v":16645.154507823969},192971.08612970618,{"$f":"IF(AND($Y26<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y26<=$G$60,'Energy Calculations'!$BV37+AI26,0)","v":-16463.24925918645},-206287.07981558988,{"$f":"IF(AND($Y26<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y26<=$G$60,'Energy Calculations'!$BR37+AL26,0)","v":2046.093295877854},32213.27394030739,null,17,{"$f":"IF(AND($AP26=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),'Energy Calculations'!$AV37+AQ26+AR26,0)","v":24077.245109857464},283817.2318710516,{"$f":"IF(AND($AP26=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),'Energy Calculations'!$BI37+AU26+AV26,0)","v":-8432.3690371317298},-108847.35193366364,{"$f":"IF(AND($AP26=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),'Energy Calculations'!$BE37+AY26+AZ26,0)","v":24077.245109857464},283817.23187105166,{"$f":"IF(AND($AP26=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),'Energy Calculations'!$BV37+BC26+BD26,0)","v":-9031.1586571529569},-115440.93407424446,{"$f":"IF(AND($AP26=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP26<=$G$60,$G$63<>0),'Energy Calculations'!$BR37+BG26+BH26,0)","v":9478.183897911349},123059.41968165275,null,17,null,null,-21605.193268483628,{"$f":"IF($AP26<=$G$60,'Energy Calculations'!$AV37+BM26+BO26+BN26,0)","v":19072.199741373835},258605.42677571895,null,null,-21605.193268483628,{"$f":"IF($AP26<=$G$60,'Energy Calculations'!$BI37+BR26+BT26+BS26,0)","v":-13437.414405615358},-134059.1570289963,null,null,-21605.193268483628,{"$f":"IF($AP26<=$G$60,'Energy Calculations'!$BE37+BW26+BY26+BX26,0)","v":19072.199741373835},258605.42677571895,null,null,-21605.193268483628,{"$f":"IF($AP26<=$G$60,'Energy Calculations'!$BV37+CB26+CD26+CC26,0)","v":-14036.204025636585},-140652.73916957708,null,null,-21605.193268483628,{"$f":"IF($AP26<=$G$60,'Energy Calculations'!$BR37+CG26+CI26+CH26,0)","v":4473.1385294277206},97847.614586320211]
[null,{"$f":"'Energy Calculations'!BL38","v":2042},18,{"$f":"IF(AND($C27<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C27<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D27*$C26),0)","v":-5493.747136},{"$f":"IF(AND($C27<=$G$60,$G$61<>0),'Energy Calculations'!$AV38+E27+D27,0)","v":22251.118346651994},185402.94530923531,{"$f":"IF(AND($C27<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C27<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H27*$C26),0)","v":-5493.747136},{"$f":"IF(AND($C27<=$G$60,$G$61<>0),'Energy Calculations'!$BI38+I27+H27,0)","v":-10639.408912732324},-224369.83340927013,{"$f":"IF(AND($C27<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C27<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L27*$C26),0)","v":-5493.747136},{"$f":"IF(AND($C27<=$G$60,$G$61<>0),'Energy Calculations'!$BE38+M27+L27,0)","v":22251.118346651994},185402.94530923531,{"$f":"IF(AND($C27<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C27<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P27*$C26),0)","v":-5493.747136},{"$f":"IF(AND($C27<=$G$60,$G$61<>0),'Energy Calculations'!$BV38+Q27+P27,0)","v":-11245.214513220157},-231278.52878021286,{"$f":"IF(AND($C27<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C27<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T27*$C26),0)","v":-5493.747136},{"$f":"IF(AND($C27<=$G$60,$G$61<>0),'Energy Calculations'!BR38+U27+T27,0)","v":7481.0008490438686},16962.372455774326,null,18,{"$f":"IF(AND($Y27<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y27<=$G$60,'Energy Calculations'!$AV38+Z27,0)","v":17072.906980618496},201851.65584711902,{"$f":"IF(AND($Y27<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y27<=$G$60,'Energy Calculations'!$BI38+AC27,0)","v":-15817.620278765819},-207921.12287138638,{"$f":"IF(AND($Y27<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y27<=$G$60,'Energy Calculations'!$BE38+AF27,0)","v":17072.906980618496},201851.65584711905,{"$f":"IF(AND($Y27<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y27<=$G$60,'Energy Calculations'!$BV38+AI27,0)","v":-16423.425879253649},-214829.81824232914,{"$f":"IF(AND($Y27<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y27<=$G$60,'Energy Calculations'!$BR38+AL27,0)","v":2302.7894830103724},33411.082993658063,null,18,{"$f":"IF(AND($AP27=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),'Energy Calculations'!$AV38+AQ27+AR27,0)","v":24504.997582651991},296563.6458065823,{"$f":"IF(AND($AP27=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),'Energy Calculations'!$BI38+AU27+AV27,0)","v":-8385.5296767323234},-113209.13291192317,{"$f":"IF(AND($AP27=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),'Energy Calculations'!$BE38+AY27+AZ27,0)","v":24504.997582651991},296563.64580658235,{"$f":"IF(AND($AP27=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),'Energy Calculations'!$BV38+BC27+BD27,0)","v":-8991.3352772201561},-120117.82828286591,{"$f":"IF(AND($AP27=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP27<=$G$60,$G$63<>0),'Energy Calculations'!$BR38+BG27+BH27,0)","v":9734.8800850438674},128123.07295312126,null,18,null,null,-21605.193268483628,{"$f":"IF($AP27<=$G$60,'Energy Calculations'!$AV38+BM27+BO27+BN27,0)","v":19499.952214168363},268748.43788218888,null,null,-21605.193268483628,{"$f":"IF($AP27<=$G$60,'Energy Calculations'!$BI38+BR27+BT27+BS27,0)","v":-13390.575045215952},-141024.34083631658,null,null,-21605.193268483628,{"$f":"IF($AP27<=$G$60,'Energy Calculations'!$BE38+BW27+BY27+BX27,0)","v":19499.952214168363},268748.43788218888,null,null,-21605.193268483628,{"$f":"IF($AP27<=$G$60,'Energy Calculations'!$BV38+CB27+CD27+CC27,0)","v":-13996.380645703784},-147933.03620725928,null,null,-21605.193268483628,{"$f":"IF($AP27<=$G$60,'Energy Calculations'!$BR38+CG27+CI27+CH27,0)","v":4729.834716560239},100307.86502872796]
[null,{"$f":"'Energy Calculations'!BL39","v":2043},19,{"$f":"IF(AND($C28<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C28<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D28*$C27),0)","v":-4807.0287439999993},{"$f":"IF(AND($C28<=$G$60,$G$61<>0),'Energy Calculations'!$AV39+E28+D28,0)","v":23366.428353154348},197146.11504054759,{"$f":"IF(AND($C28<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C28<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H28*$C27),0)","v":-4807.0287439999993},{"$f":"IF(AND($C28<=$G$60,$G$61<>0),'Energy Calculations'!$BI39+I28+H28,0)","v":-9907.2446974620889},-229348.87660293115,{"$f":"IF(AND($C28<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C28<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L28*$C27),0)","v":-4807.0287439999993},{"$f":"IF(AND($C28<=$G$60,$G$61<>0),'Energy Calculations'!$BE39+M28+L28,0)","v":23366.428353154348},197146.11504054759,{"$f":"IF(AND($C28<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C28<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P28*$C27),0)","v":-4807.0287439999993},{"$f":"IF(AND($C28<=$G$60,$G$61<>0),'Energy Calculations'!$BV39+Q28+P28,0)","v":-10520.107401787183},-236565.5758609082,{"$f":"IF(AND($C28<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C28<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T28*$C27),0)","v":-4807.0287439999993},{"$f":"IF(AND($C28<=$G$60,$G$61<>0),'Energy Calculations'!BR39+U28+T28,0)","v":8424.2519429425029},21196.114084154444,null,19,{"$f":"IF(AND($Y28<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y28<=$G$60,'Energy Calculations'!$AV39+Z28,0)","v":17501.498595120847},210647.31196745558,{"$f":"IF(AND($Y28<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y28<=$G$60,'Energy Calculations'!$BI39+AC28,0)","v":-15772.174455495584},-215847.67967602314,{"$f":"IF(AND($Y28<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y28<=$G$60,'Energy Calculations'!$BE39+AF28,0)","v":17501.498595120847},210647.31196745561,{"$f":"IF(AND($Y28<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y28<=$G$60,'Energy Calculations'!$BV39+AI28,0)","v":-16385.03715982068},-223064.37893400021,{"$f":"IF(AND($Y28<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y28<=$G$60,'Energy Calculations'!$BR39+AL28,0)","v":2559.3221849090078},34697.311011062455,null,19,{"$f":"IF(AND($AP28=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),'Energy Calculations'!$AV39+AQ28+AR28,0)","v":24933.589197154342},309094.41711350612,{"$f":"IF(AND($AP28=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),'Energy Calculations'!$BI39+AU28+AV28,0)","v":-8340.0838534620889},-117400.57452997264,{"$f":"IF(AND($AP28=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),'Energy Calculations'!$BE39+AY28+AZ28,0)","v":24933.589197154342},309094.41711350618,{"$f":"IF(AND($AP28=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),'Energy Calculations'!$BV39+BC28+BD28,0)","v":-8952.9465577871852},-124617.27378794971,{"$f":"IF(AND($AP28=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP28<=$G$60,$G$63<>0),'Energy Calculations'!$BR39+BG28+BH28,0)","v":9991.4127869425029},133144.41615711292,null,19,null,null,-21605.193268483628,{"$f":"IF($AP28<=$G$60,'Energy Calculations'!$AV39+BM28+BO28+BN28,0)","v":19928.543828670714},278763.84413688007,null,null,-21605.193268483628,{"$f":"IF($AP28<=$G$60,'Energy Calculations'!$BI39+BR28+BT28+BS28,0)","v":-13345.129221945717},-147731.14750659867,null,null,-21605.193268483628,{"$f":"IF($AP28<=$G$60,'Energy Calculations'!$BE39+BW28+BY28+BX28,0)","v":19928.543828670714},278763.84413688007,null,null,-21605.193268483628,{"$f":"IF($AP28<=$G$60,'Energy Calculations'!$BV39+CB28+CD28+CC28,0)","v":-13957.991926270814},-154947.84676457569,null,null,-21605.193268483628,{"$f":"IF($AP28<=$G$60,'Energy Calculations'!$BR39+CG28+CI28+CH28,0)","v":4986.3674184588745},102813.84318048701]
[null,{"$f":"'Energy Calculations'!BL40","v":2044},20,{"$f":"IF(AND($C29<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C29<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D29*$C28),0)","v":-4120.3103519999995},{"$f":"IF(AND($C29<=$G$60,$G$61<>0),'Energy Calculations'!$AV40+E29+D29,0)","v":24482.439966043741},209034.07551840271,{"$f":"IF(AND($C29<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C29<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H29*$C28),0)","v":-4120.3103519999995},{"$f":"IF(AND($C29<=$G$60,$G$61<>0),'Energy Calculations'!$BI40+I29+H29,0)","v":-9176.5484965503492},-233804.74154128763,{"$f":"IF(AND($C29<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C29<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L29*$C28),0)","v":-4120.3103519999995},{"$f":"IF(AND($C29<=$G$60,$G$61<>0),'Energy Calculations'!$BE40+M29+L29,0)","v":24482.439966043741},209034.07551840271,{"$f":"IF(AND($C29<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C29<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P29*$C28),0)","v":-4120.3103519999995},{"$f":"IF(AND($C29<=$G$60,$G$61<>0),'Energy Calculations'!$BV40+Q29+P29,0)","v":-9796.5082666260023},-241322.47522454016,{"$f":"IF(AND($C29<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C29<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T29*$C28),0)","v":-4120.3103519999995},{"$f":"IF(AND($C29<=$G$60,$G$61<>0),'Energy Calculations'!BR40+U29+T29,0)","v":9367.2303337230824},25744.568574340643,null,20,{"$f":"IF(AND($Y29<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y29<=$G$60,'Energy Calculations'!$AV40+Z29,0)","v":17930.791816010245},219353.98273805785,{"$f":"IF(AND($Y29<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y29<=$G$60,'Energy Calculations'!$BI40+AC29,0)","v":-15728.196646583843},-223484.83432163246,{"$f":"IF(AND($Y29<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y29<=$G$60,'Energy Calculations'!$BE40+AF29,0)","v":17930.791816010245},219353.98273805788,{"$f":"IF(AND($Y29<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y29<=$G$60,'Energy Calculations'!$BV40+AI29,0)","v":-16348.156416659496},-231002.56800488502,{"$f":"IF(AND($Y29<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y29<=$G$60,'Energy Calculations'!$BR40+AL29,0)","v":2815.5821836895884},36064.4757939958,null,20,{"$f":"IF(AND($AP29=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),'Energy Calculations'!$AV40+AQ29+AR29,0)","v":25362.88241804374},321409.894827671,{"$f":"IF(AND($AP29=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),'Energy Calculations'!$BI40+AU29+AV29,0)","v":-8296.1060445503481},-121428.92223201938,{"$f":"IF(AND($AP29=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),'Energy Calculations'!$BE40+AY29+AZ29,0)","v":25362.88241804374},321409.89482767106,{"$f":"IF(AND($AP29=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),'Energy Calculations'!$BV40+BC29+BD29,0)","v":-8916.0658146260012},-128946.65591527194,{"$f":"IF(AND($AP29=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP29<=$G$60,$G$63<>0),'Energy Calculations'!$BR40+BG29+BH29,0)","v":10247.672785723084},138120.38788360884,null,20,null,null,-21605.193268483628,{"$f":"IF($AP29<=$G$60,'Energy Calculations'!$AV40+BM29+BO29+BN29,0)","v":20357.837049560112},288649.01745275257,null,null,-21605.193268483628,{"$f":"IF($AP29<=$G$60,'Energy Calculations'!$BI40+BR29+BT29+BS29,0)","v":-13301.151413033976},-154189.7996069378,null,null,-21605.193268483628,{"$f":"IF($AP29<=$G$60,'Energy Calculations'!$BE40+BW29+BY29+BX29,0)","v":20357.837049560112},288649.01745275257,null,null,-21605.193268483628,{"$f":"IF($AP29<=$G$60,'Energy Calculations'!$BV40+CB29+CD29+CC29,0)","v":-13921.11118310963},-161707.5332901903,null,null,-21605.193268483628,{"$f":"IF($AP29<=$G$60,'Energy Calculations'!$BR40+CG29+CI29+CH29,0)","v":5242.6274172394551},105359.51050869055]
[null,{"$f":"'Energy Calculations'!BL41","v":2045},21,{"$f":"IF(AND($C30<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C30<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D30*$C29),0)","v":-3433.5919599999984},{"$f":"IF(AND($C30<=$G$60,$G$61<>0),'Energy Calculations'!$AV41+E30+D30,0)","v":25599.009812929842},221043.86711886956,{"$f":"IF(AND($C30<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C30<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H30*$C29),0)","v":-3433.5919599999984},{"$f":"IF(AND($C30<=$G$60,$G$61<>0),'Energy Calculations'!$BI41+I30+H30,0)","v":-8447.3972089007566},-237767.84327009047,{"$f":"IF(AND($C30<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C30<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L30*$C29),0)","v":-3433.5919599999984},{"$f":"IF(AND($C30<=$G$60,$G$61<>0),'Energy Calculations'!$BE41+M30+L30,0)","v":25599.009812929849},221043.86711886956,{"$f":"IF(AND($C30<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C30<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P30*$C29),0)","v":-3433.5919599999984},{"$f":"IF(AND($C30<=$G$60,$G$61<>0),'Energy Calculations'!$BV41+Q30+P30,0)","v":-9074.4927822752597},-245579.77923713601,{"$f":"IF(AND($C30<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C30<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T30*$C29),0)","v":-3433.5919599999984},{"$f":"IF(AND($C30<=$G$60,$G$61<>0),'Energy Calculations'!BR41+U30+T30,0)","v":10309.822500180095},30581.428303283254,null,21,{"$f":"IF(AND($Y30<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y30<=$G$60,'Energy Calculations'!$AV41+Z30,0)","v":18360.643270896344},227967.89010968606,{"$f":"IF(AND($Y30<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y30<=$G$60,'Energy Calculations'!$BI41+AC30,0)","v":-15685.763750934253},-230843.82027927396,{"$f":"IF(AND($Y30<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y30<=$G$60,'Energy Calculations'!$BE41+AF30,0)","v":18360.643270896351},227967.89010968609,{"$f":"IF(AND($Y30<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y30<=$G$60,'Energy Calculations'!$BV41+AI30,0)","v":-16312.859324308756},-238655.75624631951,{"$f":"IF(AND($Y30<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y30<=$G$60,'Energy Calculations'!$BR41+AL30,0)","v":3071.4559581465983},37505.451294099767,null,21,{"$f":"IF(AND($AP30=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),'Energy Calculations'!$AV41+AQ30+AR30,0)","v":25792.733872929839},333510.57219307945,{"$f":"IF(AND($AP30=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),'Energy Calculations'!$BI41+AU30+AV30,0)","v":-8253.673148900758},-125301.1381958806,{"$f":"IF(AND($AP30=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),'Energy Calculations'!$BE41+AY30+AZ30,0)","v":25792.733872929846},333510.57219307951,{"$f":"IF(AND($AP30=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),'Energy Calculations'!$BV41+BC30+BD30,0)","v":-8880.7687222752611},-133113.07416292615,{"$f":"IF(AND($AP30=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP30<=$G$60,$G$63<>0),'Energy Calculations'!$BR41+BG30+BH30,0)","v":10503.546560180093},143048.13337749307,null,21,null,null,-21605.193268483628,{"$f":"IF($AP30<=$G$60,'Energy Calculations'!$AV41+BM30+BO30+BN30,0)","v":20787.688504446211},298401.57462657418,null,null,-21605.193268483628,{"$f":"IF($AP30<=$G$60,'Energy Calculations'!$BI41+BR30+BT30+BS30,0)","v":-13258.718517384386},-160410.13576238585,null,null,-21605.193268483628,{"$f":"IF($AP30<=$G$60,'Energy Calculations'!$BE41+BW30+BY30+BX30,0)","v":20787.688504446218},298401.57462657423,null,null,-21605.193268483628,{"$f":"IF($AP30<=$G$60,'Energy Calculations'!$BV41+CB30+CD30+CC30,0)","v":-13885.81409075889},-168222.07172943137,null,null,-21605.193268483628,{"$f":"IF($AP30<=$G$60,'Energy Calculations'!$BR41+CG30+CI30+CH30,0)","v":5498.501191696465},107939.13581098795]
[null,{"$f":"'Energy Calculations'!BL42","v":2046},22,{"$f":"IF(AND($C31<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C31<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D31*$C30),0)","v":-2746.873568},{"$f":"IF(AND($C31<=$G$60,$G$61<>0),'Energy Calculations'!$AV42+E31+D31,0)","v":26715.988505884183},233153.84089549514,{"$f":"IF(AND($C31<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C31<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H31*$C30),0)","v":-2746.873568},{"$f":"IF(AND($C31<=$G$60,$G$61<>0),'Energy Calculations'!$BI42+I31+H31,0)","v":-7719.870222167362},-241267.14953490673,{"$f":"IF(AND($C31<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C31<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L31*$C30),0)","v":-2746.873568},{"$f":"IF(AND($C31<=$G$60,$G$61<>0),'Energy Calculations'!$BE42+M31+L31,0)","v":26715.988505884183},233153.84089549514,{"$f":"IF(AND($C31<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C31<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P31*$C30),0)","v":-2746.873568},{"$f":"IF(AND($C31<=$G$60,$G$61<>0),'Energy Calculations'!$BV42+Q31+P31,0)","v":-8354.1390470646365},-249366.59044810635,{"$f":"IF(AND($C31<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C31<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T31*$C30),0)","v":-2746.873568},{"$f":"IF(AND($C31<=$G$60,$G$61<>0),'Energy Calculations'!BR42+U31+T31,0)","v":11251.9104893411},35681.757678438051,null,22,{"$f":"IF(AND($Y31<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y31<=$G$60,'Energy Calculations'!$AV42+Z31,0)","v":18790.903571850689},236485.53674080706,{"$f":"IF(AND($Y31<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y31<=$G$60,'Energy Calculations'!$BI42+AC31,0)","v":-15644.955156200856},-237935.45368959478,{"$f":"IF(AND($Y31<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y31<=$G$60,'Energy Calculations'!$BE42+AF31,0)","v":18790.903571850689},236485.53674080709,{"$f":"IF(AND($Y31<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y31<=$G$60,'Energy Calculations'!$BV42+AI31,0)","v":-16279.223981098132},-246034.8946027944,{"$f":"IF(AND($Y31<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y31<=$G$60,'Energy Calculations'!$BR42+AL31,0)","v":3326.8255553076051},39013.45352374998,null,22,{"$f":"IF(AND($AP31=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),'Energy Calculations'!$AV42+AQ31+AR31,0)","v":26222.994173884184},345397.0787215727,{"$f":"IF(AND($AP31=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),'Energy Calculations'!$BI42+AU31+AV31,0)","v":-8212.8645541673613},-129023.91170882918,{"$f":"IF(AND($AP31=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),'Energy Calculations'!$BE42+AY31+AZ31,0)","v":26222.994173884184},345397.07872157276,{"$f":"IF(AND($AP31=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),'Energy Calculations'!$BV42+BC31+BD31,0)","v":-8847.1333790646368},-137123.35262202882,{"$f":"IF(AND($AP31=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP31<=$G$60,$G$63<>0),'Energy Calculations'!$BR42+BG31+BH31,0)","v":10758.9161573411},147924.99550451554,null,22,null,null,-21605.193268483628,{"$f":"IF($AP31<=$G$60,'Energy Calculations'!$AV42+BM31+BO31+BN31,0)","v":21217.948805400556},308019.36599411396,null,null,-21605.193268483628,{"$f":"IF($AP31<=$G$60,'Energy Calculations'!$BI42+BR31+BT31+BS31,0)","v":-13217.90992265099},-166401.62443628791,null,null,-21605.193268483628,{"$f":"IF($AP31<=$G$60,'Energy Calculations'!$BE42+BW31+BY31+BX31,0)","v":21217.948805400556},308019.36599411402,null,null,-21605.193268483628,{"$f":"IF($AP31<=$G$60,'Energy Calculations'!$BV42+CB31+CD31+CC31,0)","v":-13852.178747548265},-174501.0653494875,null,null,-21605.193268483628,{"$f":"IF($AP31<=$G$60,'Energy Calculations'!$BR42+CG31+CI31+CH31,0)","v":5753.8707888574718},110547.28277705694]
[null,{"$f":"'Energy Calculations'!BL43","v":2047},23,{"$f":"IF(AND($C32<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C32<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D32*$C31),0)","v":-2060.1551759999984},{"$f":"IF(AND($C32<=$G$60,$G$61<>0),'Energy Calculations'!$AV43+E32+D32,0)","v":27833.220458167518},245343.59835440625,{"$f":"IF(AND($C32<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C32<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H32*$C31),0)","v":-2060.1551759999984},{"$f":"IF(AND($C32<=$G$60,$G$61<>0),'Energy Calculations'!$BI43+I32+H32,0)","v":-6994.0494815450693},-244330.24340016008,{"$f":"IF(AND($C32<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C32<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L32*$C31),0)","v":-2060.1551759999984},{"$f":"IF(AND($C32<=$G$60,$G$61<>0),'Energy Calculations'!$BE43+M32+L32,0)","v":27833.220458167518},245343.59835440625,{"$f":"IF(AND($C32<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C32<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P32*$C31),0)","v":-2060.1551759999984},{"$f":"IF(AND($C32<=$G$60,$G$61<>0),'Energy Calculations'!$BV43+Q32+P32,0)","v":-7635.5276497966788},-252710.62425338305,{"$f":"IF(AND($C32<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C32<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T32*$C31),0)","v":-2060.1551759999984},{"$f":"IF(AND($C32<=$G$60,$G$61<>0),'Energy Calculations'!BR43+U32+T32,0)","v":12193.371784604473},41021.931837732736,null,23,{"$f":"IF(AND($Y32<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y32<=$G$60,'Energy Calculations'!$AV43+Z32,0)","v":19221.417132134022},244903.69349738595,{"$f":"IF(AND($Y32<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y32<=$G$60,'Energy Calculations'!$BI43+AC32,0)","v":-15605.852807578565},-244770.14825718038,{"$f":"IF(AND($Y32<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y32<=$G$60,'Energy Calculations'!$BE43+AF32,0)","v":19221.417132134022},244903.69349738595,{"$f":"IF(AND($Y32<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y32<=$G$60,'Energy Calculations'!$BV43+AI32,0)","v":-16247.330975830175},-253150.52911040332,{"$f":"IF(AND($Y32<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y32<=$G$60,'Energy Calculations'!$BR43+AL32,0)","v":3581.5684585709787},40582.02698071245,null,23,{"$f":"IF(AND($AP32=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),'Energy Calculations'!$AV43+AQ32+AR32,0)","v":26653.507734167517},357070.17257706198,{"$f":"IF(AND($AP32=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),'Energy Calculations'!$BI43+AU32+AV32,0)","v":-8173.7622055450702},-132603.66917750437,{"$f":"IF(AND($AP32=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),'Energy Calculations'!$BE43+AY32+AZ32,0)","v":26653.507734167517},357070.17257706204,{"$f":"IF(AND($AP32=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),'Energy Calculations'!$BV43+BC32+BD32,0)","v":-8815.2403737966797},-140984.05003072735,{"$f":"IF(AND($AP32=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP32<=$G$60,$G$63<>0),'Energy Calculations'!$BR43+BG32+BH32,0)","v":11013.659060604474},152748.50606038838,null,23,null,null,-21605.193268483628,{"$f":"IF($AP32<=$G$60,'Energy Calculations'!$AV43+BM32+BO32+BN32,0)","v":21648.462365683888},317500.46452501049,null,null,-21605.193268483628,{"$f":"IF($AP32<=$G$60,'Energy Calculations'!$BI43+BR32+BT32+BS32,0)","v":-13178.807574028699},-172173.37722955583,null,null,-21605.193268483628,{"$f":"IF($AP32<=$G$60,'Energy Calculations'!$BE43+BW32+BY32+BX32,0)","v":21648.462365683888},317500.46452501055,null,null,-21605.193268483628,{"$f":"IF($AP32<=$G$60,'Energy Calculations'!$BV43+CB32+CD32+CC32,0)","v":-13820.285742280308},-180553.75808277875,null,null,-21605.193268483628,{"$f":"IF($AP32<=$G$60,'Energy Calculations'!$BR43+CG32+CI32+CH32,0)","v":6008.6136921208454},113178.79800833706]
[null,{"$f":"'Energy Calculations'!BL44","v":2048},24,{"$f":"IF(AND($C33<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C33<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D33*$C32),0)","v":-1373.436784},{"$f":"IF(AND($C33<=$G$60,$G$61<>0),'Energy Calculations'!$AV44+E33+D33,0)","v":28950.543696032655},257593.93375711172,{"$f":"IF(AND($C33<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C33<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H33*$C32),0)","v":-1373.436784},{"$f":"IF(AND($C33<=$G$60,$G$61<>0),'Energy Calculations'!$BI44+I33+H33,0)","v":-6270.0195603162174},-246983.38329977181,{"$f":"IF(AND($C33<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C33<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L33*$C32),0)","v":-1373.436784},{"$f":"IF(AND($C33<=$G$60,$G$61<>0),'Energy Calculations'!$BE44+M33+L33,0)","v":28950.543696032655},257593.93375711172,{"$f":"IF(AND($C33<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C33<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P33*$C32),0)","v":-1373.436784},{"$f":"IF(AND($C33<=$G$60,$G$61<>0),'Energy Calculations'!$BV44+Q33+P33,0)","v":-6918.7417381263749},-255638.26898940784,{"$f":"IF(AND($C33<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C33<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T33*$C32),0)","v":-1373.436784},{"$f":"IF(AND($C33<=$G$60,$G$61<>0),'Energy Calculations'!BR44+U33+T33,0)","v":13134.079170375475},46579.577895510789,null,24,{"$f":"IF(AND($Y33<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y33<=$G$60,'Energy Calculations'!$AV44+Z33,0)","v":19652.021977999157},253219.38743044395,{"$f":"IF(AND($Y33<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y33<=$G$60,'Energy Calculations'!$BI44+AC33,0)","v":-15568.541278349712},-251357.92962643961,{"$f":"IF(AND($Y33<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y33<=$G$60,'Energy Calculations'!$BE44+AF33,0)","v":19652.021977999157},253219.38743044395,{"$f":"IF(AND($Y33<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y33<=$G$60,'Energy Calculations'!$BV44+AI33,0)","v":-16217.263456159868},-260012.81531607558,{"$f":"IF(AND($Y33<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y33<=$G$60,'Energy Calculations'!$BR44+AL33,0)","v":3835.5574523419818},42205.031568843027,null,24,{"$f":"IF(AND($AP33=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),'Energy Calculations'!$AV44+AQ33+AR33,0)","v":27084.112580032652},368530.73327235226,{"$f":"IF(AND($AP33=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),'Energy Calculations'!$BI44+AU33+AV33,0)","v":-8136.4506763162171},-136046.58378453134,{"$f":"IF(AND($AP33=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),'Energy Calculations'!$BE44+AY33+AZ33,0)","v":27084.112580032652},368530.73327235226,{"$f":"IF(AND($AP33=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),'Energy Calculations'!$BV44+BC33+BD33,0)","v":-8785.1728541263728},-144701.46947416736,{"$f":"IF(AND($AP33=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP33<=$G$60,$G$63<>0),'Energy Calculations'!$BR44+BG33+BH33,0)","v":11267.648054375477},157516.37741075121,null,24,null,null,-21605.193268483628,{"$f":"IF($AP33<=$G$60,'Energy Calculations'!$AV44+BM33+BO33+BN33,0)","v":22079.067211549023},326843.15534146718,null,null,-21605.193268483628,{"$f":"IF($AP33<=$G$60,'Energy Calculations'!$BI44+BR33+BT33+BS33,0)","v":-13141.496044799846},-177734.16171541635,null,null,-21605.193268483628,{"$f":"IF($AP33<=$G$60,'Energy Calculations'!$BE44+BW33+BY33+BX33,0)","v":22079.067211549023},326843.15534146724,null,null,-21605.193268483628,{"$f":"IF($AP33<=$G$60,'Energy Calculations'!$BV44+CB33+CD33+CC33,0)","v":-13790.218222610001},-186389.04740505229,null,null,-21605.193268483628,{"$f":"IF($AP33<=$G$60,'Energy Calculations'!$BR44+CG33+CI33+CH33,0)","v":6262.6026858918485},115828.79947986634]
[null,{"$f":"'Energy Calculations'!BL45","v":2049},25,{"$f":"IF(AND($C34<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C34<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D34*$C33),0)","v":-686.71839199999852},{"$f":"IF(AND($C34<=$G$60,$G$61<>0),'Energy Calculations'!$AV45+E34+D34,0)","v":30067.789665478696},269886.77884981764,{"$f":"IF(AND($C34<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C34<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H34*$C33),0)","v":-686.71839199999852},{"$f":"IF(AND($C34<=$G$60,$G$61<>0),'Energy Calculations'!$BI45+I34+H34,0)","v":-5547.8677321959949},-249251.56062126637,{"$f":"IF(AND($C34<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C34<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L34*$C33),0)","v":-686.71839199999852},{"$f":"IF(AND($C34<=$G$60,$G$61<>0),'Energy Calculations'!$BE45+M34+L34,0)","v":30067.789665478696},269886.77884981764,{"$f":"IF(AND($C34<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C34<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P34*$C33),0)","v":-686.71839199999852},{"$f":"IF(AND($C34<=$G$60,$G$61<>0),'Energy Calculations'!$BV45+Q34+P34,0)","v":-6203.8670886797427},-258174.64355984842,{"$f":"IF(AND($C34<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":-13360.28},{"$f":"IF($C34<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T34*$C33),0)","v":-686.71839199999852},{"$f":"IF(AND($C34<=$G$60,$G$61<>0),'Energy Calculations'!BR45+U34+T34,0)","v":14073.900593113043},52333.518632960928,null,25,{"$f":"IF(AND($Y34<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y34<=$G$60,'Energy Calculations'!$AV45+Z34,0)","v":20082.549555445195},261429.8902142623,{"$f":"IF(AND($Y34<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":-24032.238502033495},{"$f":"IF($Y34<=$G$60,'Energy Calculations'!$BI45+AC34,0)","v":-15533.10784222949},-257708.44925682171,{"$f":"IF(AND($Y34<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":-24032.238502033495},{"$f":"IF($Y34<=$G$60,'Energy Calculations'!$BE45+AF34,0)","v":20082.549555445195},261429.8902142623,{"$f":"IF(AND($Y34<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":-24032.238502033495},{"$f":"IF($Y34<=$G$60,'Energy Calculations'!$BV45+AI34,0)","v":-16189.107198713238},-266631.53219540371,{"$f":"IF(AND($Y34<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":-24032.238502033495},{"$f":"IF($Y34<=$G$60,'Energy Calculations'!$BR45+AL34,0)","v":4088.6604830795477},43876.629997405624,null,25,{"$f":"IF(AND($AP34=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":-334007},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),'Energy Calculations'!$AV45+AQ34+AR34,0)","v":-306492.35984252131},243225.11075871272,{"$f":"IF(AND($AP34=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":-334007},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),'Energy Calculations'!$BI45+AU34+AV34,0)","v":-342108.017240196},-275913.22871237132,{"$f":"IF(AND($AP34=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":-334007},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),'Energy Calculations'!$BE45+AY34+AZ34,0)","v":-306492.35984252131},243225.11075871272,{"$f":"IF(AND($AP34=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":-334007},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),'Energy Calculations'!$BV45+BC34+BD34,0)","v":-342764.01659667975},-284836.31165095337,{"$f":"IF(AND($AP34=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":-334007},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":-16600.1479},{"$f":"IF(AND($AP34<=$G$60,$G$63<>0),'Energy Calculations'!$BR45+BG34+BH34,0)","v":-322486.24891488696},25671.850541855936,null,25,null,null,-21605.193268483628,{"$f":"IF($AP34<=$G$60,'Energy Calculations'!$AV45+BM34+BO34+BN34,0)","v":22509.594788995062},336045.92564547749,null,null,-21605.193268483628,{"$f":"IF($AP34<=$G$60,'Energy Calculations'!$BI45+BR34+BT34+BS34,0)","v":-13106.062608679624},-183092.41382560646,null,null,-21605.193268483628,{"$f":"IF($AP34<=$G$60,'Energy Calculations'!$BE45+BW34+BY34+BX34,0)","v":22509.594788995062},336045.92564547755,null,null,-21605.193268483628,{"$f":"IF($AP34<=$G$60,'Energy Calculations'!$BV45+CB34+CD34+CC34,0)","v":-13762.061965163371},-192015.49676418843,null,null,-21605.193268483628,{"$f":"IF($AP34<=$G$60,'Energy Calculations'!$BR45+CG34+CI34+CH34,0)","v":6515.7057166294144},118492.66542862092]
[null,{"$f":"'Energy Calculations'!BL46","v":""},26,{"$f":"IF(AND($C35<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":0},{"$f":"IF($C35<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D35*$C34),0)","v":0},{"$f":"IF(AND($C35<=$G$60,$G$61<>0),'Energy Calculations'!$AV46+E35+D35,0)","v":0},0,{"$f":"IF(AND($C35<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":0},{"$f":"IF($C35<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H35*$C34),0)","v":0},{"$f":"IF(AND($C35<=$G$60,$G$61<>0),'Energy Calculations'!$BI46+I35+H35,0)","v":0},0,{"$f":"IF(AND($C35<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":0},{"$f":"IF($C35<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L35*$C34),0)","v":0},{"$f":"IF(AND($C35<=$G$60,$G$61<>0),'Energy Calculations'!$BE46+M35+L35,0)","v":0},0,{"$f":"IF(AND($C35<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":0},{"$f":"IF($C35<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P35*$C34),0)","v":0},{"$f":"IF(AND($C35<=$G$60,$G$61<>0),'Energy Calculations'!$BV46+Q35+P35,0)","v":0},0,{"$f":"IF(AND($C35<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":0},{"$f":"IF($C35<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T35*$C34),0)","v":0},{"$f":"IF(AND($C35<=$G$60,$G$61<>0),'Energy Calculations'!BR46+U35+T35,0)","v":0},0,null,26,{"$f":"IF(AND($Y35<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":0},{"$f":"IF($Y35<=$G$60,'Energy Calculations'!$AV46+Z35,0)","v":0},0,{"$f":"IF(AND($Y35<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":0},{"$f":"IF($Y35<=$G$60,'Energy Calculations'!$BI46+AC35,0)","v":0},0,{"$f":"IF(AND($Y35<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":0},{"$f":"IF($Y35<=$G$60,'Energy Calculations'!$BE46+AF35,0)","v":0},0,{"$f":"IF(AND($Y35<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":0},{"$f":"IF($Y35<=$G$60,'Energy Calculations'!$BV46+AI35,0)","v":0},0,{"$f":"IF(AND($Y35<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":0},{"$f":"IF($Y35<=$G$60,'Energy Calculations'!$BR46+AL35,0)","v":0},0,null,26,{"$f":"IF(AND($AP35=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),'Energy Calculations'!$AV46+AQ35+AR35,0)","v":0},0,{"$f":"IF(AND($AP35=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),'Energy Calculations'!$BI46+AU35+AV35,0)","v":0},0,{"$f":"IF(AND($AP35=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),'Energy Calculations'!$BE46+AY35+AZ35,0)","v":0},0,{"$f":"IF(AND($AP35=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),'Energy Calculations'!$BV46+BC35+BD35,0)","v":0},0,{"$f":"IF(AND($AP35=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP35<=$G$60,$G$63<>0),'Energy Calculations'!$BR46+BG35+BH35,0)","v":0},0,null,26,null,null,0,{"$f":"IF($AP35<=$G$60,'Energy Calculations'!$AV46+BM35+BO35+BN35,0)","v":0},0,null,null,{"$f":"IF($AP35<=$G$60,PMT($G$64,$G$60-5,BS$15),0)","v":0},{"$f":"IF($AP35<=$G$60,'Energy Calculations'!$BI46+BR35+BT35+BS35,0)","v":0},0,null,null,0,{"$f":"IF($AP35<=$G$60,'Energy Calculations'!$BE46+BW35+BY35+BX35,0)","v":0},0,null,null,0,{"$f":"IF($AP35<=$G$60,'Energy Calculations'!$BV46+CB35+CD35+CC35,0)","v":0},0,null,null,0,{"$f":"IF($AP35<=$G$60,'Energy Calculations'!$BR46+CG35+CI35+CH35,0)","v":0},0]
[null,{"$f":"'Energy Calculations'!BL47","v":""},27,{"$f":"IF(AND($C36<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":0},{"$f":"IF($C36<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D36*$C35),0)","v":0},{"$f":"IF(AND($C36<=$G$60,$G$61<>0),'Energy Calculations'!$AV47+E36+D36,0)","v":0},0,{"$f":"IF(AND($C36<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":0},{"$f":"IF($C36<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H36*$C35),0)","v":0},{"$f":"IF(AND($C36<=$G$60,$G$61<>0),'Energy Calculations'!$BI47+I36+H36,0)","v":0},0,{"$f":"IF(AND($C36<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":0},{"$f":"IF($C36<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L36*$C35),0)","v":0},{"$f":"IF(AND($C36<=$G$60,$G$61<>0),'Energy Calculations'!$BE47+M36+L36,0)","v":0},0,{"$f":"IF(AND($C36<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":0},{"$f":"IF($C36<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P36*$C35),0)","v":0},{"$f":"IF(AND($C36<=$G$60,$G$61<>0),'Energy Calculations'!$BV47+Q36+P36,0)","v":0},0,{"$f":"IF(AND($C36<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":0},{"$f":"IF($C36<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T36*$C35),0)","v":0},{"$f":"IF(AND($C36<=$G$60,$G$61<>0),'Energy Calculations'!BR47+U36+T36,0)","v":0},0,null,27,{"$f":"IF(AND($Y36<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":0},{"$f":"IF($Y36<=$G$60,'Energy Calculations'!$AV47+Z36,0)","v":0},0,{"$f":"IF(AND($Y36<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":0},{"$f":"IF($Y36<=$G$60,'Energy Calculations'!$BI47+AC36,0)","v":0},0,{"$f":"IF(AND($Y36<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":0},{"$f":"IF($Y36<=$G$60,'Energy Calculations'!$BE47+AF36,0)","v":0},0,{"$f":"IF(AND($Y36<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":0},{"$f":"IF($Y36<=$G$60,'Energy Calculations'!$BV47+AI36,0)","v":0},0,{"$f":"IF(AND($Y36<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":0},{"$f":"IF($Y36<=$G$60,'Energy Calculations'!$BR47+AL36,0)","v":0},0,null,27,{"$f":"IF(AND($AP36=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),'Energy Calculations'!$AV47+AQ36+AR36,0)","v":0},0,{"$f":"IF(AND($AP36=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),'Energy Calculations'!$BI47+AU36+AV36,0)","v":0},0,{"$f":"IF(AND($AP36=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),'Energy Calculations'!$BE47+AY36+AZ36,0)","v":0},0,{"$f":"IF(AND($AP36=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),'Energy Calculations'!$BV47+BC36+BD36,0)","v":0},0,{"$f":"IF(AND($AP36=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP36<=$G$60,$G$63<>0),'Energy Calculations'!$BR47+BG36+BH36,0)","v":0},0,null,27,null,null,0,{"$f":"IF($AP36<=$G$60,'Energy Calculations'!$AV47+BM36+BO36+BN36,0)","v":0},0,null,null,0,{"$f":"IF($AP36<=$G$60,'Energy Calculations'!$BI47+BR36+BT36+BS36,0)","v":0},0,null,null,0,{"$f":"IF($AP36<=$G$60,'Energy Calculations'!$BE47+BW36+BY36+BX36,0)","v":0},0,null,null,0,{"$f":"IF($AP36<=$G$60,'Energy Calculations'!$BV47+CB36+CD36+CC36,0)","v":0},0,null,null,0,{"$f":"IF($AP36<=$G$60,'Energy Calculations'!$BR47+CG36+CI36+CH36,0)","v":0},0]
[null,{"$f":"'Energy Calculations'!BL48","v":""},28,{"$f":"IF(AND($C37<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":0},{"$f":"IF($C37<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D37*$C36),0)","v":0},{"$f":"IF(AND($C37<=$G$60,$G$61<>0),'Energy Calculations'!$AV48+E37+D37,0)","v":0},0,{"$f":"IF(AND($C37<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":0},{"$f":"IF($C37<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H37*$C36),0)","v":0},{"$f":"IF(AND($C37<=$G$60,$G$61<>0),'Energy Calculations'!$BI48+I37+H37,0)","v":0},0,{"$f":"IF(AND($C37<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":0},{"$f":"IF($C37<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L37*$C36),0)","v":0},{"$f":"IF(AND($C37<=$G$60,$G$61<>0),'Energy Calculations'!$BE48+M37+L37,0)","v":0},0,{"$f":"IF(AND($C37<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":0},{"$f":"IF($C37<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P37*$C36),0)","v":0},{"$f":"IF(AND($C37<=$G$60,$G$61<>0),'Energy Calculations'!$BV48+Q37+P37,0)","v":0},0,{"$f":"IF(AND($C37<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":0},{"$f":"IF($C37<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T37*$C36),0)","v":0},{"$f":"IF(AND($C37<=$G$60,$G$61<>0),'Energy Calculations'!BR48+U37+T37,0)","v":0},0,null,28,{"$f":"IF(AND($Y37<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":0},{"$f":"IF($Y37<=$G$60,'Energy Calculations'!$AV48+Z37,0)","v":0},0,{"$f":"IF(AND($Y37<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":0},{"$f":"IF($Y37<=$G$60,'Energy Calculations'!$BI48+AC37,0)","v":0},0,{"$f":"IF(AND($Y37<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":0},{"$f":"IF($Y37<=$G$60,'Energy Calculations'!$BE48+AF37,0)","v":0},0,{"$f":"IF(AND($Y37<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":0},{"$f":"IF($Y37<=$G$60,'Energy Calculations'!$BV48+AI37,0)","v":0},0,{"$f":"IF(AND($Y37<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":0},{"$f":"IF($Y37<=$G$60,'Energy Calculations'!$BR48+AL37,0)","v":0},0,null,28,{"$f":"IF(AND($AP37=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),'Energy Calculations'!$AV48+AQ37+AR37,0)","v":0},0,{"$f":"IF(AND($AP37=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),'Energy Calculations'!$BI48+AU37+AV37,0)","v":0},0,{"$f":"IF(AND($AP37=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),'Energy Calculations'!$BE48+AY37+AZ37,0)","v":0},0,{"$f":"IF(AND($AP37=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),'Energy Calculations'!$BV48+BC37+BD37,0)","v":0},0,{"$f":"IF(AND($AP37=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP37<=$G$60,$G$63<>0),'Energy Calculations'!$BR48+BG37+BH37,0)","v":0},0,null,28,null,null,0,{"$f":"IF($AP37<=$G$60,'Energy Calculations'!$AV48+BM37+BO37+BN37,0)","v":0},0,null,null,0,{"$f":"IF($AP37<=$G$60,'Energy Calculations'!$BI48+BR37+BT37+BS37,0)","v":0},0,null,null,0,{"$f":"IF($AP37<=$G$60,'Energy Calculations'!$BE48+BW37+BY37+BX37,0)","v":0},0,null,null,0,{"$f":"IF($AP37<=$G$60,'Energy Calculations'!$BV48+CB37+CD37+CC37,0)","v":0},0,null,null,0,{"$f":"IF($AP37<=$G$60,'Energy Calculations'!$BR48+CG37+CI37+CH37,0)","v":0},0]
[null,{"$f":"'Energy Calculations'!BL49","v":""},29,{"$f":"IF(AND($C38<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":0},{"$f":"IF($C38<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D38*$C37),0)","v":0},{"$f":"IF(AND($C38<=$G$60,$G$61<>0),'Energy Calculations'!$AV49+E38+D38,0)","v":0},0,{"$f":"IF(AND($C38<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":0},{"$f":"IF($C38<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H38*$C37),0)","v":0},{"$f":"IF(AND($C38<=$G$60,$G$61<>0),'Energy Calculations'!$BI49+I38+H38,0)","v":0},0,{"$f":"IF(AND($C38<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":0},{"$f":"IF($C38<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L38*$C37),0)","v":0},{"$f":"IF(AND($C38<=$G$60,$G$61<>0),'Energy Calculations'!$BE49+M38+L38,0)","v":0},0,{"$f":"IF(AND($C38<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":0},{"$f":"IF($C38<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P38*$C37),0)","v":0},{"$f":"IF(AND($C38<=$G$60,$G$61<>0),'Energy Calculations'!$BV49+Q38+P38,0)","v":0},0,{"$f":"IF(AND($C38<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":0},{"$f":"IF($C38<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T38*$C37),0)","v":0},{"$f":"IF(AND($C38<=$G$60,$G$61<>0),'Energy Calculations'!BR49+U38+T38,0)","v":0},0,null,29,{"$f":"IF(AND($Y38<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":0},{"$f":"IF($Y38<=$G$60,'Energy Calculations'!$AV49+Z38,0)","v":0},0,{"$f":"IF(AND($Y38<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":0},{"$f":"IF($Y38<=$G$60,'Energy Calculations'!$BI49+AC38,0)","v":0},0,{"$f":"IF(AND($Y38<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":0},{"$f":"IF($Y38<=$G$60,'Energy Calculations'!$BE49+AF38,0)","v":0},0,{"$f":"IF(AND($Y38<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":0},{"$f":"IF($Y38<=$G$60,'Energy Calculations'!$BV49+AI38,0)","v":0},0,{"$f":"IF(AND($Y38<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":0},{"$f":"IF($Y38<=$G$60,'Energy Calculations'!$BR49+AL38,0)","v":0},0,null,29,{"$f":"IF(AND($AP38=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),'Energy Calculations'!$AV49+AQ38+AR38,0)","v":0},0,{"$f":"IF(AND($AP38=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),'Energy Calculations'!$BI49+AU38+AV38,0)","v":0},0,{"$f":"IF(AND($AP38=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),'Energy Calculations'!$BE49+AY38+AZ38,0)","v":0},0,{"$f":"IF(AND($AP38=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),'Energy Calculations'!$BV49+BC38+BD38,0)","v":0},0,{"$f":"IF(AND($AP38=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP38<=$G$60,$G$63<>0),'Energy Calculations'!$BR49+BG38+BH38,0)","v":0},0,null,29,null,null,0,{"$f":"IF($AP38<=$G$60,'Energy Calculations'!$AV49+BM38+BO38+BN38,0)","v":0},0,null,null,0,{"$f":"IF($AP38<=$G$60,'Energy Calculations'!$BI49+BR38+BT38+BS38,0)","v":0},0,null,null,0,{"$f":"IF($AP38<=$G$60,'Energy Calculations'!$BE49+BW38+BY38+BX38,0)","v":0},0,null,null,0,{"$f":"IF($AP38<=$G$60,'Energy Calculations'!$BV49+CB38+CD38+CC38,0)","v":0},0,null,null,0,{"$f":"IF($AP38<=$G$60,'Energy Calculations'!$BR49+CG38+CI38+CH38,0)","v":0},0]
[null,{"$f":"'Energy Calculations'!BL50","v":""},30,{"$f":"IF(AND($C39<=$G$60,$G$61<>0),('Energy Calculations'!$AV$20)/$G$60,0)","v":0},{"$f":"IF($C39<=$G$60,$G$61*(('Energy Calculations'!$AV$20)-D39*$C38),0)","v":0},{"$f":"IF(AND($C39<=$G$60,$G$61<>0),'Energy Calculations'!$AV50+E39+D39,0)","v":0},0,{"$f":"IF(AND($C39<=$G$60,$G$61<>0),('Energy Calculations'!$BI$20)/$G$60,0)","v":0},{"$f":"IF($C39<=$G$60,$G$61*(('Energy Calculations'!$BI$20)-H39*$C38),0)","v":0},{"$f":"IF(AND($C39<=$G$60,$G$61<>0),'Energy Calculations'!$BI50+I39+H39,0)","v":0},0,{"$f":"IF(AND($C39<=$G$60,$G$61<>0),('Energy Calculations'!$BE$20)/$G$60,0)","v":0},{"$f":"IF($C39<=$G$60,$G$61*(('Energy Calculations'!$BE$20)-L39*$C38),0)","v":0},{"$f":"IF(AND($C39<=$G$60,$G$61<>0),'Energy Calculations'!$BE50+M39+L39,0)","v":0},0,{"$f":"IF(AND($C39<=$G$60,$G$61<>0),('Energy Calculations'!$BV$20)/$G$60,0)","v":0},{"$f":"IF($C39<=$G$60,$G$61*(('Energy Calculations'!$BV$20)-P39*$C38),0)","v":0},{"$f":"IF(AND($C39<=$G$60,$G$61<>0),'Energy Calculations'!$BV50+Q39+P39,0)","v":0},0,{"$f":"IF(AND($C39<=$G$60,$G$61<>0),('Energy Calculations'!$BR$20)/$G$60,0)","v":0},{"$f":"IF($C39<=$G$60,$G$61*(('Energy Calculations'!$BR$20)-T39*$C38),0)","v":0},{"$f":"IF(AND($C39<=$G$60,$G$61<>0),'Energy Calculations'!BR50+U39+T39,0)","v":0},0,null,30,{"$f":"IF(AND($Y39<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$AV$20)),0)","v":0},{"$f":"IF($Y39<=$G$60,'Energy Calculations'!$AV50+Z39,0)","v":0},0,{"$f":"IF(AND($Y39<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BI$20)),0)","v":0},{"$f":"IF($Y39<=$G$60,'Energy Calculations'!$BI50+AC39,0)","v":0},0,{"$f":"IF(AND($Y39<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BE$20)),0)","v":0},{"$f":"IF($Y39<=$G$60,'Energy Calculations'!$BE50+AF39,0)","v":0},0,{"$f":"IF(AND($Y39<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BV$20)),0)","v":0},{"$f":"IF($Y39<=$G$60,'Energy Calculations'!$BV50+AI39,0)","v":0},0,{"$f":"IF(AND($Y39<=$G$60,$G$62<>0),PMT($G$62,$G$60,-('Energy Calculations'!$BR$20)),0)","v":0},{"$f":"IF($Y39<=$G$60,'Energy Calculations'!$BR50+AL39,0)","v":0},0,null,30,{"$f":"IF(AND($AP39=$G$60,$G$63<>0),'Energy Calculations'!$AV$20,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),('Energy Calculations'!$AV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),'Energy Calculations'!$AV50+AQ39+AR39,0)","v":0},0,{"$f":"IF(AND($AP39=$G$60,$G$63<>0),'Energy Calculations'!$BI$20,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),('Energy Calculations'!$BI$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),'Energy Calculations'!$BI50+AU39+AV39,0)","v":0},0,{"$f":"IF(AND($AP39=$G$60,$G$63<>0),'Energy Calculations'!$BE$20,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),('Energy Calculations'!$BE$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),'Energy Calculations'!$BE50+AY39+AZ39,0)","v":0},0,{"$f":"IF(AND($AP39=$G$60,$G$63<>0),'Energy Calculations'!$BV$20,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),('Energy Calculations'!$BV$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),'Energy Calculations'!$BV50+BC39+BD39,0)","v":0},0,{"$f":"IF(AND($AP39=$G$60,$G$63<>0),'Energy Calculations'!$BR$20,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),('Energy Calculations'!$BR$20)*$G$63,0)","v":0},{"$f":"IF(AND($AP39<=$G$60,$G$63<>0),'Energy Calculations'!$BR50+BG39+BH39,0)","v":0},0,null,30,null,null,0,{"$f":"IF($AP39<=$G$60,'Energy Calculations'!$AV50+BM39+BO39+BN39,0)","v":0},0,null,null,0,{"$f":"IF($AP39<=$G$60,'Energy Calculations'!$BI50+BR39+BT39+BS39,0)","v":0},0,null,null,0,{"$f":"IF($AP39<=$G$60,'Energy Calculations'!$BE50+BW39+BY39+BX39,0)","v":0},0,null,null,0,{"$f":"IF($AP39<=$G$60,'Energy Calculations'!$BV50+CB39+CD39+CC39,0)","v":0},0,null,null,0,{"$f":"IF($AP39<=$G$60,'Energy Calculations'!$BR50+CG39+CI39+CH39,0)","v":0},0]
[null,{"$f":"'Energy Calculations'!BL51","v":"Total"},"Total",{"$f":"SUM(D9:D39)","v":-334007.00000000017},{"$f":"SUM(E9:E39)","v":-223183.4774},{"$f":"SUM(F9:F39)","v":456527.34075685311},null,{"$f":"SUM(H9:H39)","v":-334007.00000000017},{"$f":"SUM(I9:I39)","v":-223183.4774},{"$f":"SUM(J9:J39)","v":-358689.32544869144},null,{"$f":"SUM(L9:L39)","v":-334007.00000000017},{"$f":"SUM(M9:M39)","v":-223183.4774},{"$f":"SUM(N9:N39)","v":456527.34075685311},null,{"$f":"SUM(P9:P39)","v":-334007.00000000017},{"$f":"SUM(Q9:Q39)","v":-223183.4774},{"$f":"SUM(R9:R39)","v":-372997.95328002615},null,{"$f":"SUM(T10:T39)","v":-334007.00000000017},{"$f":"SUM(U10:U39)","v":-223183.4774},{"$f":"SUM(V10:V39)","v":107669.36696431066},null,null,"Total",{"$f":"SUM(Z10:Z39)","v":-600805.96255083766},{"$f":"SUM(AA10:AA39)","v":412911.8556060156},null,{"$f":"SUM(AC10:AC39)","v":-600805.96255083766},{"$f":"SUM(AD10:AD39)","v":-402304.81059952878},null,{"$f":"SUM(AF10:AF39)","v":-600805.96255083766},{"$f":"SUM(AG10:AG39)","v":412911.85560601566},null,{"$f":"SUM(AI10:AI39)","v":-600805.96255083766},{"$f":"SUM(AJ10:AJ39)","v":-416613.43843086349},null,{"$f":"SUM(AL10:AL39)","v":-600805.96255083766},{"$f":"SUM(AM10:AM39)","v":64053.881813473279},null,null,"Total",{"$f":"SUM(AQ10:AQ39)","v":-334007},{"$f":"SUM(AR10:AR39)","v":-415003.69749999989},{"$f":"SUM(AS10:AS39)","v":264707.1206568529},null,{"$f":"SUM(AU10:AU39)","v":-334007},{"$f":"SUM(AV10:AV39)","v":-415003.69749999989},{"$f":"SUM(AW10:AW39)","v":-550509.54554869141},null,{"$f":"SUM(AY10:AY39)","v":-334007},{"$f":"SUM(AZ10:AZ39)","v":-415003.69749999989},{"$f":"SUM(BA10:BA39)","v":264707.1206568529},null,{"$f":"SUM(BC10:BC39)","v":-334007},{"$f":"SUM(BD10:BD39)","v":-415003.69749999989},{"$f":"SUM(BE10:BE39)","v":-564818.17338002613},null,{"$f":"SUM(BG10:BG39)","v":-334007},{"$f":"SUM(BH10:BH39)","v":-415003.69749999989},{"$f":"SUM(BI10:BI39)","v":-84150.853135689395},null,null,"Total",{"$f":"SUM(BM9:BM39)","v":-334007},{"$f":"SUM(BN9:BN39)","v":267205.59999999998},{"$f":"SUM(BO9:BO39)","v":-432103.86536967248},{"$f":"SUM(BP9:BP39)","v":514812.55278718052},null,{"$f":"SUM(BR9:BR39)","v":-334007},{"$f":"SUM(BS9:BS39)","v":267205.59999999998},{"$f":"SUM(BT9:BT39)","v":-432103.86536967248},{"$f":"SUM(BU9:BU39)","v":-300404.11341836402},null,{"$f":"SUM(BW9:BW39)","v":-334007},{"$f":"SUM(BX9:BX39)","v":267205.59999999998},{"$f":"SUM(BY9:BY39)","v":-432103.86536967248},{"$f":"SUM(BZ9:BZ39)","v":514812.55278718052},null,{"$f":"SUM(CB9:CB39)","v":-334007},{"$f":"SUM(CC9:CC39)","v":267205.59999999998},{"$f":"SUM(CD9:CD39)","v":-432103.86536967248},{"$f":"SUM(CE9:CE39)","v":-314712.74124969885},null,{"$f":"SUM(CG10:CG39)","v":-334007},{"$f":"SUM(CH10:CH39)","v":267205.59999999998},{"$f":"SUM(CI10:CI39)","v":-432103.86536967248},{"$f":"SUM(CJ10:CJ39)","v":165954.57899463811}]
[]
[null,null,"NPV",null,null,{"$f":"NPV($G$57,F9:F39)","v":269886.77884981764},null,null,null,{"$f":"NPV($G$57,J9:J39)","v":-249251.56062126637},null,null,null,{"$f":"NPV($G$57,N9:N39)","v":269886.77884981764},null,null,null,{"$f":"NPV($G$57,R9:R39)","v":-258174.64355984845},null,null,null,{"$f":"NPV($G$57,V9:V39)","v":52333.518632960935},null,null,"NPV",null,{"$f":"NPV($G$57,AA9:AA39)","v":261429.89021426233},null,null,{"$f":"NPV($G$57,AD9:AD39)","v":-257708.44925682171},null,null,{"$f":"NPV($G$57,AG9:AG39)","v":261429.89021426233},null,null,{"$f":"NPV($G$57,AJ9:AJ39)","v":-266631.53219540371},null,null,{"$f":"NPV($G$57,AM9:AM39)","v":43876.629997405624},null,null,"NPV",null,null,{"$f":"NPV($G$57,AS9:AS39)","v":243225.11075871266},null,null,null,{"$f":"NPV($G$57,AW9:AW39)","v":-275913.22871237138},null,null,null,{"$f":"NPV($G$57,BA9:BA39)","v":243225.11075871272},null,null,null,{"$f":"NPV($G$57,BE9:BE39)","v":-284836.31165095337},null,null,null,{"$f":"NPV($G$57,BI9:BI39)","v":25671.85054185594},null,null,"NPV",null,null,null,{"$f":"NPV($G$57,BP9:BP39)","v":336045.92564547766},null,null,null,null,{"$f":"NPV($G$57,BU9:BU39)","v":-183092.41382560646},null,null,null,null,{"$f":"NPV($G$57,BZ9:BZ39)","v":336045.92564547766},null,null,null,null,{"$f":"NPV($G$57,CE9:CE39)","v":-192015.49676418843},null,null,null,null,{"$f":"NPV($G$57,CJ9:CJ39)","v":118492.66542862089}]
[null,null,null,null,null,{"$f":"$C$5&\" - \"&D5","v":"Equal Instalments of Principal Loan - On site self-consumption "},null,null,null,{"$f":"$C$5&\" - \"&H5","v":"Equal Instalments of Principal Loan - Private Wire (Asset Owner)"},null,null,null,{"$f":"$C$5&\" - \"&L5","v":"Equal Instalments of Principal Loan - Private Wire (Whole Project)"},null,null,null,{"$f":"$C$5&\" - \"&P5","v":"Equal Instalments of Principal Loan - Sleeved PPA (Asset Owner)"},null,null,null,{"$f":"$C$5&\" - \"&T5","v":"Equal Instalments of Principal Loan - Sleeved PPA (Whole Project)"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Reference information"]
[null,null,null,null,null,"finance_values_lookup","finance_values_static"]
[null,"Size / capacity*",null,null,null,{"$f":"INDEX(Data_value,MATCH($B56,Data_field,0),MATCH(Energy_lastproject,Data_sheet,0))","v":200},200]
[null,"Discount rate*",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,"Cost per kWp",null,null,null,1670.0350000000001,1670.0350000000001]
[null,null,null,null,null,0,0]
[null,"Loan term",null,null,null,25,25]
[null,"Interest rate - Equal Installments of Principal (EIP) Loan",null,null,null,5.1400000000000001E-2,5.1400000000000001E-2]
[null,"Interest rate - Annuity Loan",null,null,null,5.1400000000000001E-2,5.1400000000000001E-2]
[null,"Interest rate - Maturity loan",null,null,null,4.9700000000000001E-2,4.9700000000000001E-2]
[null,"Interest rate - Salix 5 years + Annuity loan",null,null,null,5.0900000000000001E-2,5.0900000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wigan Standish Leisure Centre"]

{"sheet":"Sensitivity Calculations","index":7,"n_rows":24,"n_cols":60,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Role","Asset Owner/Generator"]
[null,"Grant",2]
[]
[]
[]
[null,null,null,null,"IRR",null,null,null,null,null,null,"NPV",null,null,null,null,null,null,"DPT",null,null,null,null,null,null,"NPV - with financing"]
[null,null,"Price Scenario",{"$f":"'User Curve'!C27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!D27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!E27","v":"Retail Electricity Price - High [1]"},null,null,null,"Price Scenario",{"$f":"'User Curve'!C27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!D27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!E27","v":"Retail Electricity Price - High [1]"},null,null,null,"Price Scenario",{"$f":"'User Curve'!C27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!D27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!E27","v":"Retail Electricity Price - High [1]"},null,null,null,"Price Scenario",{"$f":"'User Curve'!C27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!D27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!E27","v":"Retail Electricity Price - High [1]"}]
[null,"CAPEX Increase from feasibility",null,null,null,null,null,null,"CAPEX Increase from feasibility",null,null,null,null,null,null,"CAPEX Increase from feasibility",null,null,null,null,null,null,"CAPEX Increase from feasibility"]
[null,{"$f":"'Input settings'!C53","v":-0.46},{"$f":"'Energy Calculations'!$F$92*(1+'Input settings'!C53)","v":901.8189000000001},0.19208220201127446,0.23067100961260012,0.26925449609220298,null,null,{"$f":"'Input settings'!C53","v":-0.46},{"$f":"'Energy Calculations'!$F$92*(1+I10)","v":901.8189000000001},356307.60190000001,469858.78830000001,588103.7023,null,null,{"$f":"'Input settings'!C53","v":-0.46},{"$f":"'Energy Calculations'!$F$92*(1+P10)","v":901.8189000000001},6,5,4,null,null,{"$f":"'Input settings'!C53","v":-0.46},{"$f":"'Energy Calculations'!$F$92*(1+W10)","v":901.8189000000001},323917.67690000002,437468.86339999997,555713.77729999996]
[null,{"$f":"'Input settings'!C54","v":-0.2},{"$f":"'Energy Calculations'!$F$92*(1+'Input settings'!C54)","v":1336.0280000000002},0.12031516236029716,0.14868468023069958,0.17651058052017721,null,null,{"$f":"'Input settings'!C54","v":-0.2},{"$f":"'Energy Calculations'!$F$92*(1+I11)","v":1336.0280000000002},272402.46179999999,385953.6482,504198.56219999999,null,null,{"$f":"'Input settings'!C54","v":-0.2},{"$f":"'Energy Calculations'!$F$92*(1+P11)","v":1336.0280000000002},10,8,7,null,null,{"$f":"'Input settings'!C54","v":-0.2},{"$f":"'Energy Calculations'!$F$92*(1+W11)","v":1336.0280000000002},224417.38769999999,337968.57419999997,456213.48810000002]
[null,{"$f":"'Input settings'!C55","v":0},{"$f":"'Energy Calculations'!$F$92*(1+'Input settings'!C55)","v":1670.0350000000001},8.9197994438040551E-2,0.11367051516258453,0.13732659230979105,null,null,{"$f":"'Input settings'!C55","v":0},{"$f":"'Energy Calculations'!$F$92*(1+I12)","v":1670.0350000000001},207860.04629999999,321411.2328,439656.14669999998,null,null,{"$f":"'Input settings'!C55","v":0},{"$f":"'Energy Calculations'!$F$92*(1+P12)","v":1670.0350000000001},13,11,9,null,null,{"$f":"'Input settings'!C55","v":0},{"$f":"'Energy Calculations'!$F$92*(1+W12)","v":1670.0350000000001},147878.70379999999,261429.89019999999,379674.80420000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Input settings'!C56","v":0.2},{"$f":"'Energy Calculations'!$F$92*(1+'Input settings'!C56)","v":2004.0419999999999},6.7313897531416478E-2,8.9311634892101033E-2,0.11031509507329607,null,null,{"$f":"'Input settings'!C56","v":0.2},{"$f":"'Energy Calculations'!$F$92*(1+I13)","v":2004.0419999999999},143317.63089999999,256868.8173,375113.73129999998,null,null,{"$f":"'Input settings'!C56","v":0.2},{"$f":"'Energy Calculations'!$F$92*(1+P13)","v":2004.0419999999999},17,13,11,null,null,{"$f":"'Input settings'!C56","v":0.2},{"$f":"'Energy Calculations'!$F$92*(1+W13)","v":2004.0419999999999},71340.019799999995,184891.20619999999,303136.1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"'Input settings'!C57","v":0.5},{"$f":"'Energy Calculations'!$F$92*(1+'Input settings'!C57)","v":2505.0525000000002},4.3812436946318423E-2,6.3424202210664138E-2,8.1878216600326015E-2,null,null,{"$f":"'Input settings'!C57","v":0.5},{"$f":"'Energy Calculations'!$F$92*(1+I14)","v":2505.0525000000002},46504.007700000002,160055.19409999999,278300.10810000001,null,null,{"$f":"'Input settings'!C57","v":0.5},{"$f":"'Energy Calculations'!$F$92*(1+P14)","v":2505.0525000000002},22,17,14,null,null,{"$f":"'Input settings'!C57","v":0.5},{"$f":"'Energy Calculations'!$F$92*(1+W14)","v":2505.0525000000002},-43468.006200000003,70083.180300000007,188328.09419999999]
[]
[]
[]
[null,null,null,null,"IRR",null,null,null,null,null,null,"NPV",null,null,null,null,null,null,"DPT",null,null,null,null,null,null,"NPV - with financing"]
[null,null,null,{"$f":"'User Curve'!$C$27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!$D$27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!$E$27","v":"Retail Electricity Price - High [1]"},null,null,null,null,{"$f":"'User Curve'!$C$27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!$D$27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!$E$27","v":"Retail Electricity Price - High [1]"},null,null,null,null,{"$f":"'User Curve'!$C$27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!$D$27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!$E$27","v":"Retail Electricity Price - High [1]"},null,null,null,null,{"$f":"'User Curve'!$C$27","v":"Retail Electricity Price - Low [1]"},{"$f":"'User Curve'!$D$27","v":"Retail Electricity Price - Baseline [2]"},{"$f":"'User Curve'!$E$27","v":"Retail Electricity Price - High [1]"}]
[null,{"$f":"'Input settings'!$I52","v":"% of energy used for self-consumption"},null,null,null,null,null,null,{"$f":"'Input settings'!$I52","v":"% of energy used for self-consumption"},null,null,null,null,null,null,{"$f":"'Input settings'!$I52","v":"% of energy used for self-consumption"},null,null,null,null,null,null,{"$f":"'Input settings'!$I52","v":"% of energy used for self-consumption"}]
[null,{"$f":"'Input settings'!$I53","v":0.9},null,7.4201766251082546E-2,9.7373991347212474E-2,0.11955755347403518,null,null,{"$f":"'Input settings'!$I53","v":0.9},null,146339.1679,248535.23569999999,354955.65830000001,null,null,{"$f":"'Input settings'!$I53","v":0.9},null,15,12,10,null,null,{"$f":"'Input settings'!$I53","v":0.9},null,86357.825400000002,188553.89319999999,294974.31569999998]
[null,{"$f":"'Input settings'!$I54","v":0.8},null,5.8475073674865152E-2,8.0444987963236958E-2,0.10123751736237629,null,null,{"$f":"'Input settings'!$I54","v":0.8},null,84818.289499999999,175659.23869999999,270255.16989999998,null,null,{"$f":"'Input settings'!$I54","v":0.8},null,18,14,12,null,null,{"$f":"'Input settings'!$I54","v":0.8},null,24836.947,115677.8961,210273.8273]
[null,{"$f":"'Input settings'!$I55","v":0.7},null,4.1711165569136233E-2,6.2604694990015197E-2,8.2107096123809287E-2,null,null,{"$f":"'Input settings'!$I55","v":0.7},null,23297.411100000001,102783.2417,185554.6814,null,null,{"$f":"'Input settings'!$I55","v":0.7},null,23,18,14,null,null,{"$f":"'Input settings'!$I55","v":0.7},null,-36683.931400000001,42801.899100000002,125573.3389]
[null,{"$f":"'Input settings'!$I56","v":0.6},null,2.3423432697388558E-2,4.3418130744464989E-2,6.1764296761207316E-2,null,null,{"$f":"'Input settings'!$I56","v":0.6},null,-38223.467299999997,29907.244600000002,100854.193,null,null,{"$f":"'Input settings'!$I56","v":0.6},null,"Payback > 25",22,18,null,null,{"$f":"'Input settings'!$I56","v":0.6},null,-98204.809800000003,-30074.097900000001,40872.850400000003]

{"sheet":"Print Input","index":8,"n_rows":80,"n_cols":5,"rows_kept":80,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"Energy_lastproject","v":"Example Rooftop Solar"}]
[null,"Site's input data"]
[]
[]
[null,"General"]
[null,"Item","Text",null,"Legend"]
[{"$f":"IF(Energy_lastproject_value=1,\"\",)","v":0},"Project Name*",{"$f":"INDEX(Data_value,MATCH($B7,Data_field,0),MATCH($B$1,Data_sheet,0))","v":"Rooftop Solar"},null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
[null,"Description",{"$f":"INDEX(Data_value,MATCH($B8,Data_field,0),MATCH($B$1,Data_sheet,0))","v":"200kWp with no batteries or EV"}]
[null,"Stage",{"$f":"INDEX(Data_value,MATCH($B9,Data_field,0),MATCH($B$1,Data_sheet,0))","v":"Option 4"}]
[null,"Date last updated",{"$f":"INDEX(Data_value,MATCH($B10,Data_field,0),MATCH($B$1,Data_sheet,0))","v":2020}]
[]
[null,"System"]
[null,"Item","Value","Unit","Legend"]
[null,"Size / capacity*",{"$f":"INDEX(Data_value,MATCH($B14,Data_field,0),MATCH($B$1,Data_sheet,0))","v":200},"kWp"]
[null,"Specific yield*",0,"kWh/year/kWp"]
[null,"Forecast curtailment index*",0,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index (e.g. 2.5%). This means that a part of the energy generated (e.g. 2.5%) will be lost."]
[null,"Specific yield (curtailment included)",800,"kWh/year/kWp"]
[null,"Rated load factor (curtailment included)",9.1324200913242004E-2,null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
[null,"Rated annual production (curtailment included)",160000,"kWh/year"]
[null,"PV performance degradation (Year 1)",2.5999999999999999E-2,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
[null,"PV performance degradation (Year 2 and beyond)",7.0000000000000001E-3,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
[null,"Economic Life*",25,"years","The allowed maximum length of the economic life is 30 years"]
[null,"Invertor replacements required*",2,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
[null,"Preperation Costs"]
[null,"Element","Value",null,"Legend"]
[null,"Feasibility studies",{"$f":"INDEX(Data_value,MATCH($B27,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0},"£"]
[null,"Detailed Design",{"$f":"INDEX(Data_value,MATCH($B28,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0},"£"]
[null,"Development expenditure",{"$f":"INDEX(Data_value,MATCH($B29,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0},"£"]
[null,"Preperation Costs Total",{"$f":"INDEX(Data_value,MATCH($B30,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0},"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
[null,"Capital Costs"]
[null,"Element","Value",null,"Legend"]
[null,"Site preparation and access",{"$f":"INDEX(Data_value,MATCH($B34,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0},"£"]
[null,"Civil works",0,"£"]
[null,"Solar PV modules",225000,"£"]
[null,"Inverters",0,"£"]
[null,"Mounting systems",0,"£"]
[null,"Electrical systems - transformer",0,"£"]
[null,"Electrical systems - balance of plant",0,"£"]
[null,"Security systems",0,"£"]
[null,"Installation",0,"£"]
[null,"Controls package",0,"£"]
[null,"Grid connection",84007,"£"]
[null,"Spares",0,"£"]
[null,"Management and supervision",0,"£"]
[null,"Technical support",25000,"£"]
[null,"Contractor's survey and design",0,"£"]
[null,"Private wire",0,"£"]
[null,"Contingency",0,"£"]
[null,"Capital Costs Total*",334007,"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
[null,"Cost per kWp",1670.0350000000001,"£/kWp"]
[]
[null,"Ongoing costs"]
[null,"Item","Value","Unit","Legend"]
[null,"Replacement inverter cost*",{"$f":"INDEX(Data_value,MATCH($B56,Data_field,0),MATCH($B$1,Data_sheet,0))","v":80},"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[null,"Maintenance cost (Capacity based)*",{"$f":"INDEX(Data_value,MATCH($B57,Data_field,0),MATCH($B$1,Data_sheet,0))","v":15},"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
[null,"Energy Revenue"]
[null,"Item","Value","Unit","Legend"]
[null,"Electricity self-consumed or exported through PPA*",{"$f":"INDEX(Data_value,MATCH($B61,Data_field,0),MATCH($B$1,Data_sheet,0))","v":1},"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
[null,"Electricity Exported to the grid (e.g. SEG)",0,"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
[null,"Commodity component PPA price",7.0000000000000007E-2,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
[null,"Export Imbalance fees",1.7500000000000003E-3,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
[null,"Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
[null,"Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
[null,"Management fee generator",1.4E-3,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
[null,"Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
[null,"Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
[null,"REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
[null,"Funding"]
[null,"Item","Value","Unit","Legend"]
[null,"Grant*",{"$f":"INDEX(Data_value,MATCH($B74,Data_field,0),MATCH($B$1,Data_sheet,0))","v":0.45950000000000002},"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
[null,"Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
[null,"Interest rate - Annuity Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
[null,"Interest rate - Equal Installments of Principal (EIP) Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
[null,"Interest rate - Maturity loan",4.9700000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
[null,"Interest rate - Salix 5 years + Annuity loan",5.0900000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
[null,"Loan term",25,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Dashboard","index":9,"n_rows":357,"n_cols":8,"rows_kept":357,"cut":false,"hidden":false,"merged":[[132,1,132,7],[188,1,188,7],[172,1,172,7],[294,1,294,7],[182,1,182,2],[185,1,185,2],[261,5,261,7]]}
[null,"Site:",{"$f":"Energy_lastproject","v":"Example Rooftop Solar"}]
[null,"Revenue model:",{"$f":"'Energy Calculations'!$H$6","v":"On site self-consumption"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Results Summary"]
[]
[null,"Parameters dependent on site's input data"]
[null,"Installed capacity",{"$f":"Energy_capacity_static","v":200},"kWp"]
[null,"Rated annual production (at installation)",{"$f":"Energy_yeild_static/1000","v":160},"MWh/year"]
[null,"Total CAPEX",{"$f":"energy_CAPEX_static","v":334007},"£"]
[null,"Cost per kWp",{"$f":"Energy_CPX","v":1670.0350000000001},"£/kWp"]
[null,{"$f":"IF(energy_input_revenue=1, \"Electricity for self-consumption\",\"Electricity procured by the Off-taker\")","v":"Electricity for self-consumption"},{"$f":"energy_selfconsumption_static*Energy_yeild_static/1000","v":160},"MWh/year"]
[null,"Total Greenhouse Gases Abatement from solar energy",{"$f":"Energy_GHG","v":213.90569178861423},"tCO2e"]
[null,"Greenhouse Gases Abatement cost",{"$f":"Energy_ABT","v":1561.468501408893},"£/tCO2e"]
[null,"Parameters dependent on revenue model"]
[null,{"$f":"IF(OR(energy_input_finance=1,energy_input_role=2),\"\",\"Without Financing cost \")","v":"Without Financing cost "}]
[null,"NPV",321411.23,"£"]
[null,"IRR",0.11367051516258453]
[null,"DPT",11,"years"]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(energy_input_finance<>1,IF(AND(energy_input_role=2,energy_input_revenue<>1),\"\",\"Including financing cost - \"&'Energy Calculations'!I6),\"\")","v":"Including financing cost - Annuity loan"}]
[null,"NPV",261429.89,{"$f":"IF(energy_input_finance<>1,IF(AND(energy_input_role=2,energy_input_revenue<>1),\"\",\"£\"),\"\")","v":"£"}]
[null,"Finance Interest rate",5.1400000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Retail Electricity price"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Assumptions on baseline electricity price curves"]
[null,{"$f":"IF(energy_input_el_price=1,\"The retail electricity price forecast is based on Green Book assumptions adjusted by inflation.\"&CHAR(10)&\"Green Book tables have been downloaded on: \"&'Green Book Tables'!$B$13&CHAR(10)&\"The forecast has been reveised by BEIS on: \"&'Green Book Tables'!B15,'User Curve'!B126)","v":"From the year 2022 to 2031, this price forecast has been provided by Cornwall Insight (updated November 2022). \nThis represents the central scenario of a retail electricity price forecast, specific for the North West.\nThe retail electricity price forecast takes into account Wholesale Electricity Price (based on Cornwall Insight's Benchmark Power Curve), network costs (calculated for the North West), renewables and capacity fees, Climate Change Levy (CCL), and supplier fees. Prices have been adjusted by CPI inflation projection based on the Bank of England.\nFrom 2031 onwards, electricity prices have been considered constant and only adjusted by inflation.\nIf better data is available, the user should replace the default data.\n\n"}]
[]
[null,"Price for electricity exported or resold"]
[null,{"$f":"IF('Energy Calculations'!$E$5=1,'User Curve'!B135,'User Curve'!B132)","v":"The price for electricity exported or resold is assumed to be 30% of the retail electricity price defined in the other columns. This approximation is based on a simple analysis of historical data for the Smart Export Guarantee tariff, offered by some of the main electricity suppliers. \nIf better data is available, the user should replace the default data."}]
[]
[]
[null,"PPA Price Components "]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Typical Electricity price components"]
[]
[null,null,null,null,null,null,0.13,"Network Costs"]
[null,null,null,null,null,null,0.15,"Policy Costs"]
[null,null,null,null,null,null,0.02,"Supplier Fees"]
[null,null,null,null,null,null,0.7,"Wholesale Energy Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Energy Calculations'!L6&\" Year 1 All-in PPA price\"","v":"Example Rooftop Solar Year 1 All-in PPA price"}]
[null,null,null,null,null,"Offtaker's PPA cost"]
[null,null,null,null,null,"Commodity component PPA price",{"$f":"'Energy Calculations'!P20","v":7.0000000000000007E-2},"£/kWh"]
[null,null,null,null,null,"REGOs value",{"$f":"'Energy Calculations'!Q20","v":4.0000000000000001E-3},"£/kWh"]
[null,null,null,null,null,{"$f":"IF(energy_input_revenue=2,\"\",\"Policy Costs\")","v":"Policy Costs"},{"$f":"IF(energy_input_revenue=2,\"\",'Energy Calculations'!T20)","v":3.6499999999999998E-2},{"$f":"IF(energy_input_revenue=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(energy_input_revenue=2,\"\",\"Network Costs\")","v":"Network Costs"},{"$f":"IF(energy_input_revenue=2,\"\",'Energy Calculations'!U20)","v":0.03},{"$f":"IF(energy_input_revenue=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(energy_input_revenue=2,\"\",\"Sleeving fee\")","v":"Sleeving fee"},{"$f":"IF(energy_input_revenue=2,\"\",'Energy Calculations'!W20)","v":4.0000000000000001E-3},{"$f":"IF(energy_input_revenue=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(energy_input_revenue=2,\"\",\"Management fee off-taker\")","v":"Management fee off-taker"},{"$f":"IF(energy_input_revenue=2,\"\",'Energy Calculations'!V20)","v":1.4E-3},{"$f":"IF(energy_input_revenue=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,"PPA Offtaker Price (cost)",{"$f":"'Energy Calculations'!N20","v":0.14590000000000003},"£/kWh"]
[null,null,null,null,null,{"$f":"IF(energy_input_role=2,\"\",\"Generator's PPA revenues\")","v":"Generator's PPA revenues"}]
[null,null,null,null,null,{"$f":"IF(energy_input_role=2,\"\",\"Commodity component PPA price\")","v":"Commodity component PPA price"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!P20)","v":7.0000000000000007E-2},{"$f":"IF(energy_input_role=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(energy_input_role=2,\"\",\"REGOs value\")","v":"REGOs value"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Q20)","v":4.0000000000000001E-3},{"$f":"IF(energy_input_role=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",\"Management fee generator\")","v":"Management fee generator"},{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",-'Energy Calculations'!S20)","v":-1.4E-3},{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",\"Export Imbalance fees\")","v":"Export Imbalance fees"},{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",-'Energy Calculations'!R20)","v":-1.7500000000000003E-3},{"$f":"IF(OR(energy_input_revenue=2,energy_input_role=2),\"\",\"£/kWh\")","v":"£/kWh"}]
[null,null,null,null,null,{"$f":"IF(energy_input_role=2,\"\",PPA Generator _xludf.price (revenue))","v":{"$error":"#NAME?"}},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!O20)","v":7.085000000000001E-2},{"$f":"IF(energy_input_role=2,\"\",\"£/kWh\")","v":"£/kWh"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF('Energy Calculations'!$H$5=1,\"Project's Cash Flow\",\"Project's Cash Flow for \" &'Energy Calculations'!$J$6)","v":"Project's Cash Flow"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Energy Calculations'!AP18","v":"Year"},"Grant or Subsides",{"$f":"\"Net Cash Flow - No Financing (\"&energy_input_role_name&\")\"","v":"Net Cash Flow - No Financing (Asset Owner/Generator)"},{"$f":"\"Discounted Cumulative Cash Flow - No Financing (\"&energy_input_role_name&\")\"","v":"Discounted Cumulative Cash Flow - No Financing (Asset Owner/Generator)"},{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Net Cash Flow - loan repayment and revenue (\"&energy_input_role_name&\")\"),\"\")","v":"Net Cash Flow - loan repayment and revenue (Asset Owner/Generator)"},{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Discounted cumulative cash flow - with financing (\"&energy_input_role_name&\")\"),\"\")","v":"Discounted cumulative cash flow - with financing (Asset Owner/Generator)"}]
[]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},0,-334007,-322712.08,0]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},null,52109.37,-274067.42,28077.13,26210.3]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},null,44853.72,-233611.94,20821.48,44990.09]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},null,40092.53,-198673.61,16060.3,58985.71]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},null,38073.69,-166616.57999999999,14041.45,70808.23]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},null,37326.47,-136251.47,13294.23,81623.100000000006]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},null,36194.35,-107803.04,12162.11,91182.41]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},null,36472.44,-80105.45,12440.2,100629.64]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},null,36885.4,-53041.49,12853.16,110060.41]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},null,37300.29,-26598.61,13268.06,119466.38]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},null,37717.03,-764.49,13684.79,128839.72]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},null,38135.51,24472.95,14103.27,138173.03]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},null,38555.64,49125.59,14523.41,147459.35]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},null,38977.33,73205.070000000007,14945.09,156692.16]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},null,39400.46,96722.84,15368.22,165865.31]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},null,39824.93,119690.11,15792.69,174973.04]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},null,40250.61,142117.9,16218.37,184009.98]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},null,40677.39,164017.03,16645.150000000001,192971.09]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},null,41105.15,185398.11,17072.91,201851.66]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},null,41533.74,206271.55,17501.5,210647.31]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},null,41963.03,226647.57,17930.79,219353.98]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},null,42392.88,246536.22,18360.64,227967.89]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},null,42823.14,265947.34000000003,18790.900000000001,236485.54]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},null,43253.66,284890.58,19221.419999999998,244903.69]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},null,43684.26,303375.45,19652.02,253219.39]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},null,44114.79,321411.23,20082.55,261429.89]
[null,{"$f":"'Energy Calculations'!AP46","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""}]
[null,{"$f":"'Energy Calculations'!AP51","v":"Total"},0,679710.82,null,412911.86]

{"sheet":"Sensitivity Analyses Results","index":10,"n_rows":153,"n_cols":6,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Results from Sensitivity Analyses"]
[]
[]
[null,"Assumptions on low and high electricity price curves"]
[null,{"$f":"IF(energy_input_el_price=1,\"The retail electricity price forecast is based on Green Book assumptions adjusted by inflation.\"&CHAR(10)&\"Green Book tables have been downloaded on: \"&'Green Book Tables'!$B$13&CHAR(10)&\"The forecast has been revised by BEIS on: \"&'Green Book Tables'!B15,'User Curve'!B129)","v":"From the year 2022 to 2031, this price forecast has been provided by Cornwall Insight (updated November 2022). \nThese curves are based on low and high scenarios of a retail electricity price forecast, specific for the North West.\nThe retail electricity price forecast takes into account Wholesale Electricity Price (based on Cornwall Insight's Benchmark Power Curve), network costs (calculated for the North West), renewables and capacity fees, Climate Change Levy (CCL), and supplier fees. Prices have been adjusted by CPI inflation projection based on the Bank of England.\n\nThe Wholesale Electricity Price is the only component that varies between Low, Central, and High scenarios, the forecasted cost of the other retail electricity price components is the same for each scenario.\n\nFrom 2031 onwards, electricity prices in each scenario have been considered constant and only adjusted by inflation.\nIf better data is available, the user should replace the default data."}]
[]
[" "]
[null,{"$f":"'User Curve'!B27","v":"Year"},"Retail Electricity Price - Low (p/kWh)","Retail Electricity Price - Baseline  (p/kWh)","Retail Electricity Price - High  (p/kWh)"]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B10,'User Curve'!$B$29:$B$119,0)),\"\")","v":41.352329453304961},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B10,'User Curve'!$B$29:$B$119,0)),\"\")","v":44.895453496716833},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B10,'User Curve'!$B$29:$B$119,0)),\"\")","v":50.075616021506079}]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B11,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.317350255988281},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B11,'User Curve'!$B$29:$B$119,0)),\"\")","v":36.195129497036248},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B11,'User Curve'!$B$29:$B$119,0)),\"\")","v":40.277271308147974}]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B12,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.92274831157107},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B12,'User Curve'!$B$29:$B$119,0)),\"\")","v":31.823152975497528},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B12,'User Curve'!$B$29:$B$119,0)),\"\")","v":35.032809268438122}]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B13,'User Curve'!$B$29:$B$119,0)),\"\")","v":25.365889497567721},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B13,'User Curve'!$B$29:$B$119,0)),\"\")","v":29.012537572289851},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B13,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.462724098346058}]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B14,'User Curve'!$B$29:$B$119,0)),\"\")","v":24.315277593382856},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B14,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.960276417261241},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B14,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.250511540591646}]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B15,'User Curve'!$B$29:$B$119,0)),\"\")","v":24.330242114680839},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B15,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.73375612703061},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B15,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.569999528329575}]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B16,'User Curve'!$B$29:$B$119,0)),\"\")","v":23.294206524392155},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B16,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.24887921668051},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B16,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.273724965625135}]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B17,'User Curve'!$B$29:$B$119,0)),\"\")","v":22.958071938065114},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B17,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.703658101840073},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B17,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.549020839955766}]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B18,'User Curve'!$B$29:$B$119,0)),\"\")","v":23.417233376826417},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B18,'User Curve'!$B$29:$B$119,0)),\"\")","v":28.257731263876874},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B18,'User Curve'!$B$29:$B$119,0)),\"\")","v":33.200001256754881}]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B19,'User Curve'!$B$29:$B$119,0)),\"\")","v":23.885578044362944},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B19,'User Curve'!$B$29:$B$119,0)),\"\")","v":28.822885889154414},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B19,'User Curve'!$B$29:$B$119,0)),\"\")","v":33.864001281889976}]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B20,'User Curve'!$B$29:$B$119,0)),\"\")","v":24.363289605250202},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B20,'User Curve'!$B$29:$B$119,0)),\"\")","v":29.399343606937499},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B20,'User Curve'!$B$29:$B$119,0)),\"\")","v":34.541281307527775}]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B21,'User Curve'!$B$29:$B$119,0)),\"\")","v":24.850555397355205},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B21,'User Curve'!$B$29:$B$119,0)),\"\")","v":29.987330479076249},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B21,'User Curve'!$B$29:$B$119,0)),\"\")","v":35.232106933678331}]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B22,'User Curve'!$B$29:$B$119,0)),\"\")","v":25.347566505302311},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B22,'User Curve'!$B$29:$B$119,0)),\"\")","v":30.587077088657772},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B22,'User Curve'!$B$29:$B$119,0)),\"\")","v":35.936749072351894}]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B23,'User Curve'!$B$29:$B$119,0)),\"\")","v":25.854517835408355},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B23,'User Curve'!$B$29:$B$119,0)),\"\")","v":31.198818630430928},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B23,'User Curve'!$B$29:$B$119,0)),\"\")","v":36.655484053798936}]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B24,'User Curve'!$B$29:$B$119,0)),\"\")","v":26.371608192116526},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B24,'User Curve'!$B$29:$B$119,0)),\"\")","v":31.822795003039548},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B24,'User Curve'!$B$29:$B$119,0)),\"\")","v":37.388593734874917}]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B25,'User Curve'!$B$29:$B$119,0)),\"\")","v":26.899040355958853},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B25,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.45925090310034},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B25,'User Curve'!$B$29:$B$119,0)),\"\")","v":38.136365609572415}]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B26,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.437021163078033},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B26,'User Curve'!$B$29:$B$119,0)),\"\")","v":33.108435921162346},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B26,'User Curve'!$B$29:$B$119,0)),\"\")","v":38.899092921763859}]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B27,'User Curve'!$B$29:$B$119,0)),\"\")","v":27.985761586339592},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B27,'User Curve'!$B$29:$B$119,0)),\"\")","v":33.770604639585592},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B27,'User Curve'!$B$29:$B$119,0)),\"\")","v":39.677074780199142}]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B28,'User Curve'!$B$29:$B$119,0)),\"\")","v":28.545476818066383},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B28,'User Curve'!$B$29:$B$119,0)),\"\")","v":34.446016732377302},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B28,'User Curve'!$B$29:$B$119,0)),\"\")","v":40.470616275803124}]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B29,'User Curve'!$B$29:$B$119,0)),\"\")","v":29.116386354427711},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B29,'User Curve'!$B$29:$B$119,0)),\"\")","v":35.13493706702485},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B29,'User Curve'!$B$29:$B$119,0)),\"\")","v":41.280028601319181}]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B30,'User Curve'!$B$29:$B$119,0)),\"\")","v":29.698714081516265},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B30,'User Curve'!$B$29:$B$119,0)),\"\")","v":35.837635808365349},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B30,'User Curve'!$B$29:$B$119,0)),\"\")","v":42.105629173345569}]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B31,'User Curve'!$B$29:$B$119,0)),\"\")","v":30.292688363146592},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B31,'User Curve'!$B$29:$B$119,0)),\"\")","v":36.554388524532655},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B31,'User Curve'!$B$29:$B$119,0)),\"\")","v":42.947741756812476}]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B32,'User Curve'!$B$29:$B$119,0)),\"\")","v":30.89854213040952},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B32,'User Curve'!$B$29:$B$119,0)),\"\")","v":37.285476295023308},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B32,'User Curve'!$B$29:$B$119,0)),\"\")","v":43.806696591948729}]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B33,'User Curve'!$B$29:$B$119,0)),\"\")","v":31.516512973017711},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B33,'User Curve'!$B$29:$B$119,0)),\"\")","v":38.031185820923774},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B33,'User Curve'!$B$29:$B$119,0)),\"\")","v":44.6828305237877}]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B34,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.146843232478069},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B34,'User Curve'!$B$29:$B$119,0)),\"\")","v":38.791809537342253},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B34,'User Curve'!$B$29:$B$119,0)),\"\")","v":45.576487134263459}]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B35,'User Curve'!$B$29:$B$119,0)),\"\")","v":32.789780097127633},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B35,'User Curve'!$B$29:$B$119,0)),\"\")","v":39.567645728089097},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B35,'User Curve'!$B$29:$B$119,0)),\"\")","v":46.488016876948727}]
[null,{"$f":"'Energy Calculations'!AP46","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B36,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B36,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B36,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B37,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B37,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B37,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B38,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B38,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B38,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B39,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B39,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B39,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_low,usercurve_import_low),MATCH($B40,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_medium,usercurve_import_medium),MATCH($B40,'User Curve'!$B$29:$B$119,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(IF(energy_input_el_price=1,Green_book_high,usercurve_import_high),MATCH($B40,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[]
[]
[null,null,null,null,"Testing the effect of CAPEX variation"]
[]
[null,"Taking grants into account:"]
[null,"The sensitivity script always assumes that no grant is provided. "]
[null,"Therefore, to simulate the effect of different grant levels, the user should have provided several negative CAPEX variation."]
[null,"For instance, a sensitivity scenario equal to \"-45%\" will be equivalent to assuming that the project will benefit from a grant of 45%."]
[null,"The scenario \"0%\" will refer to the total CAPEX provided in the input sheet"]
[]
[null,"Self-consumption:"]
[null,"The results of CAPEX sensitivity analysis refer to the default self-consumption value specified in the input."]
[]
[]
[]
[null,null,null,null,{"$f":"IF('Energy Calculations'!$H$5=1,\"Internal Rate of Return\",\"Internal Rate of Return for \"&Sensitivity_calc_role)","v":"Internal Rate of Return"}]
[null,null,null,null,{"$f":" \"(Energy self-consumed \"&energy_selfconsumption_static*100&\"%)\"","v":"(Energy self-consumed 100%)"}]
[null,null,null,"Retail Electricity Price - Low ","Retail Electricity Price - Baseline ","Retail Electricity Price - High "]
[null,{"$f":"'Input settings'!$C$52","v":"CAPEX Variation "},"£/kWp"]
[null,{"$f":"'Input settings'!$C$53","v":-0.46},{"$f":"'Sensitivity Calculations'!$C$10","v":901.8189000000001},{"$f":"'Sensitivity Calculations'!$D$10","v":0.19208220201127446},{"$f":"'Sensitivity Calculations'!E10","v":0.23067100961260012},{"$f":"'Sensitivity Calculations'!F10","v":0.26925449609220298}]
[null,{"$f":"'Input settings'!$C$54","v":-0.2},{"$f":"'Sensitivity Calculations'!$C$11","v":1336.0280000000002},{"$f":"'Sensitivity Calculations'!D11","v":0.12031516236029716},{"$f":"'Sensitivity Calculations'!E11","v":0.14868468023069958},{"$f":"'Sensitivity Calculations'!F11","v":0.17651058052017721}]
[null,{"$f":"'Input settings'!$C$55","v":0},{"$f":"'Sensitivity Calculations'!$C$12","v":1670.0350000000001},{"$f":"'Sensitivity Calculations'!D12","v":8.9197994438040551E-2},{"$f":"'Sensitivity Calculations'!E12","v":0.11367051516258453},{"$f":"'Sensitivity Calculations'!F12","v":0.13732659230979105}]
[null,{"$f":"'Input settings'!$C$56","v":0.2},{"$f":"'Sensitivity Calculations'!$C$13","v":2004.0419999999999},{"$f":"'Sensitivity Calculations'!D13","v":6.7313897531416478E-2},{"$f":"'Sensitivity Calculations'!E13","v":8.9311634892101033E-2},{"$f":"'Sensitivity Calculations'!F13","v":0.11031509507329607}]
[null,{"$f":"'Input settings'!$C$57","v":0.5},{"$f":"'Sensitivity Calculations'!$C$14","v":2505.0525000000002},{"$f":"'Sensitivity Calculations'!D14","v":4.3812436946318423E-2},{"$f":"'Sensitivity Calculations'!E14","v":6.3424202210664138E-2},{"$f":"'Sensitivity Calculations'!F14","v":8.1878216600326015E-2}]
[]
[]
[]
[null,null,null,null,{"$f":"IF(OR('Energy Calculations'!$I$5=1,'Energy Calculations'!$J$5=2),\"Net Present Value\",\"Net Present Value - Without financing cost\")& IF('Energy Calculations'!$H$5=1,\"\",\" for \"&Sensitivity_calc_role)","v":"Net Present Value - Without financing cost"}]
[null,null,null,null,{"$f":" \"(Energy self-consumed \"&energy_selfconsumption_static*100&\"%)\"","v":"(Energy self-consumed 100%)"}]
[null,null,null,{"$f":"D58","v":"Retail Electricity Price - Low "},{"$f":"E58","v":"Retail Electricity Price - Baseline "},{"$f":"F58","v":"Retail Electricity Price - High "}]
[null,{"$f":"'Input settings'!$C$52","v":"CAPEX Variation "},"£/kWp"]
[null,{"$f":"'Input settings'!$C$53","v":-0.46},{"$f":"'Sensitivity Calculations'!$C$10","v":901.8189000000001},{"$f":"'Sensitivity Calculations'!$K$10","v":356307.60190000001},{"$f":"'Sensitivity Calculations'!L10","v":469858.78830000001},{"$f":"'Sensitivity Calculations'!M10","v":588103.7023}]
[null,{"$f":"'Input settings'!$C$54","v":-0.2},{"$f":"'Sensitivity Calculations'!$C$11","v":1336.0280000000002},{"$f":"'Sensitivity Calculations'!K11","v":272402.46179999999},{"$f":"'Sensitivity Calculations'!L11","v":385953.6482},{"$f":"'Sensitivity Calculations'!M11","v":504198.56219999999}]
[null,{"$f":"'Input settings'!$C$55","v":0},{"$f":"'Sensitivity Calculations'!$C$12","v":1670.0350000000001},{"$f":"'Sensitivity Calculations'!K12","v":207860.04629999999},{"$f":"'Sensitivity Calculations'!L12","v":321411.2328},{"$f":"'Sensitivity Calculations'!M12","v":439656.14669999998}]
[null,{"$f":"'Input settings'!$C$56","v":0.2},{"$f":"'Sensitivity Calculations'!$C$13","v":2004.0419999999999},{"$f":"'Sensitivity Calculations'!K13","v":143317.63089999999},{"$f":"'Sensitivity Calculations'!L13","v":256868.8173},{"$f":"'Sensitivity Calculations'!M13","v":375113.73129999998}]
[null,{"$f":"'Input settings'!$C$57","v":0.5},{"$f":"'Sensitivity Calculations'!$C$14","v":2505.0525000000002},{"$f":"'Sensitivity Calculations'!K14","v":46504.007700000002},{"$f":"'Sensitivity Calculations'!L14","v":160055.19409999999},{"$f":"'Sensitivity Calculations'!M14","v":278300.10810000001}]
[]
[]
[]
[null,null,null,null,{"$f":"IF('Energy Calculations'!$H$5=1,\"Discounted Payback Time\",\"Discounted Payback Time for \" & Sensitivity_calc_role)","v":"Discounted Payback Time"}]
[null,null,null,null,{"$f":" \"(Energy self-consumed \"&energy_selfconsumption_static*100&\"%)\"","v":"(Energy self-consumed 100%)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,{"$f":"'Input settings'!$C$52","v":"CAPEX Variation "},"£/kWp"]
[null,{"$f":"'Input settings'!$C$53","v":-0.46},{"$f":"'Sensitivity Calculations'!$C$10","v":901.8189000000001},{"$f":"'Sensitivity Calculations'!$R$10","v":6},{"$f":"'Sensitivity Calculations'!S10","v":5},{"$f":"'Sensitivity Calculations'!T10","v":4}]
[null,{"$f":"'Input settings'!$C$54","v":-0.2},{"$f":"'Sensitivity Calculations'!$C$11","v":1336.0280000000002},{"$f":"'Sensitivity Calculations'!R11","v":10},{"$f":"'Sensitivity Calculations'!S11","v":8},{"$f":"'Sensitivity Calculations'!T11","v":7}]
[null,{"$f":"'Input settings'!$C$55","v":0},{"$f":"'Sensitivity Calculations'!$C$12","v":1670.0350000000001},{"$f":"'Sensitivity Calculations'!R12","v":13},{"$f":"'Sensitivity Calculations'!S12","v":11},{"$f":"'Sensitivity Calculations'!T12","v":9}]
[null,{"$f":"'Input settings'!$C$56","v":0.2},{"$f":"'Sensitivity Calculations'!$C$13","v":2004.0419999999999},{"$f":"'Sensitivity Calculations'!R13","v":17},{"$f":"'Sensitivity Calculations'!S13","v":13},{"$f":"'Sensitivity Calculations'!T13","v":11}]
[null,{"$f":"'Input settings'!$C$57","v":0.5},{"$f":"'Sensitivity Calculations'!$C$14","v":2505.0525000000002},{"$f":"'Sensitivity Calculations'!R14","v":22},{"$f":"'Sensitivity Calculations'!S14","v":17},{"$f":"'Sensitivity Calculations'!T14","v":14}]
[]
[]
[]
[null,null,null,null,{"$f":"\"Net Present Value - Including financing cost\" & IF('Energy Calculations'!$H$5=1,\"\",\" for \"&Sensitivity_calc_role)","v":"Net Present Value - Including financing cost"}]
[null,null,null,null,{"$f":" \"(Energy self-consumed \"&energy_selfconsumption_static*100&\"%)\"","v":"(Energy self-consumed 100%)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,{"$f":"'Input settings'!$C$52","v":"CAPEX Variation "},"£/kWp"]
[null,{"$f":"'Input settings'!$C$53","v":-0.46},{"$f":"'Sensitivity Calculations'!$C$10","v":901.8189000000001},{"$f":"'Sensitivity Calculations'!$Y$10","v":323917.67690000002},{"$f":"'Sensitivity Calculations'!Z10","v":437468.86339999997},{"$f":"'Sensitivity Calculations'!AA10","v":555713.77729999996}]
[null,{"$f":"'Input settings'!$C$54","v":-0.2},{"$f":"'Sensitivity Calculations'!$C$11","v":1336.0280000000002},{"$f":"'Sensitivity Calculations'!Y11","v":224417.38769999999},{"$f":"'Sensitivity Calculations'!Z11","v":337968.57419999997},{"$f":"'Sensitivity Calculations'!AA11","v":456213.48810000002}]
[null,{"$f":"'Input settings'!$C$55","v":0},{"$f":"'Sensitivity Calculations'!$C$12","v":1670.0350000000001},{"$f":"'Sensitivity Calculations'!Y12","v":147878.70379999999},{"$f":"'Sensitivity Calculations'!Z12","v":261429.89019999999},{"$f":"'Sensitivity Calculations'!AA12","v":379674.80420000001}]
[null,{"$f":"'Input settings'!$C$56","v":0.2},{"$f":"'Sensitivity Calculations'!$C$13","v":2004.0419999999999},{"$f":"'Sensitivity Calculations'!Y13","v":71340.019799999995},{"$f":"'Sensitivity Calculations'!Z13","v":184891.20619999999},{"$f":"'Sensitivity Calculations'!AA13","v":303136.1202}]
[null,{"$f":"'Input settings'!$C$57","v":0.5},{"$f":"'Sensitivity Calculations'!$C$14","v":2505.0525000000002},{"$f":"'Sensitivity Calculations'!Y14","v":-43468.006200000003},{"$f":"'Sensitivity Calculations'!Z14","v":70083.180300000007},{"$f":"'Sensitivity Calculations'!AA14","v":188328.09419999999}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(energy_input_revenue=1,\"Testing the effect of different values of energy used for self-consumption\",\"Testing the effect of different values of energy procured by the off-taker\")","v":"Testing the effect of different values of energy used for self-consumption"}]
[]
[null,"Taking grants into account:"]
[null,"The results of self-consumption sensitivity analysis uses to the default grant % specified in the input sheet"]
[]
[]
[]
[null,null,null,null,{"$f":"IF('Energy Calculations'!$H$5=1,\"Internal Rate of Return\",\"Internal Rate of Return for \"  & Sensitivity_calc_role)","v":"Internal Rate of Return"}]
[null,null,null,null,{"$f":"\"(\"& IF(Sensitivity_calc_grant=1,Energy_grant_static*100,0) &\"% of project CAPEX covered by grant)\"","v":"(0% of project CAPEX covered by grant)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,null,{"$f":"'Input settings'!$I$52","v":"% of energy used for self-consumption"}]
[null,null,{"$f":"'Input settings'!$I$53","v":0.9},{"$f":"'Sensitivity Calculations'!D21","v":7.4201766251082546E-2},{"$f":"'Sensitivity Calculations'!E21","v":9.7373991347212474E-2},{"$f":"'Sensitivity Calculations'!F21","v":0.11955755347403518}]
[null,null,{"$f":"'Input settings'!$I$54","v":0.8},{"$f":"'Sensitivity Calculations'!D22","v":5.8475073674865152E-2},{"$f":"'Sensitivity Calculations'!E22","v":8.0444987963236958E-2},{"$f":"'Sensitivity Calculations'!F22","v":0.10123751736237629}]
[null,null,{"$f":"'Input settings'!$I$55","v":0.7},{"$f":"'Sensitivity Calculations'!D23","v":4.1711165569136233E-2},{"$f":"'Sensitivity Calculations'!E23","v":6.2604694990015197E-2},{"$f":"'Sensitivity Calculations'!F23","v":8.2107096123809287E-2}]
[null,null,{"$f":"'Input settings'!$I$56","v":0.6},{"$f":"'Sensitivity Calculations'!D24","v":2.3423432697388558E-2},{"$f":"'Sensitivity Calculations'!E24","v":4.3418130744464989E-2},{"$f":"'Sensitivity Calculations'!F24","v":6.1764296761207316E-2}]
[]
[]
[]
[null,null,null,null,{"$f":"IF(OR('Energy Calculations'!$I$5=1,'Energy Calculations'!$J$5=2),\"Net Present Value\",\"Net Present Value - Without financing cost\")& IF('Energy Calculations'!$H$5=1,\"\",\" for \"&Sensitivity_calc_role)","v":"Net Present Value - Without financing cost"}]
[null,null,null,null,{"$f":"IF(energy_input_role=2,\"\",\"(\"& IF(Sensitivity_calc_grant=1,Energy_grant_static*100,0) &\"% of project CAPEX covered by grant)\")","v":"(0% of project CAPEX covered by grant)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,null,{"$f":"'Input settings'!$I$52","v":"% of energy used for self-consumption"}]
[null,null,{"$f":"'Input settings'!$I$53","v":0.9},{"$f":"'Sensitivity Calculations'!K21","v":146339.1679},{"$f":"'Sensitivity Calculations'!L21","v":248535.23569999999},{"$f":"'Sensitivity Calculations'!M21","v":354955.65830000001}]
[null,null,{"$f":"'Input settings'!$I$54","v":0.8},{"$f":"'Sensitivity Calculations'!K22","v":84818.289499999999},{"$f":"'Sensitivity Calculations'!L22","v":175659.23869999999},{"$f":"'Sensitivity Calculations'!M22","v":270255.16989999998}]
[null,null,{"$f":"'Input settings'!$I$55","v":0.7},{"$f":"'Sensitivity Calculations'!K23","v":23297.411100000001},{"$f":"'Sensitivity Calculations'!L23","v":102783.2417},{"$f":"'Sensitivity Calculations'!M23","v":185554.6814}]
[null,null,{"$f":"'Input settings'!$I$56","v":0.6},{"$f":"'Sensitivity Calculations'!K24","v":-38223.467299999997},{"$f":"'Sensitivity Calculations'!L24","v":29907.244600000002},{"$f":"'Sensitivity Calculations'!M24","v":100854.193}]
[]
[]
[]
[null,null,null,null,{"$f":"IF('Energy Calculations'!$H$5=1,\"Discounted Payback Time\",\"Discounted Payback Time for \"  & Sensitivity_calc_role)","v":"Discounted Payback Time"}]
[null,null,null,null,{"$f":"\"(\"& IF(Sensitivity_calc_grant=1,Energy_grant_static*100,0) &\"% of project CAPEX covered by grant)\"","v":"(0% of project CAPEX covered by grant)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,null,{"$f":"'Input settings'!$I$52","v":"% of energy used for self-consumption"}]
[null,null,{"$f":"'Input settings'!$I$53","v":0.9},{"$f":"'Sensitivity Calculations'!R21","v":15},{"$f":"'Sensitivity Calculations'!S21","v":12},{"$f":"'Sensitivity Calculations'!T21","v":10}]
[null,null,{"$f":"'Input settings'!$I$54","v":0.8},{"$f":"'Sensitivity Calculations'!R22","v":18},{"$f":"'Sensitivity Calculations'!S22","v":14},{"$f":"'Sensitivity Calculations'!T22","v":12}]
[null,null,{"$f":"'Input settings'!$I$55","v":0.7},{"$f":"'Sensitivity Calculations'!R23","v":23},{"$f":"'Sensitivity Calculations'!S23","v":18},{"$f":"'Sensitivity Calculations'!T23","v":14}]
[null,null,{"$f":"'Input settings'!$I$56","v":0.6},{"$f":"'Sensitivity Calculations'!R24","v":"Payback > 25"},{"$f":"'Sensitivity Calculations'!S24","v":22},{"$f":"'Sensitivity Calculations'!T24","v":18}]
[]
[]
[]
[null,null,null,null,{"$f":"\"Net Present Value - Including financing cost\" & IF('Energy Calculations'!$H$5=1,\"\",\" for \"&Sensitivity_calc_role)","v":"Net Present Value - Including financing cost"}]
[null,null,null,null,{"$f":"\"(\"& IF(Sensitivity_calc_grant=1,Energy_grant_static*100,0) &\"% of project CAPEX covered by grant)\"","v":"(0% of project CAPEX covered by grant)"}]
[null,null,null,{"$f":"$D$70","v":"Retail Electricity Price - Low "},{"$f":"$E$70","v":"Retail Electricity Price - Baseline "},{"$f":"$F$70","v":"Retail Electricity Price - High "}]
[null,null,{"$f":"'Input settings'!$I$52","v":"% of energy used for self-consumption"}]
[null,null,{"$f":"'Input settings'!$I$53","v":0.9},{"$f":"'Sensitivity Calculations'!Y21","v":86357.825400000002},{"$f":"'Sensitivity Calculations'!Z21","v":188553.89319999999},{"$f":"'Sensitivity Calculations'!AA21","v":294974.31569999998}]
[null,null,{"$f":"'Input settings'!$I$54","v":0.8},{"$f":"'Sensitivity Calculations'!Y22","v":24836.947},{"$f":"'Sensitivity Calculations'!Z22","v":115677.8961},{"$f":"'Sensitivity Calculations'!AA22","v":210273.8273}]
[null,null,{"$f":"'Input settings'!$I$55","v":0.7},{"$f":"'Sensitivity Calculations'!Y23","v":-36683.931400000001},{"$f":"'Sensitivity Calculations'!Z23","v":42801.899100000002},{"$f":"'Sensitivity Calculations'!AA23","v":125573.3389}]
[null,null,{"$f":"'Input settings'!$I$56","v":0.6},{"$f":"'Sensitivity Calculations'!Y24","v":-98204.809800000003},{"$f":"'Sensitivity Calculations'!Z24","v":-30074.097900000001},{"$f":"'Sensitivity Calculations'!AA24","v":40872.850400000003}]

{"sheet":"Result Tables","index":11,"n_rows":259,"n_cols":9,"rows_kept":259,"cut":false,"hidden":false,"merged":[]}
[null,"Site:",{"$f":"Energy_lastproject","v":"Example Rooftop Solar"}]
[null,"Revenue model:",{"$f":"'Energy Calculations'!H6","v":"On site self-consumption"}]
[]
[]
[]
[null,{"$f":"IF(Dashboard!B135=\"\",\"\",Dashboard!B135)","v":"Parameters dependent on site's input data"},{"$f":"IF(Dashboard!C135=\"\",\"\",Dashboard!C135)","v":""},{"$f":"IF(Dashboard!D135=\"\",\"\",Dashboard!D135)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B136=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B136)","v":"Installed capacity"},{"$f":"IF(OR(Dashboard!C136=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C136)","v":200},{"$f":"IF(OR(Dashboard!D136=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D136)","v":"kWp"}]
[null,{"$f":"IF(OR(Dashboard!B137=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B137)","v":"Rated annual production (at installation)"},{"$f":"IF(OR(Dashboard!C137=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C137)","v":160},{"$f":"IF(OR(Dashboard!D137=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D137)","v":"MWh/year"}]
[null,{"$f":"IF(OR(Dashboard!B138=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B138)","v":"Total CAPEX"},{"$f":"IF(OR(Dashboard!C138=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C138)","v":334007},{"$f":"IF(OR(Dashboard!D138=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D138)","v":"£"}]
[null,{"$f":"IF(OR(Dashboard!B139=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B139)","v":"Cost per kWp"},{"$f":"IF(OR(Dashboard!C139=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C139)","v":1670.0350000000001},{"$f":"IF(OR(Dashboard!D139=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D139)","v":"£/kWp"}]
[null,{"$f":"IF(Dashboard!B140=\"\",\"\",Dashboard!B140)","v":"Electricity for self-consumption"},{"$f":"IF(Dashboard!C140=\"\",\"\",Dashboard!C140)","v":160},{"$f":"IF(Dashboard!D140=\"\",\"\",Dashboard!D140)","v":"MWh/year"}]
[null,{"$f":"IF(Dashboard!B141=\"\",\"\",Dashboard!B141)","v":"Total Greenhouse Gases Abatement from solar energy"},{"$f":"IF(Dashboard!C141=\"\",\"\",Dashboard!C141)","v":213.90569178861423},{"$f":"IF(Dashboard!D141=\"\",\"\",Dashboard!D141)","v":"tCO2e"}]
[null,{"$f":"IF(OR(Dashboard!B142=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B142)","v":"Greenhouse Gases Abatement cost"},{"$f":"IF(OR(Dashboard!C142=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C142)","v":1561.468501408893},{"$f":"IF(OR(Dashboard!D142=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D142)","v":"£/tCO2e"}]
[null,{"$f":"IF(Dashboard!B143=\"\",\"\",Dashboard!B143)","v":"Parameters dependent on revenue model"},{"$f":"IF(Dashboard!C143=\"\",\"\",Dashboard!C143)","v":""},{"$f":"IF(Dashboard!D143=\"\",\"\",Dashboard!D143)","v":""}]
[null,{"$f":"IF(Dashboard!B144=\"\",\"\",Dashboard!B144)","v":"Without Financing cost "},{"$f":"IF(Dashboard!C144=\"\",\"\",Dashboard!C144)","v":""},{"$f":"IF(Dashboard!D144=\"\",\"\",Dashboard!D144)","v":""}]
[null,{"$f":"IF(Dashboard!B145=\"\",\"\",Dashboard!B145)","v":"NPV"},{"$f":"IF(Dashboard!C145=\"\",\"\",Dashboard!C145)","v":321411.23},{"$f":"IF(Dashboard!D145=\"\",\"\",Dashboard!D145)","v":"£"}]
[null,{"$f":"IF(OR(Dashboard!B146=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B146)","v":"IRR"},{"$f":"IF(OR(Dashboard!C146=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C146)","v":0.11367051516258453},{"$f":"IF(OR(Dashboard!D146=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D146)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B147=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B147)","v":"DPT"},{"$f":"IF(OR(Dashboard!C147=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C147)","v":11},{"$f":"IF(OR(Dashboard!D147=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D147)","v":"years"}]
[null,{"$f":"IF(OR(Dashboard!B148=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B148)","v":""},{"$f":"IF(OR(Dashboard!C148=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C148)","v":""},{"$f":"IF(OR(Dashboard!D148=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D148)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B149=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B149)","v":""},{"$f":"IF(OR(Dashboard!C149=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C149)","v":""},{"$f":"IF(OR(Dashboard!D149=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D149)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B150=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B150)","v":""},{"$f":"IF(OR(Dashboard!C150=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C150)","v":""},{"$f":"IF(OR(Dashboard!D150=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D150)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B151=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B151)","v":""},{"$f":"IF(OR(Dashboard!C151=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C151)","v":""},{"$f":"IF(OR(Dashboard!D151=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D151)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B152=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B152)","v":""},{"$f":"IF(OR(Dashboard!C152=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C152)","v":""},{"$f":"IF(OR(Dashboard!D152=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D152)","v":""}]
[null,{"$f":"IF(OR(Dashboard!B153=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!B153)","v":""},{"$f":"IF(OR(Dashboard!C153=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!C153)","v":""},{"$f":"IF(OR(Dashboard!D153=\"\",AND(energy_input_role=2,energy_input_NPV_optimisation=2)),\"\",Dashboard!D153)","v":""}]
[null,{"$f":"IF(Dashboard!B154=\"\",\"\",Dashboard!B154)","v":"Including financing cost - Annuity loan"},{"$f":"IF(Dashboard!C154=\"\",\"\",Dashboard!C154)","v":""},{"$f":"IF(Dashboard!D154=\"\",\"\",Dashboard!D154)","v":""}]
[null,{"$f":"IF(Dashboard!B155=\"\",\"\",Dashboard!B155)","v":"NPV"},{"$f":"IF(Dashboard!C155=\"\",\"\",Dashboard!C155)","v":261429.89},{"$f":"IF(Dashboard!D155=\"\",\"\",Dashboard!D155)","v":"£"}]
[null,{"$f":"IF(Dashboard!B156=\"\",\"\",Dashboard!B156)","v":"Finance Interest rate"},{"$f":"IF(Dashboard!C156=\"\",\"\",Dashboard!C156)","v":5.1400000000000001E-2},{"$f":"IF(Dashboard!D156=\"\",\"\",Dashboard!D156)","v":""}]
[]
[]
[null,"Energy Calculations"]
[]
[null,"Year ",{"$f":"IF(OR('Energy Calculations'!C18=\"\",energy_input_role=2),\"\",'Energy Calculations'!C18)","v":"Rated power (year 0)"},{"$f":"IF(OR('Energy Calculations'!D18=\"\",energy_input_role=2),\"\",'Energy Calculations'!D18)","v":"Reduction in generation (from year 1)"},{"$f":"IF('Energy Calculations'!E18=\"\",\"\",'Energy Calculations'!E18)","v":"Electricity utilised (%)"},{"$f":"IF(OR('Energy Calculations'!F18=\"\",energy_input_role=2),\"\",'Energy Calculations'!F18)","v":"Electricity exported (%)"},{"$f":"IF(OR('Energy Calculations'!G18=\"\",energy_input_role=2),\"\",'Energy Calculations'!G18)","v":"Expected generated"},{"$f":"IF('Energy Calculations'!H18=\"\",\"\",'Energy Calculations'!H18)","v":"Electricity utilised"},{"$f":"IF(OR('Energy Calculations'!I18=\"\",energy_input_role=2),\"\",'Energy Calculations'!I18)","v":"Electricity exported"}]
[null,null,{"$f":"IF(OR('Energy Calculations'!C19=\"\",energy_input_role=2),\"\",'Energy Calculations'!C19)","v":"kW"},{"$f":"IF(OR('Energy Calculations'!D19=\"\",energy_input_role=2),\"\",'Energy Calculations'!D19)","v":"%"},{"$f":"IF('Energy Calculations'!E19=\"\",\"\",'Energy Calculations'!E19)","v":"%"},{"$f":"IF(OR('Energy Calculations'!F19=\"\",energy_input_role=2),\"\",'Energy Calculations'!F19)","v":"%"},{"$f":"IF(OR('Energy Calculations'!G19=\"\",energy_input_role=2),\"\",'Energy Calculations'!G19)","v":"kWh"},{"$f":"IF('Energy Calculations'!H19=\"\",\"\",'Energy Calculations'!H19)","v":"kWh"},{"$f":"IF(OR('Energy Calculations'!I19=\"\",energy_input_role=2),\"\",'Energy Calculations'!I19)","v":"kWh"}]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},{"$f":"IF(OR('Energy Calculations'!C20=\"\",energy_input_role=2),\"\",'Energy Calculations'!C20)","v":200},{"$f":"IF(OR('Energy Calculations'!D20=\"\",energy_input_role=2),\"\",'Energy Calculations'!D20)","v":0},{"$f":"IF('Energy Calculations'!E20=\"\",\"\",'Energy Calculations'!E20)","v":1},{"$f":"IF(OR('Energy Calculations'!F20=\"\",energy_input_role=2),\"\",'Energy Calculations'!F20)","v":0},{"$f":"IF(OR('Energy Calculations'!G20=\"\",energy_input_role=2),\"\",'Energy Calculations'!G20)","v":159999.99999999997},{"$f":"IF('Energy Calculations'!H20=\"\",\"\",'Energy Calculations'!H20)","v":""},{"$f":"IF(OR('Energy Calculations'!I20=\"\",energy_input_role=2),\"\",'Energy Calculations'!I20)","v":""}]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},{"$f":"IF(OR('Energy Calculations'!C21=\"\",energy_input_role=2),\"\",'Energy Calculations'!C21)","v":""},{"$f":"IF(OR('Energy Calculations'!D21=\"\",energy_input_role=2),\"\",'Energy Calculations'!D21)","v":2.5999999999999999E-2},{"$f":"IF('Energy Calculations'!E21=\"\",\"\",'Energy Calculations'!E21)","v":1},{"$f":"IF(OR('Energy Calculations'!F21=\"\",energy_input_role=2),\"\",'Energy Calculations'!F21)","v":0},{"$f":"IF(OR('Energy Calculations'!G21=\"\",energy_input_role=2),\"\",'Energy Calculations'!G21)","v":155839.99999999997},{"$f":"IF('Energy Calculations'!H21=\"\",\"\",'Energy Calculations'!H21)","v":155839.99999999997},{"$f":"IF(OR('Energy Calculations'!I21=\"\",energy_input_role=2),\"\",'Energy Calculations'!I21)","v":0}]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},{"$f":"IF(OR('Energy Calculations'!C22=\"\",energy_input_role=2),\"\",'Energy Calculations'!C22)","v":""},{"$f":"IF(OR('Energy Calculations'!D22=\"\",energy_input_role=2),\"\",'Energy Calculations'!D22)","v":3.3000000000000002E-2},{"$f":"IF('Energy Calculations'!E22=\"\",\"\",'Energy Calculations'!E22)","v":1},{"$f":"IF(OR('Energy Calculations'!F22=\"\",energy_input_role=2),\"\",'Energy Calculations'!F22)","v":0},{"$f":"IF(OR('Energy Calculations'!G22=\"\",energy_input_role=2),\"\",'Energy Calculations'!G22)","v":154719.99999999997},{"$f":"IF('Energy Calculations'!H22=\"\",\"\",'Energy Calculations'!H22)","v":154719.99999999997},{"$f":"IF(OR('Energy Calculations'!I22=\"\",energy_input_role=2),\"\",'Energy Calculations'!I22)","v":0}]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},{"$f":"IF(OR('Energy Calculations'!C23=\"\",energy_input_role=2),\"\",'Energy Calculations'!C23)","v":""},{"$f":"IF(OR('Energy Calculations'!D23=\"\",energy_input_role=2),\"\",'Energy Calculations'!D23)","v":0.04},{"$f":"IF('Energy Calculations'!E23=\"\",\"\",'Energy Calculations'!E23)","v":1},{"$f":"IF(OR('Energy Calculations'!F23=\"\",energy_input_role=2),\"\",'Energy Calculations'!F23)","v":0},{"$f":"IF(OR('Energy Calculations'!G23=\"\",energy_input_role=2),\"\",'Energy Calculations'!G23)","v":153599.99999999997},{"$f":"IF('Energy Calculations'!H23=\"\",\"\",'Energy Calculations'!H23)","v":153599.99999999997},{"$f":"IF(OR('Energy Calculations'!I23=\"\",energy_input_role=2),\"\",'Energy Calculations'!I23)","v":0}]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},{"$f":"IF(OR('Energy Calculations'!C24=\"\",energy_input_role=2),\"\",'Energy Calculations'!C24)","v":""},{"$f":"IF(OR('Energy Calculations'!D24=\"\",energy_input_role=2),\"\",'Energy Calculations'!D24)","v":4.7E-2},{"$f":"IF('Energy Calculations'!E24=\"\",\"\",'Energy Calculations'!E24)","v":1},{"$f":"IF(OR('Energy Calculations'!F24=\"\",energy_input_role=2),\"\",'Energy Calculations'!F24)","v":0},{"$f":"IF(OR('Energy Calculations'!G24=\"\",energy_input_role=2),\"\",'Energy Calculations'!G24)","v":152479.99999999997},{"$f":"IF('Energy Calculations'!H24=\"\",\"\",'Energy Calculations'!H24)","v":152479.99999999997},{"$f":"IF(OR('Energy Calculations'!I24=\"\",energy_input_role=2),\"\",'Energy Calculations'!I24)","v":0}]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},{"$f":"IF(OR('Energy Calculations'!C25=\"\",energy_input_role=2),\"\",'Energy Calculations'!C25)","v":""},{"$f":"IF(OR('Energy Calculations'!D25=\"\",energy_input_role=2),\"\",'Energy Calculations'!D25)","v":5.3999999999999999E-2},{"$f":"IF('Energy Calculations'!E25=\"\",\"\",'Energy Calculations'!E25)","v":1},{"$f":"IF(OR('Energy Calculations'!F25=\"\",energy_input_role=2),\"\",'Energy Calculations'!F25)","v":0},{"$f":"IF(OR('Energy Calculations'!G25=\"\",energy_input_role=2),\"\",'Energy Calculations'!G25)","v":151359.99999999997},{"$f":"IF('Energy Calculations'!H25=\"\",\"\",'Energy Calculations'!H25)","v":151359.99999999997},{"$f":"IF(OR('Energy Calculations'!I25=\"\",energy_input_role=2),\"\",'Energy Calculations'!I25)","v":0}]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},{"$f":"IF(OR('Energy Calculations'!C26=\"\",energy_input_role=2),\"\",'Energy Calculations'!C26)","v":""},{"$f":"IF(OR('Energy Calculations'!D26=\"\",energy_input_role=2),\"\",'Energy Calculations'!D26)","v":6.0999999999999999E-2},{"$f":"IF('Energy Calculations'!E26=\"\",\"\",'Energy Calculations'!E26)","v":1},{"$f":"IF(OR('Energy Calculations'!F26=\"\",energy_input_role=2),\"\",'Energy Calculations'!F26)","v":0},{"$f":"IF(OR('Energy Calculations'!G26=\"\",energy_input_role=2),\"\",'Energy Calculations'!G26)","v":150239.99999999997},{"$f":"IF('Energy Calculations'!H26=\"\",\"\",'Energy Calculations'!H26)","v":150239.99999999997},{"$f":"IF(OR('Energy Calculations'!I26=\"\",energy_input_role=2),\"\",'Energy Calculations'!I26)","v":0}]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},{"$f":"IF(OR('Energy Calculations'!C27=\"\",energy_input_role=2),\"\",'Energy Calculations'!C27)","v":""},{"$f":"IF(OR('Energy Calculations'!D27=\"\",energy_input_role=2),\"\",'Energy Calculations'!D27)","v":6.8000000000000005E-2},{"$f":"IF('Energy Calculations'!E27=\"\",\"\",'Energy Calculations'!E27)","v":1},{"$f":"IF(OR('Energy Calculations'!F27=\"\",energy_input_role=2),\"\",'Energy Calculations'!F27)","v":0},{"$f":"IF(OR('Energy Calculations'!G27=\"\",energy_input_role=2),\"\",'Energy Calculations'!G27)","v":149119.99999999997},{"$f":"IF('Energy Calculations'!H27=\"\",\"\",'Energy Calculations'!H27)","v":149119.99999999997},{"$f":"IF(OR('Energy Calculations'!I27=\"\",energy_input_role=2),\"\",'Energy Calculations'!I27)","v":0}]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},{"$f":"IF(OR('Energy Calculations'!C28=\"\",energy_input_role=2),\"\",'Energy Calculations'!C28)","v":""},{"$f":"IF(OR('Energy Calculations'!D28=\"\",energy_input_role=2),\"\",'Energy Calculations'!D28)","v":7.5000000000000011E-2},{"$f":"IF('Energy Calculations'!E28=\"\",\"\",'Energy Calculations'!E28)","v":1},{"$f":"IF(OR('Energy Calculations'!F28=\"\",energy_input_role=2),\"\",'Energy Calculations'!F28)","v":0},{"$f":"IF(OR('Energy Calculations'!G28=\"\",energy_input_role=2),\"\",'Energy Calculations'!G28)","v":147999.99999999997},{"$f":"IF('Energy Calculations'!H28=\"\",\"\",'Energy Calculations'!H28)","v":147999.99999999997},{"$f":"IF(OR('Energy Calculations'!I28=\"\",energy_input_role=2),\"\",'Energy Calculations'!I28)","v":0}]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},{"$f":"IF(OR('Energy Calculations'!C29=\"\",energy_input_role=2),\"\",'Energy Calculations'!C29)","v":""},{"$f":"IF(OR('Energy Calculations'!D29=\"\",energy_input_role=2),\"\",'Energy Calculations'!D29)","v":8.2000000000000017E-2},{"$f":"IF('Energy Calculations'!E29=\"\",\"\",'Energy Calculations'!E29)","v":1},{"$f":"IF(OR('Energy Calculations'!F29=\"\",energy_input_role=2),\"\",'Energy Calculations'!F29)","v":0},{"$f":"IF(OR('Energy Calculations'!G29=\"\",energy_input_role=2),\"\",'Energy Calculations'!G29)","v":146879.99999999997},{"$f":"IF('Energy Calculations'!H29=\"\",\"\",'Energy Calculations'!H29)","v":146879.99999999997},{"$f":"IF(OR('Energy Calculations'!I29=\"\",energy_input_role=2),\"\",'Energy Calculations'!I29)","v":0}]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},{"$f":"IF(OR('Energy Calculations'!C30=\"\",energy_input_role=2),\"\",'Energy Calculations'!C30)","v":""},{"$f":"IF(OR('Energy Calculations'!D30=\"\",energy_input_role=2),\"\",'Energy Calculations'!D30)","v":8.9000000000000024E-2},{"$f":"IF('Energy Calculations'!E30=\"\",\"\",'Energy Calculations'!E30)","v":1},{"$f":"IF(OR('Energy Calculations'!F30=\"\",energy_input_role=2),\"\",'Energy Calculations'!F30)","v":0},{"$f":"IF(OR('Energy Calculations'!G30=\"\",energy_input_role=2),\"\",'Energy Calculations'!G30)","v":145759.99999999997},{"$f":"IF('Energy Calculations'!H30=\"\",\"\",'Energy Calculations'!H30)","v":145759.99999999997},{"$f":"IF(OR('Energy Calculations'!I30=\"\",energy_input_role=2),\"\",'Energy Calculations'!I30)","v":0}]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},{"$f":"IF(OR('Energy Calculations'!C31=\"\",energy_input_role=2),\"\",'Energy Calculations'!C31)","v":""},{"$f":"IF(OR('Energy Calculations'!D31=\"\",energy_input_role=2),\"\",'Energy Calculations'!D31)","v":9.600000000000003E-2},{"$f":"IF('Energy Calculations'!E31=\"\",\"\",'Energy Calculations'!E31)","v":1},{"$f":"IF(OR('Energy Calculations'!F31=\"\",energy_input_role=2),\"\",'Energy Calculations'!F31)","v":0},{"$f":"IF(OR('Energy Calculations'!G31=\"\",energy_input_role=2),\"\",'Energy Calculations'!G31)","v":144639.99999999997},{"$f":"IF('Energy Calculations'!H31=\"\",\"\",'Energy Calculations'!H31)","v":144639.99999999997},{"$f":"IF(OR('Energy Calculations'!I31=\"\",energy_input_role=2),\"\",'Energy Calculations'!I31)","v":0}]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},{"$f":"IF(OR('Energy Calculations'!C32=\"\",energy_input_role=2),\"\",'Energy Calculations'!C32)","v":""},{"$f":"IF(OR('Energy Calculations'!D32=\"\",energy_input_role=2),\"\",'Energy Calculations'!D32)","v":0.10300000000000004},{"$f":"IF('Energy Calculations'!E32=\"\",\"\",'Energy Calculations'!E32)","v":1},{"$f":"IF(OR('Energy Calculations'!F32=\"\",energy_input_role=2),\"\",'Energy Calculations'!F32)","v":0},{"$f":"IF(OR('Energy Calculations'!G32=\"\",energy_input_role=2),\"\",'Energy Calculations'!G32)","v":143519.99999999997},{"$f":"IF('Energy Calculations'!H32=\"\",\"\",'Energy Calculations'!H32)","v":143519.99999999997},{"$f":"IF(OR('Energy Calculations'!I32=\"\",energy_input_role=2),\"\",'Energy Calculations'!I32)","v":0}]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},{"$f":"IF(OR('Energy Calculations'!C33=\"\",energy_input_role=2),\"\",'Energy Calculations'!C33)","v":""},{"$f":"IF(OR('Energy Calculations'!D33=\"\",energy_input_role=2),\"\",'Energy Calculations'!D33)","v":0.11000000000000004},{"$f":"IF('Energy Calculations'!E33=\"\",\"\",'Energy Calculations'!E33)","v":1},{"$f":"IF(OR('Energy Calculations'!F33=\"\",energy_input_role=2),\"\",'Energy Calculations'!F33)","v":0},{"$f":"IF(OR('Energy Calculations'!G33=\"\",energy_input_role=2),\"\",'Energy Calculations'!G33)","v":142399.99999999997},{"$f":"IF('Energy Calculations'!H33=\"\",\"\",'Energy Calculations'!H33)","v":142399.99999999997},{"$f":"IF(OR('Energy Calculations'!I33=\"\",energy_input_role=2),\"\",'Energy Calculations'!I33)","v":0}]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},{"$f":"IF(OR('Energy Calculations'!C34=\"\",energy_input_role=2),\"\",'Energy Calculations'!C34)","v":""},{"$f":"IF(OR('Energy Calculations'!D34=\"\",energy_input_role=2),\"\",'Energy Calculations'!D34)","v":0.11700000000000005},{"$f":"IF('Energy Calculations'!E34=\"\",\"\",'Energy Calculations'!E34)","v":1},{"$f":"IF(OR('Energy Calculations'!F34=\"\",energy_input_role=2),\"\",'Energy Calculations'!F34)","v":0},{"$f":"IF(OR('Energy Calculations'!G34=\"\",energy_input_role=2),\"\",'Energy Calculations'!G34)","v":141279.99999999997},{"$f":"IF('Energy Calculations'!H34=\"\",\"\",'Energy Calculations'!H34)","v":141279.99999999997},{"$f":"IF(OR('Energy Calculations'!I34=\"\",energy_input_role=2),\"\",'Energy Calculations'!I34)","v":0}]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},{"$f":"IF(OR('Energy Calculations'!C35=\"\",energy_input_role=2),\"\",'Energy Calculations'!C35)","v":""},{"$f":"IF(OR('Energy Calculations'!D35=\"\",energy_input_role=2),\"\",'Energy Calculations'!D35)","v":0.12400000000000005},{"$f":"IF('Energy Calculations'!E35=\"\",\"\",'Energy Calculations'!E35)","v":1},{"$f":"IF(OR('Energy Calculations'!F35=\"\",energy_input_role=2),\"\",'Energy Calculations'!F35)","v":0},{"$f":"IF(OR('Energy Calculations'!G35=\"\",energy_input_role=2),\"\",'Energy Calculations'!G35)","v":140159.99999999997},{"$f":"IF('Energy Calculations'!H35=\"\",\"\",'Energy Calculations'!H35)","v":140159.99999999997},{"$f":"IF(OR('Energy Calculations'!I35=\"\",energy_input_role=2),\"\",'Energy Calculations'!I35)","v":0}]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},{"$f":"IF(OR('Energy Calculations'!C36=\"\",energy_input_role=2),\"\",'Energy Calculations'!C36)","v":""},{"$f":"IF(OR('Energy Calculations'!D36=\"\",energy_input_role=2),\"\",'Energy Calculations'!D36)","v":0.13100000000000006},{"$f":"IF('Energy Calculations'!E36=\"\",\"\",'Energy Calculations'!E36)","v":1},{"$f":"IF(OR('Energy Calculations'!F36=\"\",energy_input_role=2),\"\",'Energy Calculations'!F36)","v":0},{"$f":"IF(OR('Energy Calculations'!G36=\"\",energy_input_role=2),\"\",'Energy Calculations'!G36)","v":139039.99999999997},{"$f":"IF('Energy Calculations'!H36=\"\",\"\",'Energy Calculations'!H36)","v":139039.99999999997},{"$f":"IF(OR('Energy Calculations'!I36=\"\",energy_input_role=2),\"\",'Energy Calculations'!I36)","v":0}]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},{"$f":"IF(OR('Energy Calculations'!C37=\"\",energy_input_role=2),\"\",'Energy Calculations'!C37)","v":""},{"$f":"IF(OR('Energy Calculations'!D37=\"\",energy_input_role=2),\"\",'Energy Calculations'!D37)","v":0.13800000000000007},{"$f":"IF('Energy Calculations'!E37=\"\",\"\",'Energy Calculations'!E37)","v":1},{"$f":"IF(OR('Energy Calculations'!F37=\"\",energy_input_role=2),\"\",'Energy Calculations'!F37)","v":0},{"$f":"IF(OR('Energy Calculations'!G37=\"\",energy_input_role=2),\"\",'Energy Calculations'!G37)","v":137919.99999999994},{"$f":"IF('Energy Calculations'!H37=\"\",\"\",'Energy Calculations'!H37)","v":137919.99999999994},{"$f":"IF(OR('Energy Calculations'!I37=\"\",energy_input_role=2),\"\",'Energy Calculations'!I37)","v":0}]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},{"$f":"IF(OR('Energy Calculations'!C38=\"\",energy_input_role=2),\"\",'Energy Calculations'!C38)","v":""},{"$f":"IF(OR('Energy Calculations'!D38=\"\",energy_input_role=2),\"\",'Energy Calculations'!D38)","v":0.14500000000000007},{"$f":"IF('Energy Calculations'!E38=\"\",\"\",'Energy Calculations'!E38)","v":1},{"$f":"IF(OR('Energy Calculations'!F38=\"\",energy_input_role=2),\"\",'Energy Calculations'!F38)","v":0},{"$f":"IF(OR('Energy Calculations'!G38=\"\",energy_input_role=2),\"\",'Energy Calculations'!G38)","v":136799.99999999997},{"$f":"IF('Energy Calculations'!H38=\"\",\"\",'Energy Calculations'!H38)","v":136799.99999999997},{"$f":"IF(OR('Energy Calculations'!I38=\"\",energy_input_role=2),\"\",'Energy Calculations'!I38)","v":0}]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},{"$f":"IF(OR('Energy Calculations'!C39=\"\",energy_input_role=2),\"\",'Energy Calculations'!C39)","v":""},{"$f":"IF(OR('Energy Calculations'!D39=\"\",energy_input_role=2),\"\",'Energy Calculations'!D39)","v":0.15200000000000008},{"$f":"IF('Energy Calculations'!E39=\"\",\"\",'Energy Calculations'!E39)","v":1},{"$f":"IF(OR('Energy Calculations'!F39=\"\",energy_input_role=2),\"\",'Energy Calculations'!F39)","v":0},{"$f":"IF(OR('Energy Calculations'!G39=\"\",energy_input_role=2),\"\",'Energy Calculations'!G39)","v":135679.99999999994},{"$f":"IF('Energy Calculations'!H39=\"\",\"\",'Energy Calculations'!H39)","v":135679.99999999994},{"$f":"IF(OR('Energy Calculations'!I39=\"\",energy_input_role=2),\"\",'Energy Calculations'!I39)","v":0}]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},{"$f":"IF(OR('Energy Calculations'!C40=\"\",energy_input_role=2),\"\",'Energy Calculations'!C40)","v":""},{"$f":"IF(OR('Energy Calculations'!D40=\"\",energy_input_role=2),\"\",'Energy Calculations'!D40)","v":0.15900000000000009},{"$f":"IF('Energy Calculations'!E40=\"\",\"\",'Energy Calculations'!E40)","v":1},{"$f":"IF(OR('Energy Calculations'!F40=\"\",energy_input_role=2),\"\",'Energy Calculations'!F40)","v":0},{"$f":"IF(OR('Energy Calculations'!G40=\"\",energy_input_role=2),\"\",'Energy Calculations'!G40)","v":134559.99999999997},{"$f":"IF('Energy Calculations'!H40=\"\",\"\",'Energy Calculations'!H40)","v":134559.99999999997},{"$f":"IF(OR('Energy Calculations'!I40=\"\",energy_input_role=2),\"\",'Energy Calculations'!I40)","v":0}]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},{"$f":"IF(OR('Energy Calculations'!C41=\"\",energy_input_role=2),\"\",'Energy Calculations'!C41)","v":""},{"$f":"IF(OR('Energy Calculations'!D41=\"\",energy_input_role=2),\"\",'Energy Calculations'!D41)","v":0.16600000000000009},{"$f":"IF('Energy Calculations'!E41=\"\",\"\",'Energy Calculations'!E41)","v":1},{"$f":"IF(OR('Energy Calculations'!F41=\"\",energy_input_role=2),\"\",'Energy Calculations'!F41)","v":0},{"$f":"IF(OR('Energy Calculations'!G41=\"\",energy_input_role=2),\"\",'Energy Calculations'!G41)","v":133439.99999999994},{"$f":"IF('Energy Calculations'!H41=\"\",\"\",'Energy Calculations'!H41)","v":133439.99999999994},{"$f":"IF(OR('Energy Calculations'!I41=\"\",energy_input_role=2),\"\",'Energy Calculations'!I41)","v":0}]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},{"$f":"IF(OR('Energy Calculations'!C42=\"\",energy_input_role=2),\"\",'Energy Calculations'!C42)","v":""},{"$f":"IF(OR('Energy Calculations'!D42=\"\",energy_input_role=2),\"\",'Energy Calculations'!D42)","v":0.1730000000000001},{"$f":"IF('Energy Calculations'!E42=\"\",\"\",'Energy Calculations'!E42)","v":1},{"$f":"IF(OR('Energy Calculations'!F42=\"\",energy_input_role=2),\"\",'Energy Calculations'!F42)","v":0},{"$f":"IF(OR('Energy Calculations'!G42=\"\",energy_input_role=2),\"\",'Energy Calculations'!G42)","v":132319.99999999997},{"$f":"IF('Energy Calculations'!H42=\"\",\"\",'Energy Calculations'!H42)","v":132319.99999999997},{"$f":"IF(OR('Energy Calculations'!I42=\"\",energy_input_role=2),\"\",'Energy Calculations'!I42)","v":0}]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},{"$f":"IF(OR('Energy Calculations'!C43=\"\",energy_input_role=2),\"\",'Energy Calculations'!C43)","v":""},{"$f":"IF(OR('Energy Calculations'!D43=\"\",energy_input_role=2),\"\",'Energy Calculations'!D43)","v":0.1800000000000001},{"$f":"IF('Energy Calculations'!E43=\"\",\"\",'Energy Calculations'!E43)","v":1},{"$f":"IF(OR('Energy Calculations'!F43=\"\",energy_input_role=2),\"\",'Energy Calculations'!F43)","v":0},{"$f":"IF(OR('Energy Calculations'!G43=\"\",energy_input_role=2),\"\",'Energy Calculations'!G43)","v":131199.99999999994},{"$f":"IF('Energy Calculations'!H43=\"\",\"\",'Energy Calculations'!H43)","v":131199.99999999994},{"$f":"IF(OR('Energy Calculations'!I43=\"\",energy_input_role=2),\"\",'Energy Calculations'!I43)","v":0}]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},{"$f":"IF(OR('Energy Calculations'!C44=\"\",energy_input_role=2),\"\",'Energy Calculations'!C44)","v":""},{"$f":"IF(OR('Energy Calculations'!D44=\"\",energy_input_role=2),\"\",'Energy Calculations'!D44)","v":0.18700000000000011},{"$f":"IF('Energy Calculations'!E44=\"\",\"\",'Energy Calculations'!E44)","v":1},{"$f":"IF(OR('Energy Calculations'!F44=\"\",energy_input_role=2),\"\",'Energy Calculations'!F44)","v":0},{"$f":"IF(OR('Energy Calculations'!G44=\"\",energy_input_role=2),\"\",'Energy Calculations'!G44)","v":130079.99999999997},{"$f":"IF('Energy Calculations'!H44=\"\",\"\",'Energy Calculations'!H44)","v":130079.99999999997},{"$f":"IF(OR('Energy Calculations'!I44=\"\",energy_input_role=2),\"\",'Energy Calculations'!I44)","v":0}]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},{"$f":"IF(OR('Energy Calculations'!C45=\"\",energy_input_role=2),\"\",'Energy Calculations'!C45)","v":""},{"$f":"IF(OR('Energy Calculations'!D45=\"\",energy_input_role=2),\"\",'Energy Calculations'!D45)","v":0.19400000000000012},{"$f":"IF('Energy Calculations'!E45=\"\",\"\",'Energy Calculations'!E45)","v":1},{"$f":"IF(OR('Energy Calculations'!F45=\"\",energy_input_role=2),\"\",'Energy Calculations'!F45)","v":0},{"$f":"IF(OR('Energy Calculations'!G45=\"\",energy_input_role=2),\"\",'Energy Calculations'!G45)","v":128959.99999999994},{"$f":"IF('Energy Calculations'!H45=\"\",\"\",'Energy Calculations'!H45)","v":128959.99999999994},{"$f":"IF(OR('Energy Calculations'!I45=\"\",energy_input_role=2),\"\",'Energy Calculations'!I45)","v":0}]
[null,{"$f":"'Energy Calculations'!AP46","v":""},{"$f":"IF(OR('Energy Calculations'!C46=\"\",energy_input_role=2),\"\",'Energy Calculations'!C46)","v":""},{"$f":"IF(OR('Energy Calculations'!D46=\"\",energy_input_role=2),\"\",'Energy Calculations'!D46)","v":""},{"$f":"IF('Energy Calculations'!E46=\"\",\"\",'Energy Calculations'!E46)","v":""},{"$f":"IF(OR('Energy Calculations'!F46=\"\",energy_input_role=2),\"\",'Energy Calculations'!F46)","v":""},{"$f":"IF(OR('Energy Calculations'!G46=\"\",energy_input_role=2),\"\",'Energy Calculations'!G46)","v":""},{"$f":"IF('Energy Calculations'!H46=\"\",\"\",'Energy Calculations'!H46)","v":""},{"$f":"IF(OR('Energy Calculations'!I46=\"\",energy_input_role=2),\"\",'Energy Calculations'!I46)","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""},{"$f":"IF(OR('Energy Calculations'!C47=\"\",energy_input_role=2),\"\",'Energy Calculations'!C47)","v":""},{"$f":"IF(OR('Energy Calculations'!D47=\"\",energy_input_role=2),\"\",'Energy Calculations'!D47)","v":""},{"$f":"IF('Energy Calculations'!E47=\"\",\"\",'Energy Calculations'!E47)","v":""},{"$f":"IF(OR('Energy Calculations'!F47=\"\",energy_input_role=2),\"\",'Energy Calculations'!F47)","v":""},{"$f":"IF(OR('Energy Calculations'!G47=\"\",energy_input_role=2),\"\",'Energy Calculations'!G47)","v":""},{"$f":"IF('Energy Calculations'!H47=\"\",\"\",'Energy Calculations'!H47)","v":""},{"$f":"IF(OR('Energy Calculations'!I47=\"\",energy_input_role=2),\"\",'Energy Calculations'!I47)","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""},{"$f":"IF(OR('Energy Calculations'!C48=\"\",energy_input_role=2),\"\",'Energy Calculations'!C48)","v":""},{"$f":"IF(OR('Energy Calculations'!D48=\"\",energy_input_role=2),\"\",'Energy Calculations'!D48)","v":""},{"$f":"IF('Energy Calculations'!E48=\"\",\"\",'Energy Calculations'!E48)","v":""},{"$f":"IF(OR('Energy Calculations'!F48=\"\",energy_input_role=2),\"\",'Energy Calculations'!F48)","v":""},{"$f":"IF(OR('Energy Calculations'!G48=\"\",energy_input_role=2),\"\",'Energy Calculations'!G48)","v":""},{"$f":"IF('Energy Calculations'!H48=\"\",\"\",'Energy Calculations'!H48)","v":""},{"$f":"IF(OR('Energy Calculations'!I48=\"\",energy_input_role=2),\"\",'Energy Calculations'!I48)","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""},{"$f":"IF(OR('Energy Calculations'!C49=\"\",energy_input_role=2),\"\",'Energy Calculations'!C49)","v":""},{"$f":"IF(OR('Energy Calculations'!D49=\"\",energy_input_role=2),\"\",'Energy Calculations'!D49)","v":""},{"$f":"IF('Energy Calculations'!E49=\"\",\"\",'Energy Calculations'!E49)","v":""},{"$f":"IF(OR('Energy Calculations'!F49=\"\",energy_input_role=2),\"\",'Energy Calculations'!F49)","v":""},{"$f":"IF(OR('Energy Calculations'!G49=\"\",energy_input_role=2),\"\",'Energy Calculations'!G49)","v":""},{"$f":"IF('Energy Calculations'!H49=\"\",\"\",'Energy Calculations'!H49)","v":""},{"$f":"IF(OR('Energy Calculations'!I49=\"\",energy_input_role=2),\"\",'Energy Calculations'!I49)","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""},{"$f":"IF(OR('Energy Calculations'!C50=\"\",energy_input_role=2),\"\",'Energy Calculations'!C50)","v":""},{"$f":"IF(OR('Energy Calculations'!D50=\"\",energy_input_role=2),\"\",'Energy Calculations'!D50)","v":""},{"$f":"IF('Energy Calculations'!E50=\"\",\"\",'Energy Calculations'!E50)","v":""},{"$f":"IF(OR('Energy Calculations'!F50=\"\",energy_input_role=2),\"\",'Energy Calculations'!F50)","v":""},{"$f":"IF(OR('Energy Calculations'!G50=\"\",energy_input_role=2),\"\",'Energy Calculations'!G50)","v":""},{"$f":"IF('Energy Calculations'!H50=\"\",\"\",'Energy Calculations'!H50)","v":""},{"$f":"IF(OR('Energy Calculations'!I50=\"\",energy_input_role=2),\"\",'Energy Calculations'!I50)","v":""}]
[null,"Total",{"$f":"IF(OR('Energy Calculations'!C51=\"\",energy_input_role=2),\"\",'Energy Calculations'!C51)","v":""},{"$f":"IF(OR('Energy Calculations'!D51=\"\",energy_input_role=2),\"\",'Energy Calculations'!D51)","v":""},null,{"$f":"IF(OR('Energy Calculations'!F51=\"\",energy_input_role=2),\"\",'Energy Calculations'!F51)","v":0},{"$f":"IF(OR('Energy Calculations'!G51=\"\",energy_input_role=2),\"\",'Energy Calculations'!G51)","v":3559999.9999999995},{"$f":"SUM(H35:H64)","v":3559999.9999999995},{"$f":"IF(OR('Energy Calculations'!I51=\"\",energy_input_role=2),\"\",'Energy Calculations'!I51)","v":0}]
[]
[null,"Electricity Prices"]
[]
[]
[null,"Year ","Retail Electricity Price - Baseline",{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!M18)","v":"Price for Electricity Exported (revenue)"},"Yearly inflation rate"]
[null,null,"£/kWh",{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!M19)","v":"£/kWh"}]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},{"$f":"IF(ISNUMBER('Energy Calculations'!L20),'Energy Calculations'!L20,NA())","v":0.44895453496716831},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M20),energy_input_role<>2),'Energy Calculations'!M20,\"\")","v":0.13468636049015051},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B72,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.03}]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},{"$f":"IF(ISNUMBER('Energy Calculations'!L21),'Energy Calculations'!L21,NA())","v":0.36195129497036249},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M21),energy_input_role<>2),'Energy Calculations'!M21,\"\")","v":0.10858538849110873},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B73,'User Curve'!$B$29:$B$119,0)),\"\")","v":4.0000000000000001E-3}]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},{"$f":"IF(ISNUMBER('Energy Calculations'!L22),'Energy Calculations'!L22,NA())","v":0.31823152975497526},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M22),energy_input_role<>2),'Energy Calculations'!M22,\"\")","v":9.5469458926492584E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B74,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},{"$f":"IF(ISNUMBER('Energy Calculations'!L23),'Energy Calculations'!L23,NA())","v":0.29012537572289854},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M23),energy_input_role<>2),'Energy Calculations'!M23,\"\")","v":8.703761271686955E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B75,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},{"$f":"IF(ISNUMBER('Energy Calculations'!L24),'Energy Calculations'!L24,NA())","v":0.27960276417261243},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M24),energy_input_role<>2),'Energy Calculations'!M24,\"\")","v":8.3880829251783723E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B76,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},{"$f":"IF(ISNUMBER('Energy Calculations'!L25),'Energy Calculations'!L25,NA())","v":0.27733756127030612},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M25),energy_input_role<>2),'Energy Calculations'!M25,\"\")","v":8.320126838109182E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B77,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},{"$f":"IF(ISNUMBER('Energy Calculations'!L26),'Energy Calculations'!L26,NA())","v":0.2724887921668051},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M26),energy_input_role<>2),'Energy Calculations'!M26,\"\")","v":8.1746637650041531E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B78,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},{"$f":"IF(ISNUMBER('Energy Calculations'!L27),'Energy Calculations'!L27,NA())","v":0.27703658101840073},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M27),energy_input_role<>2),'Energy Calculations'!M27,\"\")","v":8.311097430552021E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B79,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},{"$f":"IF(ISNUMBER('Energy Calculations'!L28),'Energy Calculations'!L28,NA())","v":0.28257731263876873},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M28),energy_input_role<>2),'Energy Calculations'!M28,\"\")","v":8.4773193791630619E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B80,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},{"$f":"IF(ISNUMBER('Energy Calculations'!L29),'Energy Calculations'!L29,NA())","v":0.28822885889154415},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M29),energy_input_role<>2),'Energy Calculations'!M29,\"\")","v":8.6468657667463228E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B81,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},{"$f":"IF(ISNUMBER('Energy Calculations'!L30),'Energy Calculations'!L30,NA())","v":0.293993436069375},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M30),energy_input_role<>2),'Energy Calculations'!M30,\"\")","v":8.8198030820812484E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B82,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},{"$f":"IF(ISNUMBER('Energy Calculations'!L31),'Energy Calculations'!L31,NA())","v":0.29987330479076246},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M31),energy_input_role<>2),'Energy Calculations'!M31,\"\")","v":8.9961991437228744E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B83,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},{"$f":"IF(ISNUMBER('Energy Calculations'!L32),'Energy Calculations'!L32,NA())","v":0.30587077088657771},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M32),energy_input_role<>2),'Energy Calculations'!M32,\"\")","v":9.1761231265973298E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B84,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},{"$f":"IF(ISNUMBER('Energy Calculations'!L33),'Energy Calculations'!L33,NA())","v":0.3119881863043093},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M33),energy_input_role<>2),'Energy Calculations'!M33,\"\")","v":9.3596455891292771E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B85,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},{"$f":"IF(ISNUMBER('Energy Calculations'!L34),'Energy Calculations'!L34,NA())","v":0.3182279500303955},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M34),energy_input_role<>2),'Energy Calculations'!M34,\"\")","v":9.5468385009118639E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B86,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},{"$f":"IF(ISNUMBER('Energy Calculations'!L35),'Energy Calculations'!L35,NA())","v":0.3245925090310034},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M35),energy_input_role<>2),'Energy Calculations'!M35,\"\")","v":9.7377752709301019E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B87,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},{"$f":"IF(ISNUMBER('Energy Calculations'!L36),'Energy Calculations'!L36,NA())","v":0.33108435921162349},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M36),energy_input_role<>2),'Energy Calculations'!M36,\"\")","v":9.9325307763487039E-2},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B88,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},{"$f":"IF(ISNUMBER('Energy Calculations'!L37),'Energy Calculations'!L37,NA())","v":0.33770604639585594},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M37),energy_input_role<>2),'Energy Calculations'!M37,\"\")","v":0.10131181391875677},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B89,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},{"$f":"IF(ISNUMBER('Energy Calculations'!L38),'Energy Calculations'!L38,NA())","v":0.34446016732377305},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M38),energy_input_role<>2),'Energy Calculations'!M38,\"\")","v":0.10333805019713191},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B90,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},{"$f":"IF(ISNUMBER('Energy Calculations'!L39),'Energy Calculations'!L39,NA())","v":0.35134937067024852},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M39),energy_input_role<>2),'Energy Calculations'!M39,\"\")","v":0.10540481120107455},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B91,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},{"$f":"IF(ISNUMBER('Energy Calculations'!L40),'Energy Calculations'!L40,NA())","v":0.35837635808365348},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M40),energy_input_role<>2),'Energy Calculations'!M40,\"\")","v":0.10751290742509605},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B92,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},{"$f":"IF(ISNUMBER('Energy Calculations'!L41),'Energy Calculations'!L41,NA())","v":0.36554388524532655},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M41),energy_input_role<>2),'Energy Calculations'!M41,\"\")","v":0.10966316557359797},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B93,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},{"$f":"IF(ISNUMBER('Energy Calculations'!L42),'Energy Calculations'!L42,NA())","v":0.37285476295023307},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M42),energy_input_role<>2),'Energy Calculations'!M42,\"\")","v":0.11185642888506991},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B94,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},{"$f":"IF(ISNUMBER('Energy Calculations'!L43),'Energy Calculations'!L43,NA())","v":0.38031185820923774},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M43),energy_input_role<>2),'Energy Calculations'!M43,\"\")","v":0.11409355746277132},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B95,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},{"$f":"IF(ISNUMBER('Energy Calculations'!L44),'Energy Calculations'!L44,NA())","v":0.38791809537342253},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M44),energy_input_role<>2),'Energy Calculations'!M44,\"\")","v":0.11637542861202675},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B96,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},{"$f":"IF(ISNUMBER('Energy Calculations'!L45),'Energy Calculations'!L45,NA())","v":0.39567645728089096},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M45),energy_input_role<>2),'Energy Calculations'!M45,\"\")","v":0.11870293718426728},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B97,'User Curve'!$B$29:$B$119,0)),\"\")","v":0.02}]
[null,{"$f":"'Energy Calculations'!AP46","v":""},{"$f":"IF(ISNUMBER('Energy Calculations'!L46),'Energy Calculations'!L46,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M46),energy_input_role<>2),'Energy Calculations'!M46,\"\")","v":""},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B98,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""},{"$f":"IF(ISNUMBER('Energy Calculations'!L47),'Energy Calculations'!L47,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M47),energy_input_role<>2),'Energy Calculations'!M47,\"\")","v":""},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B99,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""},{"$f":"IF(ISNUMBER('Energy Calculations'!L48),'Energy Calculations'!L48,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M48),energy_input_role<>2),'Energy Calculations'!M48,\"\")","v":""},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B100,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""},{"$f":"IF(ISNUMBER('Energy Calculations'!L49),'Energy Calculations'!L49,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M49),energy_input_role<>2),'Energy Calculations'!M49,\"\")","v":""},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B101,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""},{"$f":"IF(ISNUMBER('Energy Calculations'!L50),'Energy Calculations'!L50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AND(ISNUMBER('Energy Calculations'!M50),energy_input_role<>2),'Energy Calculations'!M50,\"\")","v":""},{"$f":"IFERROR(INDEX('User Curve'!$H$29:$H$119,MATCH(B102,'User Curve'!$B$29:$B$119,0)),\"\")","v":""}]
[]
[]
[null,"Operational costs and Revenus"]
[]
[]
[null,"Year ",{"$f":"'Energy Calculations'!Y18","v":"Displaced energy"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z18)","v":"Exported energy"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA18)","v":"Operations & Maintenance cost"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB18)","v":"Inverter replacement cost"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC18)","v":"Electricity Production cost"}]
[null,null,"£",{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z19)","v":"£"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA19)","v":"£"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB19)","v":"£"},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC19)","v":"£/kWh"}]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},{"$f":"'Energy Calculations'!Y20","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z20)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA20)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB20)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC20)","v":0}]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},{"$f":"'Energy Calculations'!Y21","v":56406.489808181279},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z21)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA21)","v":3012},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB21)","v":1285.1199999999999},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC21)","v":0.11330467145790557}]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},{"$f":"'Energy Calculations'!Y22","v":49236.782283689761},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z22)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA22)","v":3072.2400000000002},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB22)","v":1310.8224},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC22)","v":0.11468034126163396}]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},{"$f":"'Energy Calculations'!Y23","v":44563.257711037208},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z23)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA23)","v":3133.6848000000005},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB23)","v":1337.0388480000001},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC23)","v":0.11608726333333337}]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},{"$f":"'Energy Calculations'!Y24","v":42633.829481039938},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z24)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA24)","v":3196.3584960000007},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB24)","v":1363.7796249600003},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC24)","v":0.11752635179013643}]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},{"$f":"'Energy Calculations'!Y25","v":41977.813273873529},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z25)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA25)","v":3260.2856659200011},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB25)","v":1391.0552174592003},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC25)","v":0.11899855234790703}]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},{"$f":"'Energy Calculations'!Y26","v":40938.716135140792},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z26)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA26)","v":3325.4913792384009},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB26)","v":1418.8763218083843},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC26)","v":0.12050484359056703}]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},{"$f":"'Energy Calculations'!Y27","v":41311.694961463909},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z27)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA27)","v":3392.001206823169},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB27)","v":1447.253848244552},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC27)","v":0.12204623829846918}]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},{"$f":"'Energy Calculations'!Y28","v":41821.442270537766},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z28)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA28)","v":3459.8412309596324},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB28)","v":1476.1989252094431},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC28)","v":0.12362378483898027}]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},{"$f":"'Energy Calculations'!Y29","v":42335.054793989999},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z29)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA29)","v":3529.0380555788252},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB29)","v":1505.7229037136321},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC29)","v":0.12523856862263386}]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},{"$f":"'Energy Calculations'!Y30","v":42852.483241472095},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z30)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA30)","v":3599.6188166904017},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB30)","v":1535.8373617879047},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC30)","v":0.1268917136284187}]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},{"$f":"'Energy Calculations'!Y31","v":43373.674804935872},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z31)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA31)","v":3671.61119302421},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB31)","v":1566.5541090236629},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC31)","v":0.12858438400199029}]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},{"$f":"'Energy Calculations'!Y32","v":43898.573037641625},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z32)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA32)","v":3745.0434168846946},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB32)","v":1597.8851912041364},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC32)","v":0.13031778573083078}]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},{"$f":"'Energy Calculations'!Y33","v":44427.117729733633},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z33)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA33)","v":3819.9442852223888},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB33)","v":1629.8428950282191},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC33)","v":0.13209316840063631}]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},{"$f":"'Energy Calculations'!Y34","v":44959.24478029427},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z34)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA34)","v":3896.3431709268366},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB34)","v":1662.4397529287835},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC34)","v":0.13391182703748319}]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},{"$f":"'Energy Calculations'!Y35","v":45494.886065785424},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z35)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA35)","v":3974.2700343453735},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB35)","v":1695.6885479873595},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC35)","v":0.13577510404061599}]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},{"$f":"'Energy Calculations'!Y36","v":46033.969304784121},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z36)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA36)","v":4053.7554350322812},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB36)","v":1729.6023189471066},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC36)","v":0.13768439121101403}]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},{"$f":"'Energy Calculations'!Y37","v":46576.417918916435},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z37)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA37)","v":4134.8305437329263},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB37)","v":1764.1943653260487},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC37)","v":0.13964113188122815}]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},{"$f":"'Energy Calculations'!Y38","v":47122.150889892146},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z38)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA38)","v":4217.5271546075846},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB38)","v":1799.4782526325696},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC38)","v":0.14164682315234034}]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},{"$f":"'Energy Calculations'!Y39","v":47671.0826125393},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z39)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA39)","v":4301.8776976997369},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB39)","v":1835.467817685221},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC39)","v":0.1437030182442878}]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},{"$f":"'Energy Calculations'!Y40","v":48223.1227437364},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z40)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA40)","v":4387.9152516537315},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB40)","v":1872.1771740389254},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC40)","v":0.14581132896620588}]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},{"$f":"'Energy Calculations'!Y41","v":48778.176047136352},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z41)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA41)","v":4475.6735566868065},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB41)","v":1909.6207175197039},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC41)","v":0.14797342831389779}]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},{"$f":"'Energy Calculations'!Y42","v":49336.142233574828},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z42)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA42)","v":4565.1870278205424},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB42)","v":1947.813131870098},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC42)","v":0.15019105320201517}]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},{"$f":"'Energy Calculations'!Y43","v":49896.915797051966},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z43)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA43)","v":4656.4907683769534},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB43)","v":1986.7693945075002},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC43)","v":0.15246600733905841}]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},{"$f":"'Energy Calculations'!Y44","v":50460.385846174795},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z44)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA44)","v":4749.6205837444923},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB44)","v":2026.5047823976502},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC44)","v":0.15480016425386028}]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},{"$f":"'Energy Calculations'!Y45","v":51026.435930943677},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z45)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA45)","v":4844.612995419383},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB45)","v":2067.0348780456034},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC45)","v":0.15719547048282412}]
[null,{"$f":"'Energy Calculations'!AP46","v":""},{"$f":"'Energy Calculations'!Y46","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z46)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA46)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB46)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC46)","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""},{"$f":"'Energy Calculations'!Y47","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z47)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA47)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB47)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC47)","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""},{"$f":"'Energy Calculations'!Y48","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z48)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA48)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB48)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC48)","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""},{"$f":"'Energy Calculations'!Y49","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z49)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA49)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB49)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC49)","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""},{"$f":"'Energy Calculations'!Y50","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z50)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA50)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB50)","v":""},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC50)","v":""}]
[null,{"$f":"'Energy Calculations'!AP51","v":"Total"},{"$f":"'Energy Calculations'!Y51","v":1151355.8597035669},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!Z51)","v":0},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AA51)","v":96475.262766388361},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AB51)","v":41162.778780325702},{"$f":"IF(energy_input_role=2,\"\",'Energy Calculations'!AC51)","v":0.13322789661713094}]
[]
[]
[null,"Emissions (based on Green Book)"]
[]
[null,"Year ","Emissions from national grid","Emissions savings"]
[null,null,"kg CO2e/kWh","kg CO2e"]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},{"$f":"IF('Energy Calculations'!AM20=\"\",\"\",'Energy Calculations'!AM20)","v":0.22715630163613892},{"$f":"IF('Energy Calculations'!AN20=\"\",\"\",'Energy Calculations'!AN20)","v":0}]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},{"$f":"IF('Energy Calculations'!AM21=\"\",\"\",'Energy Calculations'!AM21)","v":0.20916804107049042},{"$f":"IF('Energy Calculations'!AN21=\"\",\"\",'Energy Calculations'!AN21)","v":32596.747520425222}]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},{"$f":"IF('Energy Calculations'!AM22=\"\",\"\",'Energy Calculations'!AM22)","v":0.18991169431566843},{"$f":"IF('Energy Calculations'!AN22=\"\",\"\",'Energy Calculations'!AN22)","v":29383.137344520215}]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},{"$f":"IF('Energy Calculations'!AM23=\"\",\"\",'Energy Calculations'!AM23)","v":0.16929786737066313},{"$f":"IF('Energy Calculations'!AN23=\"\",\"\",'Energy Calculations'!AN23)","v":26004.152428133853}]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},{"$f":"IF('Energy Calculations'!AM24=\"\",\"\",'Energy Calculations'!AM24)","v":0.14723086438567484},{"$f":"IF('Energy Calculations'!AN24=\"\",\"\",'Energy Calculations'!AN24)","v":22449.762201527697}]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},{"$f":"IF('Energy Calculations'!AM25=\"\",\"\",'Energy Calculations'!AM25)","v":0.12360824341196619},{"$f":"IF('Energy Calculations'!AN25=\"\",\"\",'Energy Calculations'!AN25)","v":18709.343722835198}]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},{"$f":"IF('Energy Calculations'!AM26=\"\",\"\",'Energy Calculations'!AM26)","v":9.8320340834207223E-2},{"$f":"IF('Energy Calculations'!AN26=\"\",\"\",'Energy Calculations'!AN26)","v":14771.648006931291}]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},{"$f":"IF('Energy Calculations'!AM27=\"\",\"\",'Energy Calculations'!AM27)","v":8.1861015916658855E-2},{"$f":"IF('Energy Calculations'!AN27=\"\",\"\",'Energy Calculations'!AN27)","v":12207.114693492165}]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},{"$f":"IF('Energy Calculations'!AM28=\"\",\"\",'Energy Calculations'!AM28)","v":6.8157065669731787E-2},{"$f":"IF('Energy Calculations'!AN28=\"\",\"\",'Energy Calculations'!AN28)","v":10087.245719120303}]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},{"$f":"IF('Energy Calculations'!AM29=\"\",\"\",'Energy Calculations'!AM29)","v":5.6747226365203067E-2},{"$f":"IF('Energy Calculations'!AN29=\"\",\"\",'Energy Calculations'!AN29)","v":8335.0326085210254}]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},{"$f":"IF('Energy Calculations'!AM30=\"\",\"\",'Energy Calculations'!AM30)","v":4.724745216802511E-2},{"$f":"IF('Energy Calculations'!AN30=\"\",\"\",'Energy Calculations'!AN30)","v":6886.7886280113389}]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},{"$f":"IF('Energy Calculations'!AM31=\"\",\"\",'Energy Calculations'!AM31)","v":3.9337988468431326E-2},{"$f":"IF('Energy Calculations'!AN31=\"\",\"\",'Energy Calculations'!AN31)","v":5689.8466520739057}]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},{"$f":"IF('Energy Calculations'!AM32=\"\",\"\",'Energy Calculations'!AM32)","v":3.2752609203966707E-2},{"$f":"IF('Energy Calculations'!AN32=\"\",\"\",'Energy Calculations'!AN32)","v":4700.6544729533007}]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},{"$f":"IF('Energy Calculations'!AM33=\"\",\"\",'Energy Calculations'!AM33)","v":2.7269655908528E-2},{"$f":"IF('Energy Calculations'!AN33=\"\",\"\",'Energy Calculations'!AN33)","v":3883.1990013743862}]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},{"$f":"IF('Energy Calculations'!AM34=\"\",\"\",'Energy Calculations'!AM34)","v":2.2704576870152184E-2},{"$f":"IF('Energy Calculations'!AN34=\"\",\"\",'Energy Calculations'!AN34)","v":3207.7026202150996}]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},{"$f":"IF('Energy Calculations'!AM35=\"\",\"\",'Energy Calculations'!AM35)","v":1.8903715271722174E-2},{"$f":"IF('Energy Calculations'!AN35=\"\",\"\",'Energy Calculations'!AN35)","v":2649.5447324845795}]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},{"$f":"IF('Energy Calculations'!AM36=\"\",\"\",'Energy Calculations'!AM36)","v":1.573913722849957E-2},{"$f":"IF('Energy Calculations'!AN36=\"\",\"\",'Energy Calculations'!AN36)","v":2188.3696402505798}]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},{"$f":"IF('Energy Calculations'!AM37=\"\",\"\",'Energy Calculations'!AM37)","v":1.5003872418862238E-2},{"$f":"IF('Energy Calculations'!AN37=\"\",\"\",'Energy Calculations'!AN37)","v":2069.3340840094788}]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},{"$f":"IF('Energy Calculations'!AM38=\"\",\"\",'Energy Calculations'!AM38)","v":1.4244448365437172E-2},{"$f":"IF('Energy Calculations'!AN38=\"\",\"\",'Energy Calculations'!AN38)","v":1948.6405363918047}]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},{"$f":"IF('Energy Calculations'!AM39=\"\",\"\",'Energy Calculations'!AM39)","v":8.9640678648634838E-3},{"$f":"IF('Energy Calculations'!AN39=\"\",\"\",'Energy Calculations'!AN39)","v":1216.2447279046769}]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},{"$f":"IF('Energy Calculations'!AM40=\"\",\"\",'Energy Calculations'!AM40)","v":8.3315697673045953E-3},{"$f":"IF('Energy Calculations'!AN40=\"\",\"\",'Energy Calculations'!AN40)","v":1121.0960278885061}]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},{"$f":"IF('Energy Calculations'!AM41=\"\",\"\",'Energy Calculations'!AM41)","v":7.7451359058190198E-3},{"$f":"IF('Energy Calculations'!AN41=\"\",\"\",'Energy Calculations'!AN41)","v":1033.5109352724896}]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},{"$f":"IF('Energy Calculations'!AM42=\"\",\"\",'Energy Calculations'!AM42)","v":7.573948099354362E-3},{"$f":"IF('Energy Calculations'!AN42=\"\",\"\",'Energy Calculations'!AN42)","v":1002.184812506569}]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},{"$f":"IF('Energy Calculations'!AM43=\"\",\"\",'Energy Calculations'!AM43)","v":5.2338894520410299E-3},{"$f":"IF('Energy Calculations'!AN43=\"\",\"\",'Energy Calculations'!AN43)","v":686.68629610778282}]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},{"$f":"IF('Energy Calculations'!AM44=\"\",\"\",'Energy Calculations'!AM44)","v":5.0875610399335521E-3},{"$f":"IF('Energy Calculations'!AN44=\"\",\"\",'Energy Calculations'!AN44)","v":661.78994007455628}]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},{"$f":"IF('Energy Calculations'!AM45=\"\",\"\",'Energy Calculations'!AM45)","v":3.2251429558637868E-3},{"$f":"IF('Energy Calculations'!AN45=\"\",\"\",'Energy Calculations'!AN45)","v":415.91443558819378}]
[null,{"$f":"'Energy Calculations'!AP46","v":""},{"$f":"IF('Energy Calculations'!AM46=\"\",\"\",'Energy Calculations'!AM46)","v":""},{"$f":"IF('Energy Calculations'!AN46=\"\",\"\",'Energy Calculations'!AN46)","v":""}]
[null,{"$f":"'Energy Calculations'!AP47","v":""},{"$f":"IF('Energy Calculations'!AM47=\"\",\"\",'Energy Calculations'!AM47)","v":""},{"$f":"IF('Energy Calculations'!AN47=\"\",\"\",'Energy Calculations'!AN47)","v":""}]
[null,{"$f":"'Energy Calculations'!AP48","v":""},{"$f":"IF('Energy Calculations'!AM48=\"\",\"\",'Energy Calculations'!AM48)","v":""},{"$f":"IF('Energy Calculations'!AN48=\"\",\"\",'Energy Calculations'!AN48)","v":""}]
[null,{"$f":"'Energy Calculations'!AP49","v":""},{"$f":"IF('Energy Calculations'!AM49=\"\",\"\",'Energy Calculations'!AM49)","v":""},{"$f":"IF('Energy Calculations'!AN49=\"\",\"\",'Energy Calculations'!AN49)","v":""}]
[null,{"$f":"'Energy Calculations'!AP50","v":""},{"$f":"IF('Energy Calculations'!AM50=\"\",\"\",'Energy Calculations'!AM50)","v":""},{"$f":"IF('Energy Calculations'!AN50=\"\",\"\",'Energy Calculations'!AN50)","v":""}]
[null,{"$f":"'Energy Calculations'!AP51","v":"Total"},{"$f":"IF('Energy Calculations'!AM51=\"\",\"\",'Energy Calculations'!AM51)","v":""},{"$f":"IF('Energy Calculations'!AN51=\"\",\"\",'Energy Calculations'!AN51)","v":213905.69178861423}]
[]
[]
[null,"Cash Flow"]
[]
[]
[null,"Year","Project feasibility","CAPEX","Grant or Subsides","OPEX","Revenue","Net cashflow - No financing","Discounted Cumulative Cashflow - No financing"]
[null,null,"£","£","£","£","£","£","£"]
[null,{"$f":"'Energy Calculations'!AP20","v":2024},0,-334007,0,null,null,-334007,-322712.07729468599]
[null,{"$f":"'Energy Calculations'!AP21","v":2025},null,null,null,-4297.12,56406.489808181279,52109.369808181276,-274067.42298939882]
[null,{"$f":"'Energy Calculations'!AP22","v":2026},null,null,null,-4383.0624000000007,49236.782283689761,44853.719883689759,-233611.93751822811]
[null,{"$f":"'Energy Calculations'!AP23","v":2027},null,null,null,-4470.723648000001,44563.257711037208,40092.534063037208,-198673.61032025405]
[null,{"$f":"'Energy Calculations'!AP24","v":2028},null,null,null,-4560.1381209600013,42633.829481039938,38073.691360079938,-166616.58383181351]
[null,{"$f":"'Energy Calculations'!AP25","v":2029},null,null,null,-4651.3408833792018,41977.813273873529,37326.472390494324,-136251.47449241084]
[null,{"$f":"'Energy Calculations'!AP26","v":2030},null,null,null,-4744.3677010467854,40938.716135140792,36194.348434094005,-107803.0437953724]
[null,{"$f":"'Energy Calculations'!AP27","v":2031},null,null,null,-4839.2550550677206,41311.694961463909,36472.43990639619,-80105.451447052386]
[null,{"$f":"'Energy Calculations'!AP28","v":2032},null,null,null,-4936.040156169076,41821.442270537766,36885.402114368691,-53041.489494071793]
[null,{"$f":"'Energy Calculations'!AP29","v":2033},null,null,null,-5034.7609592924573,42335.054793989999,37300.293834697542,-26598.609437752082]
[null,{"$f":"'Energy Calculations'!AP30","v":2034},null,null,null,-5135.4561784783064,42852.483241472095,37717.027062993788,-764.49341634442317]
[null,{"$f":"'Energy Calculations'!AP31","v":2035},null,null,null,-5238.1653020478734,43373.674804935872,38135.509502888002,24472.949844413222]
[null,{"$f":"'Energy Calculations'!AP32","v":2036},null,null,null,-5342.9286080888305,43898.573037641625,38555.644429552791,49125.589011806784]
[null,{"$f":"'Energy Calculations'!AP33","v":2037},null,null,null,-5449.7871802506079,44427.117729733633,38977.330549483027,73205.074058872066]
[null,{"$f":"'Energy Calculations'!AP34","v":2038},null,null,null,-5558.7829238556205,44959.24478029427,39400.461856438647,96722.840110464764]
[null,{"$f":"'Energy Calculations'!AP35","v":2039},null,null,null,-5669.9585823327325,45494.886065785424,39824.927483452688,119690.11122378464]
[null,{"$f":"'Energy Calculations'!AP36","v":2040},null,null,null,-5783.3577539793878,46033.969304784121,40250.611550804737,142117.90410444609]
[null,{"$f":"'Energy Calculations'!AP37","v":2041},null,null,null,-5899.024909058975,46576.417918916435,40677.393009857464,164017.03175916901]
[null,{"$f":"'Energy Calculations'!AP38","v":2042},null,null,null,-6017.0054072401545,47122.150889892146,41105.145482651991,185398.10708614686]
[null,{"$f":"'Energy Calculations'!AP39","v":2043},null,null,null,-6137.3455153849582,47671.0826125393,41533.737097154342,206271.54640413073]
[null,{"$f":"'Energy Calculations'!AP40","v":2044},null,null,null,-6260.0924256926573,48223.1227437364,41963.03031804374,226647.57292125214]
[null,{"$f":"'Energy Calculations'!AP41","v":2045},null,null,null,-6385.2942742065106,48778.176047136352,42392.881772929839,246536.22014458966]
[null,{"$f":"'Energy Calculations'!AP42","v":2046},null,null,null,-6513.0001596906404,49336.142233574828,42823.142073884184,265947.33523146843]
[null,{"$f":"'Energy Calculations'!AP43","v":2047},null,null,null,-6643.2601628844532,49896.915797051966,43253.655634167517,284890.58228346548]
[null,{"$f":"'Energy Calculations'!AP44","v":2048},null,null,null,-6776.1253661421424,50460.385846174795,43684.260480032652,303375.44558407727]
[null,{"$f":"'Energy Calculations'!AP45","v":2049},null,null,null,-6911.6478734649863,51026.435930943677,44114.78805747869,321411.23278099106]
[null,{"$f":"'Energy Calculations'!AP46","v":""},null,null,null,0,0,"",0]
[null,{"$f":"'Energy Calculations'!AP47","v":""},null,null,null,0,0,"",0]
[null,{"$f":"'Energy Calculations'!AP48","v":""},null,null,null,0,0,"",0]
[null,{"$f":"'Energy Calculations'!AP49","v":""},null,null,null,0,0,"",0]
[null,{"$f":"'Energy Calculations'!AP50","v":""},null,null,null,0,0,"",0]
[null,"Total",0,-334007,0,-137638.04154671408,1151355.8597035669,679710.81815685297]
[]
[]
[null,{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Project Financing\"),\"\")","v":"Project Financing"}]
[null,{"$f":"IF(AND('Energy Calculations'!$I$5<>1,'Energy Calculations'!$H$5<>1),IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Cash flow used for project financing calculation:\"),\"\")","v":""},{"$f":"IF(AND('Energy Calculations'!$I$5<>1,'Energy Calculations'!$H$5<>1),IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",'Energy Calculations'!$J$6),\"\")","v":""}]
[null,{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Financing Source: \"),\"\")","v":"Financing Source: "},{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",'Energy Calculations'!I6),\"\")","v":"Annuity loan"}]
[null,{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",\"Interest rate:\"),\"\")","v":"Interest rate:"},{"$f":"IF('Energy Calculations'!$I$5<>1,IF(AND('Energy Calculations'!$J$5=2,'Energy Calculations'!$H$5<>1),\"\",Dashboard!C156),\"\")","v":5.1400000000000001E-2}]
[]
[null,"Year ","Loan Repayment","Total Cash Flow (Loan and Revenue)","Discounted Cumulative  Cash Flow - Including Finance"]
[null,null,"£","£","£"]
[null,2024,null,0]
[null,2025,-24032.238502033495,28077.131306147781,26210.302509881476]
[null,2026,-24032.238502033495,20821.481381656264,44990.085763268879]
[null,2027,-24032.238502033495,16060.295561003713,58985.705504447447]
[null,2028,-24032.238502033495,14041.452858046443,70808.232034631481]
[null,2029,-24032.238502033495,13294.233888460829,81623.099868472331]
[null,2030,-24032.238502033495,12162.10993206051,91182.408337914792]
[null,2031,-24032.238502033495,12440.201404362695,100629.64104604545]
[null,2032,-24032.238502033495,12853.163612335196,110060.40527903632]
[null,2033,-24032.238502033495,13268.055332664047,119466.37932570414]
[null,2034,-24032.238502033495,13684.788560960293,128839.71659382494]
[null,2035,-24032.238502033495,14103.271000854507,138173.02579343587]
[null,2036,-24032.238502033495,14523.405927519296,147459.35185827222]
[null,2037,-24032.238502033495,14945.092047449532,156692.15757919525]
[null,2038,-24032.238502033495,15368.223354405152,165865.3059243703]
[null,2039,-24032.238502033495,15792.688981419193,174973.04302182773]
[null,2040,-24032.238502033495,16218.373048771242,184009.98178088295]
[null,2041,-24032.238502033495,16645.154507823969,192971.08612970615]
[null,2042,-24032.238502033495,17072.906980618496,201851.65584711902]
[null,2043,-24032.238502033495,17501.498595120847,210647.31196745558]
[null,2044,-24032.238502033495,17930.791816010245,219353.98273805785]
[null,2045,-24032.238502033495,18360.643270896344,227967.89010968606]
[null,2046,-24032.238502033495,18790.903571850689,236485.53674080706]
[null,2047,-24032.238502033495,19221.417132134022,244903.69349738595]
[null,2048,-24032.238502033495,19652.021977999157,253219.38743044395]
[null,2049,-24032.238502033495,20082.549555445195,261429.8902142623]
[null,"",0,0,0]
[null,"",0,0,0]
[null,"",0,0,0]
[null,"",0,0,0]
[null,"",0,0,0]
[null,"Total",-600805.96255083766,412911.8556060156]

{"sheet":"Results Legend","index":12,"n_rows":87,"n_cols":6,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[null,"The following table provides a short description of all the variables displayed in the output tables"]
[null,null,null,null,"               "]
[]
[null,"Variable","Description",null,"Variable (Static)","Description (Static)"]
[null,{"$f":"'Result Tables'!$B$6","v":"Parameters dependent on site's input data"},null,null,"Parameters Dependent on Technology"]
[null,"Installed capacity",{"$f":"IF(B7=\"\",\"\",F7)","v":"Installation's capacity in kWp. Value provided by the user in the input sheet when the site was added.\n"},null,"Installed capacity","Installation's capacity in kWp. Value provided by the user in the input sheet when the site was added.\n"]
[null,"Rated annual production (at installation)",{"$f":"IF(B8=\"\",\"\",F8)","v":"Annual yield calculated as: Installed Capacity x Specific yield (curtailment included). Values provided by the user in the input sheet when the site was added.\n"},null,"Rated annual production (at installation)","Annual yield calculated as: Installed Capacity x Specific yield (curtailment included). Values provided by the user in the input sheet when the site was added.\n"]
[null,"Total CAPEX","Capital Expenditure, the initial upfront cost that the project will require. Preparation costs are not included. Value provided by the user in the input sheet when the site was added.\n",null,"Total CAPEX","Capital Expenditure, the initial upfront cost that the project will require. Preparation costs are not included. Value provided by the user in the input sheet when the site was added.\n"]
[null,"Cost per kWp","Specific Cost calculated as: CAPEX/Installed capacity\n",null,"Cost per kWp","Specific Cost calculated as: CAPEX/Installed capacity\n"]
[null,"Electricity for self-consumption / Electricity procured by the Off-taker",{"$f":"IF(B11=\"\",\"\",F11)","v":"Electricity consumed by the building or the off-taker, as opposed to electricity exported to the grid. \nValue calculated as: electricity used for self-consumption*Capacity*Specific yield (curtailment included). \n"},null,"Electricity for self-consumption / Electricity procured by the Off-taker","Electricity consumed by the building or the off-taker, as opposed to electricity exported to the grid. \nValue calculated as: electricity used for self-consumption*Capacity*Specific yield (curtailment included). \n"]
[null,"Total Greenhouse Gases Abatement",{"$f":"IF(B12=\"\",\"\",F12)","v":"Total CO2 equivalent emissions avoided during the lifetime of the project calculated as the sum of: Electricity Utilised x Emissions from national grid (based on Green Book Values). Values calulcated for each year and then summed.\n"},null,"Total Greenhouse Gases Abatement","Total CO2 equivalent emissions avoided during the lifetime of the project calculated as the sum of: Electricity Utilised x Emissions from national grid (based on Green Book Values). Values calulcated for each year and then summed.\n"]
[null,"Greenhouse Gases Abatement cost","Specific cost to abate  CO2 emissions calculated as: CAPEX/ Total Greenhouse Gases Abatement.\n",null,"Greenhouse Gases Abatement cost","Specific cost to abate  CO2 emissions calculated as: CAPEX/ Total Greenhouse Gases Abatement.\n"]
[null,{"$f":"IF('Result Tables'!B14=\"\",\"\",'Result Tables'!B14)","v":"Parameters dependent on revenue model"},null,null,"Parameters Dependent on Revenue Model"]
[null,"Off-taker's cumulative savings (discounted)",{"$f":"IF(B15=\"\",\"\",F15)","v":"This parameter is the sum of all the savings (or losses) obtained by the off-taker taking into account the discount rate."},null,null,"This parameter is the sum of all the savings (or losses) obtained by the off-taker taking into account the discount rate."]
[null,"Net Present Value",{"$f":"IF(B16=\"\",\"\",F16)","v":"This parameter provides the  cumulative net cashflow (total costs - total revenues) over the lifetime of the project, taking into account the discount rate provided as input.\n"},null,"Net Present Value","This parameter provides the  cumulative net cashflow (total costs - total revenues) over the lifetime of the project, taking into account the discount rate provided as input.\n"]
[null,"Internal Rate of Return","This parameter provides an indication of the overall return on investment that the project is expected to give. Formally, this is equivalent to the discount rate that would give a Net Present Value of 0 over the lifetime of the project.\n",null,"Internal Rate of Return","This parameter provides an indication of the overall return on investment that the project is expected to give. Formally, this is equivalent to the discount rate that would give a Net Present Value of 0 over the lifetime of the project.\n"]
[null,"Discounted Payback Time","This parameter gives an indication of how many years it will take to payback the initial upfront cost. Since it is \"discounted\",  the discount rate had been applied.\n",null,"Discounted Payback Time","This parameter gives an indication of how many years it will take to payback the initial upfront cost. Since it is \"discounted\",  the discount rate had been applied.\n"]
[null,null,""]
[null,{"$f":"'Result Tables'!B30","v":"Energy Calculations"},null,null,"Energy Calculations"]
[]
[null,{"$f":"IF('Result Tables'!C32=\"\",\"\",'Result Tables'!C32)","v":"Rated power (year 0)"},"Equivalent to Installed capacity\n",null,"Rated power (year 0)","Equivalent to Installed capacity\n"]
[null,{"$f":"IF('Result Tables'!D32=\"\",\"\",'Result Tables'!D32)","v":"Reduction in generation (from year 1)"},"Reduction in generation due to PV performance degradation. PV performance degradation is provided by the user in the input sheet when the site was added.\n",null,"Reduction in generation (from year 1)","Reduction in generation due to PV performance degradation. PV performance degradation is provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!E32=\"\",\"\",'Result Tables'!E32)","v":"Electricity utilised (%)"},{"$f":"IF(B24=\"\",\"\",F24)","v":"Equivalent to Electricity for self-consumption or exported through PPA. Value provided by the user in the input sheet when the site was added.\n"},null,"Electricity utilised (%)","Equivalent to Electricity for self-consumption or exported through PPA. Value provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!F32=\"\",\"\",'Result Tables'!F32)","v":"Electricity exported (%)"},"Electricity exported to the grid at \"Price for exported electricity\" calculated as: 100% - Electricity utilised (%)\n",null,"Electricity exported (%)","Electricity exported to the grid at \"Price for exported electricity\" calculated as: 100% - Electricity utilised (%)\n"]
[null,{"$f":"IF('Result Tables'!G32=\"\",\"\",'Result Tables'!G32)","v":"Expected generated"},"Absolute value of yearly electricity generated in kWh calculated as: Rated annual production x (100% - Reduction in generation)\n",null,"Expected generated","Absolute value of yearly electricity generated in kWh calculated as: Rated annual production x (100% - Reduction in generation)\n"]
[null,{"$f":"IF('Result Tables'!H32=\"\",\"\",'Result Tables'!H32)","v":"Electricity utilised"},"Absolute value of yearly electricity utilised in kWh calculated as: Expected generated x  Electricity utilised (%)\n",null,"Electricity utilised","Absolute value of yearly electricity utilised in kWh calculated as: Expected generated x  Electricity utilised (%)\n"]
[null,{"$f":"IF('Result Tables'!I32=\"\",\"\",'Result Tables'!I32)","v":"Electricity exported"},"Absolute value of yearly electricity exported in kWh calculated as: Expected generated x Electricity exported (%)\n",null,"Electricity exported","Absolute value of yearly electricity exported in kWh calculated as: Expected generated x Electricity exported (%)\n"]
[]
[null,{"$f":"'Result Tables'!B67","v":"Electricity Prices"},null,null,"Electricity Prices"]
[]
[null,{"$f":"IF('Result Tables'!C70=\"\",\"\",'Result Tables'!C70)","v":"Retail Electricity Price - Baseline"},"Price for electricity imported from the grid, used for baseline scenario. Depending on user's input settings, the value has been provided by the user in the \"User Curve\" sheet or taken from Green Book values.\n",null,"Retail Electricity Price - Baseline","Price for electricity imported from the grid, used for baseline scenario. Depending on user's input settings, the value has been provided by the user in the \"User Curve\" sheet or taken from Green Book values.\n"]
[null,{"$f":"IF('Result Tables'!D70=\"\",\"\",'Result Tables'!D70)","v":"Price for Electricity Exported (revenue)"},"Price for electricity exported to the grid. Value provided as input in \"User Curve\" sheet.\n",null,"Price for exported electricity (revenue) ","Price for electricity exported to the grid. Value provided as input in \"User Curve\" sheet.\n"]
[null,{"$f":"IF('Result Tables'!E70=\"\",\"\",'Result Tables'!E70)","v":"Yearly inflation rate"},{"$f":"IF(B34=\"\",\"\",F34)","v":"Yearly infaltion rate. Value provided as input in \"User Curve\" sheet.\n"},null,"Yearly infaltion rate","Yearly infaltion rate. Value provided as input in \"User Curve\" sheet.\n"]
[null,{"$f":"IF('Result Tables'!F70=\"\",\"\",'Result Tables'!F70)","v":""},"",null,"PPA Price Offtaker","Total PPA price paid by the offtaker calculated as the sum of commodity component price, REGO price, policy costs fees (if applicable), network costs fees (if applicable), and supplier charges (if applicable)"]
[null,{"$f":"IF('Result Tables'!G70=\"\",\"\",'Result Tables'!G70)","v":""},"",null,"PPA price Generator (revenue)","The price received per unit of electricity sold through the PPA, including REGOs, minus the fees paid to the supplier (imbalance fees, management fees)\n"]
[null,{"$f":"IF('Result Tables'!H70=\"\",\"\",'Result Tables'!H70)","v":""},"",null,"Commodity component PPA","The price per unit of electricity traded paid by the offtaker to the generator. Depending on user's input settings, the value has been provided by the user in the input sheet when the site was added or calculated based on target IRR for the generation asset."]
[null,{"$f":"IF('Result Tables'!I70=\"\",\"\",'Result Tables'!I70)","v":""},"",null,"REGO","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. The tool assumes that REGOs are sold to the offtaker. In cases where the generator and offtaker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant. Value provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!J$70=\"\",\"\",'Result Tables'!J$70)","v":""},"",null," Export Imbalance fees","The price paid to the supplier for any imbalance on the UK electricity grid. Value provided by the user in the input sheet when the site was added."]
[null,{"$f":"IF('Result Tables'!K$70=\"\",\"\",'Result Tables'!K$70)","v":""},"",null,"Management fee generator","Administration fees charged by suppliers for account management to the generator. Value provided by the user in the input sheet when the site was added."]
[null,{"$f":"IF('Result Tables'!L$70=\"\",\"\",'Result Tables'!L$70)","v":""},"",null,"Policy Costs fees","Central governmet charges policy costs to the end-users through suppliers. Thus, these non-comodity costs are paid by all end-users to their supplier. These will vary based on government subsidies on renewable energy and other social and environmental obbligations. As of November 2022 the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. \nValue provided by the user in the input sheet when the site was added."]
[null,{"$f":"IF('Result Tables'!M$70=\"\",\"\",'Result Tables'!M$70)","v":""},"",null,"Network Costs fees","Energy Networks charge network operational costs to the end-users through suppliers. Thus, these non-comodity costs are paid by all end-users to their supplier.  These will vary based on the geographical area in which the off-taker is located. As of November 2022 the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). \nValue provided by the user in the input sheet when the site was added."]
[null,{"$f":"IF('Result Tables'!N$70=\"\",\"\",'Result Tables'!N$70)","v":""},{"$f":"IF(B43=\"\",\"\",F43)","v":""},null,"Management fee off-taker","Administration fees charged by suppliers for account management to the off-taker. Value provided by the user in the input sheet when the site was added."]
[null,{"$f":"IF('Result Tables'!O$70=\"\",\"\",'Result Tables'!O$70)","v":""},"",null,"Sleeving Fee ","Fees charged by suppliers to facilitate the sleeving of energy from one party to another. Value provided by the user in the input sheet when the site was added.\n"]
[]
[null,{"$f":"'Result Tables'!B105","v":"Operational costs and Revenus"},null,null,"Operational costs and Revenus"]
[]
[null,{"$f":"IF('Result Tables'!C108=\"\",\"\",'Result Tables'!C108)","v":"Displaced energy"},"Savings from electricity that is produced by the solar installation that would have otherwise been imported from the grid.\n",null,"Displaced energy","Savings from electricity that is produced by the solar installation that would have otherwise been imported from the grid.\n"]
[null,{"$f":"IF('Result Tables'!D108=\"\",\"\",'Result Tables'!D108)","v":"Exported energy"},"Revenue generated from exporting excess electricity to the grid.\n",null,"Exported energy","Revenue generated from exporting excess electricity to the grid.\n"]
[null,{"$f":"IF('Result Tables'!E108=\"\",\"\",'Result Tables'!E108)","v":"Operations & Maintenance cost"},"Yearly Operations and Maintenance costs calculated as: Installed Capacity x Maintenance cost (Capacity based) x Cumulative inflation rate (year1=reference year). Values provided by the user in the input sheet when the site was added. Comulative inflation rate is calculate based on CPI yearly inflation rate.\n",null,"Operations & Maintenance cost","Yearly Operations and Maintenance costs calculated as: Installed Capacity x Maintenance cost (Capacity based) x Cumulative inflation rate (year1=reference year). Values provided by the user in the input sheet when the site was added. Comulative inflation rate is calculate based on CPI yearly inflation rate.\n"]
[null,{"$f":"IF('Result Tables'!F108=\"\",\"\",'Result Tables'!F108)","v":"Inverter replacement cost"},"Yearly equivalent of inverter replacement cost calulcated as: [total cost of the inverter replacements required over the lifetime of the project/ Economic lifetime (number of years)] x Cumulative inflation rate (year1=reference year).Values provided by the user in the input sheet when the site was added. Comulative inflation rate is calculate based on CPI yearly inflation rate.\n",null,"Inverter replacement cost","Yearly equivalent of inverter replacement cost calulcated as: [total cost of the inverter replacements required over the lifetime of the project/ Economic lifetime (number of years)] x Cumulative inflation rate (year1=reference year).Values provided by the user in the input sheet when the site was added. Comulative inflation rate is calculate based on CPI yearly inflation rate.\n"]
[null,{"$f":"IF('Result Tables'!G108=\"\",\"\",'Result Tables'!G108)","v":"Electricity Production cost"},"Electricity production cost calculated as: {[CAPEX+preparation costs (if included)]/Economic lifetime (number of years)+O&M+Inverter replacement}/Expected energy generated.\n",null,"Electricity Production cost","Electricity production cost calculated as: {[CAPEX+preparation costs (if included)]/Economic lifetime (number of years)+O&M+Inverter replacement}/Expected energy generated.\n"]
[null,{"$f":"IF('Result Tables'!H108=\"\",\"\",'Result Tables'!H108)","v":""},"",null,"Offtake cost (paid to asset owner)","Yearly cost paid by the offtaker to the generator calculated as: Offtaker Price x Electricity Utilised.\n"]
[null,{"$f":"IF('Result Tables'!I108=\"\",\"\",'Result Tables'!I108)","v":""},"",null,"REGO (paid to asset owner)","Yearly cost paid by the offtaker to the generator calculated as: REGO Price x Electricity Utilised.\n"]
[null,{"$f":"IF('Result Tables'!J$108=\"\",\"\",'Result Tables'!J$108)","v":""},"",null," Export Imbalance fees (paid to the supplier)","Yearly cost paid by the offtaker to the electricity supplier (or BRP) calculated as: Export Imbalance fee x Electricity Utilised.\n"]
[null,{"$f":"IF('Result Tables'!K$108=\"\",\"\",'Result Tables'!K108)","v":""},{"$f":"IF(B56=\"\",\"\",F56)","v":""},null,"Policy Costs (paid to supplier)","Central governmet charges policy costs to the end-users through suppliers. Thus, these non-comodity costs are paid by all end-users to their supplier. These will vary based on government subsidies on renewable energy and other social and environmental obbligations. As of November 2022 the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. \nThese costs are calculated as: Policy costs fees x Electricity Utlised"]
[null,{"$f":"IF('Result Tables'!L$108=\"\",\"\",'Result Tables'!L$108)","v":""},"",null,"Network Costs (paid to supplier)","Energy Networks charge network operational costs to the end-users through suppliers. Thus, these non-comodity costs are paid by all end-users to their supplier.  These will vary based on the geographical area in which the off-taker is located. As of November 2022 the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). \nThese costs are calculated as: Network costs fees x Electricity Utlised"]
[null,{"$f":"IF('Result Tables'!M$108=\"\",\"\",'Result Tables'!M$108)","v":""},"",null,"Management fee generator (paid to supplier)","Yearly cost paid by the generator to the electricity supplier (or BRP) calculated as: Management fee x Electricity Utilised.\n"]
[null,{"$f":"IF('Result Tables'!N108=\"\",\"\",'Result Tables'!N108)","v":""},{"$f":"IF(B59=\"\",\"\",F59)","v":""},null,"Management fee off-taker (paid to the supplier)","Yearly cost paid by the offtaker to the electricity supplier (or BRP) calculated as: Management fee x Electricity Utilised.\n"]
[null,{"$f":"IF('Result Tables'!O$108=\"\",\"\",'Result Tables'!O$108)","v":""},{"$f":"IF(B60=\"\",\"\",F60)","v":""},null,"Sleeving fee  (paid to the supplier)","Yearly cost paid by the offtaker to the electricity supplier (or BRP) calculated as: Sleeving fee x Electricity Utilised.\n"]
[]
[null,{"$f":"'Result Tables'!B144","v":"Emissions (based on Green Book)"},null,null,"Emissions (based on Green Book)"]
[]
[null,{"$f":"IF('Result Tables'!C146=\"\",\"\",'Result Tables'!C146)","v":"Emissions from national grid"},{"$f":"IF(B64=\"\",\"\",F64)","v":"CO2 equivalent of emissions per kWh of electricity imported from the grid. Average values taken from Green Book.\n"},null,"Emissions from national grid","CO2 equivalent of emissions per kWh of electricity imported from the grid. Average values taken from Green Book.\n"]
[null,{"$f":"IF('Result Tables'!D146=\"\",\"\",'Result Tables'!D146)","v":"Emissions savings"},{"$f":"IF(B65=\"\",\"\",F65)","v":"CO2 equivalent emissions avoided calculated as: Electricity Utilised x Emissions from national grid. NB REGOs not considered.\n"},null,"Emissions savings","CO2 equivalent emissions avoided calculated as: Electricity Utilised x Emissions from national grid. NB REGOs not considered.\n"]
[]
[null,{"$f":"'Result Tables'!B182","v":"Cash Flow"},null,null,"Cash Flow"]
[]
[null,{"$f":"IF('Result Tables'!C185=\"\",\"\",'Result Tables'!C185)","v":"Project feasibility"},{"$f":"IF(B69=\"\",\"\",F69)","v":"Preparation costs such as feasibility studies, detailed design, and other development expenditure. Value provided by the user in the input sheet when the site was added.\n"},null,"Project feasibility","Preparation costs such as feasibility studies, detailed design, and other development expenditure. Value provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!D185=\"\",\"\",'Result Tables'!D185)","v":"CAPEX"},"Capital Expenditure, the initial upfront cost that the project will require. Preparation costs are not included. Value provided by the user in the input sheet when the site was added.\n",null,"CAPEX","Capital Expenditure, the initial upfront cost that the project will require. Preparation costs are not included. Value provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!E185=\"\",\"\",'Result Tables'!E185)","v":"Grant or Subsides"},"Absolute value of grant or subsides received. Value provided by the user in the input sheet when the site was added.\n",null,"Grant or Subsides","Absolute value of grant or subsides received. Value provided by the user in the input sheet when the site was added.\n"]
[null,{"$f":"IF('Result Tables'!F185=\"\",\"\",'Result Tables'!F185)","v":"OPEX"},"Asset related operational costs:  Operations & Maintenance cost + Inverter Replacement cost.\n",null,"OPEX","Asset related operational costs:  Operations & Maintenance cost + Inverter Replacement cost.\n"]
[null,{"$f":"IF('Result Tables'!G185=\"\",\"\",'Result Tables'!G185)","v":"Revenue"},"Revenues generated for the asset owner. In case of Sleeved PPA or Private wire, Revenues are calculates as: Exported energy + offtaker payments (Offtake cost and REGO). In case of on-site self-consumption, Revenues are calculated as: Displaced energy + Exported energy.\n",null,"Revenue","Revenues generated for the asset owner. In case of Sleeved PPA or Private wire, Revenues are calculates as: Exported energy + offtaker payments (Offtake cost and REGO). In case of on-site self-consumption, Revenues are calculated as: Displaced energy + Exported energy.\n"]
[null,{"$f":"IF('Result Tables'!H185=\"\",\"\",'Result Tables'!H185)","v":"Net cashflow - No financing"},"In the case of an installtion for On-site self-consumption, this is the net sum of (-)Preparation costs, (-)CAPEX, Grants, (-)OPEX, and Revenues.\n \nIn the case of installation connected through Private wire or Sleeved PPA:\nthe Asset Owner position is calulcated as the net sum of (-)Preparation costs, (-)CAPEX, Grants, (-)OPEX, and Revenues;\nthe Whole Project position is calculated as Off-taker's Cumulative Savings (see below) + Asset Owner's Net Cash Flow. \nIn any case, no financing costs are included in this item.\n",null,"Net Cash Flow - No Financing","In the case of an installtion for On-site self-consumption, this is the net sum of (-)Preparation costs, (-)CAPEX, Grants, (-)OPEX, and Revenues.\n \nIn the case of installation connected through Private wire or Sleeved PPA:\nthe Asset Owner position is calulcated as the net sum of (-)Preparation costs, (-)CAPEX, Grants, (-)OPEX, and Revenues;\nthe Whole Project position is calculated as Off-taker's Cumulative Savings (see below) + Asset Owner's Net Cash Flow. \nIn any case, no financing costs are included in this item.\n"]
[null,{"$f":"IF('Result Tables'!I185=\"\",\"\",'Result Tables'!I185)","v":"Discounted Cumulative Cashflow - No financing"},"The discounted cash flow is the sum of the Net cash flow year by year taking into account the discount rate each year. A mathematical definition of discounted cash flow can be found here: https://www.investopedia.com/terms/d/dcf.asp \n",null,"Discounted Cumulative Cash Flow - No Financing","The discounted cash flow is the sum of the Net cash flow year by year taking into account the discount rate each year. A mathematical definition of discounted cash flow can be found here: https://www.investopedia.com/terms/d/dcf.asp \n"]
[null,{"$f":"IF('Result Tables'!J185=\"\",\"\",'Result Tables'!J185)","v":""},"",null,"Off-taker's Cumulative Savings ","The Off-taker's Cumulative Savings are calculated as: Displaced energy - PPA costs.\nIn case of Private Wire, the PPA costs are equivaltent to Offtake cost + REGO.\nIn case of Sleeved PPA, the PPA costs are equivaltent to Offtake cost + REGO + Export Imbalance fees + Management fees + Sleeving fees.\n"]
[null,{"$f":"IF('Result Tables'!K185=\"\",\"\",'Result Tables'!K185)","v":""},"",null,"Discounted Cumulative Savings","This corresponds to the discounted cash flow method applied to the Off-taker's Cumulative Savings.\n"]
[]
[null,{"$f":"IF('Result Tables'!B221=\"\",\"\",'Result Tables'!B221)","v":"Project Financing"},null,null,"Project Financing"]
[]
[null,{"$f":"IF('Result Tables'!C226=\"\",\"\",'Result Tables'!C226)","v":"Loan Repayment"},{"$f":"IF(B81=\"\",\"\",VLOOKUP(B81,$E$81:$F$87,2,FALSE))","v":"Yearly loan repayment consisting of borrowed capital (also known as principals) and interests.\n"},null,"Loan Repayment","Yearly loan repayment consisting of borrowed capital (also known as principals) and interests.\n"]
[null,{"$f":"IF('Result Tables'!D226=\"\",\"\",'Result Tables'!D226)","v":"Total Cash Flow (Loan and Revenue)"},{"$f":"IF(B82=\"\",\"\",VLOOKUP(B82,$E$81:$F$87,2,FALSE))","v":"Adjusted Net Cash flow to take into account cost of financing. This is calculated as Net Cash Flow for the whole project - Loan Repayments.\n"},null,"Total Cash Flow (Loan and Revenue)","Adjusted Net Cash flow to take into account cost of financing. This is calculated as Net Cash Flow for the whole project - Loan Repayments.\n"]
[null,{"$f":"IF('Result Tables'!E226=\"\",\"\",'Result Tables'!E226)","v":"Discounted Cumulative  Cash Flow - Including Finance"},{"$f":"IF(B83=\"\",\"\",VLOOKUP(B83,$E$81:$F$87,2,FALSE))","v":"This corresponds to the discounted cash flow method applied to the Total Cash Flow (Loan and Revenue).\n"},null,"Discounted Cumulative  Cash Flow - Including Finance","This corresponds to the discounted cash flow method applied to the Total Cash Flow (Loan and Revenue).\n"]
[null,{"$f":"IF('Result Tables'!F226=\"\",\"\",'Result Tables'!F226)","v":""},{"$f":"IF(B84=\"\",\"\",VLOOKUP(B84,$E$81:$F$87,2,FALSE))","v":""},null,"Principal Repayments","Yearly repayment of the borrowed capital excluding interests.\n"]
[null,{"$f":"IF('Result Tables'!G226=\"\",\"\",'Result Tables'!G226)","v":""},{"$f":"IF(B85=\"\",\"\",VLOOKUP(B85,$E$81:$F$87,2,FALSE))","v":""},null,"Interest","Yearly payment of interests on the borrowed capital still owed.\n"]
[null,null,null,null,"Annuity loan","Amount borrowed as Annuity Loan upon termination of Salix 0 interest loan.\n"]
[null,null,null,null,"Annuity Loan Repayment","Yearly annual loan repayment consisting of borrowed capital (also known as principals) and interests.\n"]

{"sheet":"Data_value","index":13,"n_rows":104,"n_cols":41,"rows_kept":104,"cut":false,"hidden":true,"merged":[]}
["reference sheet",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[{"$f":"Lists_projectname","v":"Example Medium-Cost Solar Farm"},{"$f":"OFFSET(Lists!$N$8,MATCH(B1,Lists!$M$9:$M$48),0)","v":"Cover"},{"$f":"OFFSET(Lists!$N$8,MATCH(C1,Lists!$M$9:$M$48),0)","v":"Add new site"},{"$f":"OFFSET(Lists!$N$8,MATCH(D1,Lists!$M$9:$M$48),0)","v":"Input settings"},{"$f":"OFFSET(Lists!$N$8,MATCH(E1,Lists!$M$9:$M$48),0)","v":"User Curve"},{"$f":"OFFSET(Lists!$N$8,MATCH(F1,Lists!$M$9:$M$48),0)","v":"Lists"},{"$f":"OFFSET(Lists!$N$8,MATCH(G1,Lists!$M$9:$M$48),0)","v":"Energy Calculations"},{"$f":"OFFSET(Lists!$N$8,MATCH(H1,Lists!$M$9:$M$48),0)","v":"Financing Calculations"},{"$f":"OFFSET(Lists!$N$8,MATCH(I1,Lists!$M$9:$M$48),0)","v":"Sensitivity Calculations"},{"$f":"OFFSET(Lists!$N$8,MATCH(J1,Lists!$M$9:$M$48),0)","v":"Print Input"},{"$f":"OFFSET(Lists!$N$8,MATCH(K1,Lists!$M$9:$M$48),0)","v":"Dashboard"},{"$f":"OFFSET(Lists!$N$8,MATCH(L1,Lists!$M$9:$M$48),0)","v":"Sensitivity Analyses Results"},{"$f":"OFFSET(Lists!$N$8,MATCH(M1,Lists!$M$9:$M$48),0)","v":"Result Tables"},{"$f":"OFFSET(Lists!$N$8,MATCH(N1,Lists!$M$9:$M$48),0)","v":"Results Legend"},{"$f":"OFFSET(Lists!$N$8,MATCH(O1,Lists!$M$9:$M$48),0)","v":"Data_value"},{"$f":"OFFSET(Lists!$N$8,MATCH(P1,Lists!$M$9:$M$48),0)","v":"Green Book Tables"},{"$f":"OFFSET(Lists!$N$8,MATCH(Q1,Lists!$M$9:$M$48),0)","v":"Sites->"},{"$f":"OFFSET(Lists!$N$8,MATCH(R1,Lists!$M$9:$M$48),0)","v":"Template PPA Off-taker only"},{"$f":"OFFSET(Lists!$N$8,MATCH(S1,Lists!$M$9:$M$48),0)","v":"Example Medium-Cost Solar Farm"},{"$f":"OFFSET(Lists!$N$8,MATCH(T1,Lists!$M$9:$M$48),0)","v":"Example High-Cost Solar Farm"},{"$f":"OFFSET(Lists!$N$8,MATCH(U1,Lists!$M$9:$M$48),0)","v":"Example Rooftop Solar"},{"$f":"OFFSET(Lists!$N$8,MATCH(V1,Lists!$M$9:$M$48),0)","v":"Example Rooftop Solar 2"},{"$f":"OFFSET(Lists!$N$8,MATCH(W1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(X1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(Y1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(Z1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AA1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AB1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AC1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AD1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AE1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AF1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AG1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AH1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AI1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AJ1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AK1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AL1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AM1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AN1,Lists!$M$9:$M$48),0)","v":""},{"$f":"OFFSET(Lists!$N$8,MATCH(AO1,Lists!$M$9:$M$48),0)","v":""}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A1))","v":"Example Medium-Cost Solar Farm"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B1))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C1))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D1))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E1))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F1))","v":2},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G1))","v":"Energy and emissions"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H1))","v":"Financial Flows"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I1))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J1))","v":"Example Rooftop Solar"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K1))","v":"Site:"},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L1))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M1))","v":"Site:"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N1))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O1))","v":1},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P1))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q1))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R1))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S1))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T1))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U1))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V1))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN1))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO1))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A2))","v":"This data is meant to be used only as an illustrative example of how to fill in a new site and to test the tool’s functionalities. \nThe prices and other parameters stored in the example’s input sheets should not be used as benchmark (unless stated in the “Legend”)."},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B2))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C2))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D2))","v":"Input Settings"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E2))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F2))","v":"No"},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G2))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H2))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I2))","v":"Role"},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J2))","v":"Site's input data"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K2))","v":"Revenue model:"},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L2))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M2))","v":"Revenue model:"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N2))","v":"The following table provides a short description of all the variables displayed in the output tables"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O2))","v":"Cover"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P2))","v":"Green Book Tables"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q2))","v":"Sites' Manager"},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R2))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S2))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T2))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U2))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V2))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN2))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO2))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A3))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B3))","v":"Unlocking Clean Energy in Greater Manchester"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C3))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D3))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E3))","v":"What can you do on this sheet?"},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F3))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G3))","v":"Input settings last calculation"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H3))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I3))","v":"Grant"},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J3))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K3))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L3))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M3))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N3))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O3))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P3))","v":"Values can be copy-pasted below to update tables"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q3))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R3))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S3))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T3))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U3))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V3))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN3))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO3))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A4))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B4))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C4))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D4))","v":"On this page the user can select which data sources should be used  and which analysis should be run"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E4))","v":"On this sheet, the user can provide forecasts for electricity price curves and inflation rates."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F4))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G4))","v":"Include Grant?"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H4))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I4))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J4))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K4))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L4))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M4))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N4))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O4))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P4))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q4))","v":"Use this page to delete existing sites"},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R4))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S4))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T4))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U4))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V4))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN4))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO4))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A5))","v":"General"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B5))","v":"This tool has been created to support renewable energy project developers as well as large energy consumers willing to procure renewable energy to assess the economic sustainability of installations solar photovoltaics.\nThis model has been developed using funding and information provided by the Unlocking Clean Energy in Greater Manchester (UCEGM) project. \nIt draws from information first prepared in 2018 and has been subsequently updated where indicated."},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C5))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D5))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E5))","v":"Reference sources for pre-filled values are available at the bottom of this page."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F5))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G5))","v":2},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H5))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I5))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J5))","v":"General"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K5))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L5))","v":"Assumptions on low and high electricity price curves"},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M5))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N5))","v":"Variable"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O5))","v":"Unlocking Clean Energy in Greater Manchester"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P5))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q5))","v":"To delete sites, making sure that the sites' list is update please use the following toggle and button"},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R5))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S5))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T5))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U5))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V5))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN5))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO5))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A6))","v":"Item"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B6))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C6))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D6))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E6))","v":"Remember that to use the price values provided in this sheet, the data source in \"Input Settings\" (previous sheet) will have to be set on \"User Curve\""},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F6))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G6))","v":"No"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H6))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I6))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J6))","v":"Item"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K6))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L6))","v":"From the year 2022 to 2031, this price forecast has been provided by Cornwall Insight (updated November 2022). \nThese curves are based on low and high scenarios of a retail electricity price forecast, specific for the North West.\nThe retail electricity price forecast takes into account Wholesale Electricity Price (based on Cornwall Insight's Benchmark Power Curve), network costs (calculated for the North West), renewables and capacity fees, Climate Change Levy (CCL), and supplier fees. Prices have been adjusted by CPI inflation projection based on the Bank of England.\n\nThe Wholesale Electricity Price is the only component that varies between Low, Central, and High scenarios, the forecasted cost of the other retail electricity price components is the same for each scenario.\n\nFrom 2031 onwards, electricity prices in each scenario have been considered constant and only adjusted by inflation.\nIf better data is available, the user should replace the default data."},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M6))","v":"Parameters dependent on site's input data"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N6))","v":"Parameters dependent on site's input data"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O6))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P6))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q6))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R6))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S6))","v":"Text"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T6))","v":"Text"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U6))","v":"Text"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V6))","v":"Text"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN6))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO6))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A7))","v":"Project Name*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B7))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C7))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D7))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E7))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F7))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G7))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H7))","v":"Year "},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I7))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J7))","v":"Project Name*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K7))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L7))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M7))","v":"Installed capacity"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N7))","v":"Installed capacity"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O7))","v":"This tool has been created to support renewable energy project developers as well as large energy consumers willing to procure renewable energy to assess the economic sustainability of installations solar photovoltaics.\nThis model has been developed using funding and information provided by the Unlocking Clean Energy in Greater Manchester (UCEGM) project. \nIt draws from information first prepared in 2018 and has been subsequently updated where indicated."},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P7))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q7))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R7))","v":"Text"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S7))","v":"Medium-Cost Solar Farm"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T7))","v":"High-Cost Solar Farm"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U7))","v":"Rooftop Solar"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V7))","v":"Rooftop Solar 2"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN7))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO7))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A8))","v":"Description"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B8))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C8))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D8))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E8))","v":"Retail Electricity Price - Low/Baseline/High"},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F8))","v":"Include Grant?"},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G8))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H8))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I8))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J8))","v":"Description"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K8))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L8))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M8))","v":"Rated annual production (at installation)"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N8))","v":"Rated annual production (at installation)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O8))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P8))","v":"This set of tables supports the Treasury Green Book supplementary appraisal guidance on valuing energy use and greenhouse gas (GHG) emissions."},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q8))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R8))","v":"Template for PPA Off-taker only"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S8))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T8))","v":"2 MW"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U8))","v":"200kWp with no batteries or EV"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V8))","v":"50kWp"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN8))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO8))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A9))","v":"Stage"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B9))","v":"Version"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C9))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D9))","v":"Basic"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E9))","v":"The columns \"Retail Electricity Price - Low/Baseline/High\" contain forecasts for the retail electricity price (paid for the electricity consumed)."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F9))","v":"Yes"},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G9))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H9))","v":2024},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I9))","v":"CAPEX Increase from feasibility"},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J9))","v":"Stage"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K9))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L9))","v":"Year"},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M9))","v":"Total CAPEX"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N9))","v":"Total CAPEX"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O9))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P9))","v":"The appraisal guidance, background analysis and calculations toolkit may be found on the Green Book supplementary guidance section of GOV.UK website:"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q9))","v":"Select site to delete"},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R9))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S9))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T9))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U9))","v":"Option 4"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V9))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN9))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO9))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A10))","v":"Date last updated"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B10))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C10))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D10))","v":"Site reference"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E10))","v":"The headings \"Retail Electricity Price - Low/Baseline/High\" refer to 3 different forecast scenarios ranging from low to high prices."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F10))","v":"No"},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G10))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H10))","v":2025},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I10))","v":-0.46},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J10))","v":"Date last updated"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K10))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L10))","v":2024},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M10))","v":"Cost per kWp"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N10))","v":"Cost per kWp"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O10))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P10))","v":"https://www.gov.uk/government/publications/valuation-of-energy-use-and-greenhouse-gas-emissions-for-appraisal"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q10))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R10))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S10))","v":2019},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T10))","v":2022},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U10))","v":2020},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V10))","v":2022},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN10))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO10))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A11))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B11))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C11))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D11))","v":"Revenue Model"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E11))","v":"Modify the values in the columns: \"Retail Electricity Price - Low/Baseline/High\" to provide new electricity price forecasts."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F11))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G11))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H11))","v":2026},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I11))","v":-0.2},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J11))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K11))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L11))","v":2025},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M11))","v":"Electricity for self-consumption"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N11))","v":"Electricity for self-consumption / Electricity procured by the Off-taker"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O11))","v":"Version"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P11))","v":"The user should update default data and keep a record in the cell below"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q11))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R11))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S11))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T11))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U11))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V11))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN11))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO11))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A12))","v":"System"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B12))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C12))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D12))","v":"Which is the initial year 0 for the project?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E12))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F12))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G12))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H12))","v":2027},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I12))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J12))","v":"System"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K12))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L12))","v":2026},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M12))","v":"Total Greenhouse Gases Abatement from solar energy"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N12))","v":"Total Greenhouse Gases Abatement"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O12))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P12))","v":"Last access to Green Book"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q12))","v":"This page is also used as a placeholder to mark the beginning of the list for the sites' input data "},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R12))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S12))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T12))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U12))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V12))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN12))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO12))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A13))","v":"Item"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B13))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C13))","v":"Text"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D13))","v":"Data source for electricity import price"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E13))","v":"Price for electricity exported or resold..."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F13))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G13))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H13))","v":2028},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I13))","v":0.2},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J13))","v":"Item"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K13))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L13))","v":2027},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M13))","v":"Greenhouse Gases Abatement cost"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N13))","v":"Greenhouse Gases Abatement cost"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O13))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P13))","v":"January 2023"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q13))","v":"To be listed in the sites' list (Sheet: \"Input setting\", Toggle:\"Site Reference\" ), the input sheet for your site, added through the page \"Add new site\", should be placed after this sheet."},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R13))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S13))","v":"Value"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T13))","v":"Value"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U13))","v":"Value"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V13))","v":"Value"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN13))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO13))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A14))","v":"Size / capacity*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B14))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C14))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D14))","v":"Data source for electricity export price"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E14))","v":"The columns with the heading \"Price for electricity exported or resold...\" contain forecasts for the price paid for excess electricity exported to the grid."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F14))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G14))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H14))","v":2029},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I14))","v":0.5},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J14))","v":"Size / capacity*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K14))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L14))","v":2028},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M14))","v":"Parameters dependent on revenue model"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N14))","v":"Parameters dependent on revenue model"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O14))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P14))","v":"Data revised by BEIS"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q14))","v":"This is done automatically, unless an error has occurred."},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R14))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S14))","v":1050},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T14))","v":2000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U14))","v":200},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V14))","v":30},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN14))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO14))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A15))","v":"Specific yield*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B15))","v":"Follow these steps to get started"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C15))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D15))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E15))","v":"By default, the export electricity prices are assumed to be 30% of the Retail Electricity Price."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F15))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G15))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H15))","v":2030},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I15))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J15))","v":"Specific yield*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K15))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L15))","v":2029},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M15))","v":"Without Financing cost "},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N15))","v":"Off-taker's cumulative savings (discounted)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O15))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P15))","v":"January 2023"},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q15))","v":"N.B. Do not erase or move this sheet."},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R15))","v":1000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S15))","v":826},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T15))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U15))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V15))","v":1025.45},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN15))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO15))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A16))","v":"Forecast curtailment index*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B16))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C16))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D16))","v":"Project Financing"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E16))","v":"This assumption is used for both user-defined curves and Green Book curves, depending on the user's selection in the previous page"},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F16))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G16))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H16))","v":2031},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I16))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J16))","v":"Forecast curtailment index*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K16))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L16))","v":2030},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M16))","v":"NPV"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N16))","v":"Net Present Value"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O16))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P16))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q16))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R16))","v":1000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S16))","v":2.5000000000000001E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T16))","v":2.5000000000000001E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U16))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V16))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN16))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO16))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A17))","v":"Specific yield (curtailment included)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B17))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C17))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D17))","v":"Include Grant?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E17))","v":"The column \"Price for electricity exported or resold based on user-defined curve \" can be modified with whatever values the user wants to use for the calculations."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F17))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G17))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H17))","v":2032},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I17))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J17))","v":"Specific yield (curtailment included)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K17))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L17))","v":2031},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M17))","v":"IRR"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N17))","v":"Internal Rate of Return"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O17))","v":"Follow these steps to get started"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P17))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q17))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R17))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S17))","v":805.35},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T17))","v":881.42},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U17))","v":800},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V17))","v":1025.45},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN17))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO17))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A18))","v":"Rated load factor (curtailment included)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B18))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C18))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D18))","v":"How to fund CAPEX not covered by the grant?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E18))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F18))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G18))","v":"Year \n(from start)"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H18))","v":2033},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I18))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J18))","v":"Rated load factor (curtailment included)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K18))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L18))","v":2032},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M18))","v":"DPT"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N18))","v":"Discounted Payback Time"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O18))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P18))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q18))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R18))","v":1000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S18))","v":9.1934931506849324E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T18))","v":0.10061872146118721},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U18))","v":9.1324200913242004E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V18))","v":0.11706050228310502},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN18))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO18))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A19))","v":"Rated annual production (curtailment included)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B19))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C19))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D19))","v":"Include feasibility study costs in project CAPEX?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E19))","v":"The column: \"CPI yearly Inflation\" can be modified to provide new inflation rates."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F19))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G19))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H19))","v":2034},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I19))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J19))","v":"Rated annual production (curtailment included)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K19))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L19))","v":2033},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M19))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N19))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O19))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P19))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q19))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R19))","v":0.11415525114155251},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S19))","v":845617.5},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T19))","v":1762839.9999999998},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U19))","v":160000},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V19))","v":30763.5},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN19))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO19))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A20))","v":"PV performance degradation (Year 1)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B20))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C20))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D20))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E20))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F20))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G20))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H20))","v":2035},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I20))","v":"% of energy used for self-consumption"},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J20))","v":"PV performance degradation (Year 1)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K20))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L20))","v":2034},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M20))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N20))","v":"Energy Calculations"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O20))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P20))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q20))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R20))","v":1000000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S20))","v":1.7500000000000002E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T20))","v":2.5999999999999999E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U20))","v":2.5999999999999999E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V20))","v":1.7500000000000002E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN20))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO20))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A21))","v":"PV performance degradation (Year 2 and beyond)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B21))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C21))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D21))","v":"Additional PPA settings"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E21))","v":"More information on the assumptions of default data is provided at the bottom of this table."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F21))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G21))","v":1},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H21))","v":2036},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I21))","v":0.9},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J21))","v":"PV performance degradation (Year 2 and beyond)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K21))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L21))","v":2035},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M21))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N21))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O21))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P21))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q21))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R21))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S21))","v":5.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T21))","v":7.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U21))","v":7.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V21))","v":5.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN21))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO21))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A22))","v":"Economic Life*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B22))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C22))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D22))","v":"Which stakeholder do you represent? "},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E22))","v":"Track your assumptions at the bottom of the table, by editing the cells. These will be automatically printed in the Dashboard."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F22))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G22))","v":2},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H22))","v":2037},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I22))","v":0.8},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J22))","v":"Economic Life*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K22))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L22))","v":2036},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M22))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N22))","v":"Rated power (year 0)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O22))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P22))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q22))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R22))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S22))","v":30},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T22))","v":25},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U22))","v":25},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V22))","v":25},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN22))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO22))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A23))","v":"Invertor replacements required*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B23))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C23))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D23))","v":"Calculate the commodity component of the PPA maximising Off-taker's savings, while ensuring the minimum IRR for the generator?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E23))","v":"To run the calculations, return to \"Input Settings\"."},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F23))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G23))","v":3},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H23))","v":2038},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I23))","v":0.7},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J23))","v":"Invertor replacements required*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K23))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L23))","v":2037},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M23))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N23))","v":"Reduction in generation (from year 1)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O23))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P23))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q23))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R23))","v":5},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S23))","v":2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T23))","v":2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U23))","v":2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V23))","v":2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN23))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO23))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A24))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B24))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C24))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D24))","v":"Minimum IRR for generator"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E24))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F24))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G24))","v":4},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H24))","v":2039},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I24))","v":0.6},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J24))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K24))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L24))","v":2038},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M24))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N24))","v":"Electricity utilised (%)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O24))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P24))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q24))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R24))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S24))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T24))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U24))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V24))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN24))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO24))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A25))","v":"Preperation Costs"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B25))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C25))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D25))","v":"Calculate the commodity component of the PPA maximising IRR for the generator, while ensuring the minimum NPV for the off-taker?"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E25))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F25))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G25))","v":5},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H25))","v":2040},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I25))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J25))","v":"Preperation Costs"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K25))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L25))","v":2039},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M25))","v":"Including financing cost - Annuity loan"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N25))","v":"Electricity exported (%)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O25))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P25))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q25))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R25))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S25))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T25))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U25))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V25))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN25))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO25))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A26))","v":"Element"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B26))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C26))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D26))","v":"Minimum NPV for the off-taker"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E26))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F26))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G26))","v":6},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H26))","v":2041},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I26))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J26))","v":"Element"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K26))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L26))","v":2040},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M26))","v":"NPV"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N26))","v":"Expected generated"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O26))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P26))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q26))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R26))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S26))","v":"Cost"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T26))","v":"Cost"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U26))","v":"Cost"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V26))","v":"Cost"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN26))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO26))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A27))","v":"Feasibility studies"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B27))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C27))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D27))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E27))","v":"Year"},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F27))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G27))","v":7},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H27))","v":2042},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I27))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J27))","v":"Feasibility studies"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K27))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L27))","v":2041},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M27))","v":"Finance Interest rate"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N27))","v":"Electricity utilised"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O27))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P27))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q27))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R27))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S27))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T27))","v":30000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U27))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V27))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN27))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO27))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A28))","v":"Detailed Design"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B28))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C28))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D28))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E28))","v":0},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F28))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G28))","v":8},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H28))","v":2043},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I28))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J28))","v":"Detailed Design"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K28))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L28))","v":2042},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M28))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N28))","v":"Electricity exported"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O28))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P28))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q28))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R28))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S28))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T28))","v":100000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U28))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V28))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN28))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO28))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A29))","v":"Development expenditure"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B29))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C29))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D29))","v":"If you want to set customised values for electricity prices and inflation rate forecasts, click on the arrow or go to the \"User Curve\" sheet. Then, return to this sheet."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E29))","v":2010},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F29))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G29))","v":9},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H29))","v":2044},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I29))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J29))","v":"Development expenditure"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K29))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L29))","v":2043},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M29))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N29))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O29))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P29))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q29))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R29))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S29))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T29))","v":20000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U29))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V29))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN29))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO29))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A30))","v":"Preperation Costs Total"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B30))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C30))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D30))","v":"To review the Green Book data tables click on the shortcut on the side or go to the \"Green Book Tables\" sheet. Then return to this sheet."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E30))","v":2011},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F30))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G30))","v":10},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H30))","v":2045},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I30))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J30))","v":"Preperation Costs Total"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K30))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L30))","v":2044},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M30))","v":"Energy Calculations"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N30))","v":"Electricity Prices"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O30))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P30))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q30))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R30))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S30))","v":150000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T30))","v":150000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U30))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V30))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN30))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO30))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A31))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B31))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C31))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D31))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E31))","v":2012},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F31))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G31))","v":11},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H31))","v":2046},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I31))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J31))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K31))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L31))","v":2045},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M31))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N31))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O31))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P31))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q31))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R31))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S31))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T31))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U31))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V31))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN31))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO31))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A32))","v":"Capital Costs"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B32))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C32))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D32))","v":"Input Sensitivity Analyses"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E32))","v":2013},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F32))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G32))","v":12},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H32))","v":2047},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I32))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J32))","v":"Capital Costs"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K32))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L32))","v":2046},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M32))","v":"Year "},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N32))","v":"Retail Electricity Price - Baseline"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O32))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P32))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q32))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R32))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S32))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T32))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U32))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V32))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN32))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO32))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A33))","v":"Element"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B33))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C33))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D33))","v":"The tool performs two sensitivity analyses."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E33))","v":2014},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F33))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G33))","v":13},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H33))","v":2048},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I33))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J33))","v":"Element"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K33))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L33))","v":2047},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M33))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N33))","v":"Price for Electricity Exported (revenue)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O33))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P33))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q33))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R33))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S33))","v":"Cost"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T33))","v":"Cost"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U33))","v":"Cost"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V33))","v":"Cost"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN33))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO33))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A34))","v":"Site preparation and access"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B34))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C34))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D34))","v":"The first tests several CAPEX variations to assess the impact of higher costs compared to the original feasibility study."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E34))","v":2015},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F34))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G34))","v":14},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H34))","v":2049},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I34))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J34))","v":"Site preparation and access"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K34))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L34))","v":2048},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M34))","v":2024},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N34))","v":"Yearly inflation rate"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O34))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P34))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q34))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R34))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S34))","v":60000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T34))","v":120000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U34))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V34))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN34))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO34))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A35))","v":"Civil works"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B35))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C35))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D35))","v":"The second tests different levels of self-consumption. In the case of \"Sleeved PPA\", self-consumption refers to the electricity sleeved to the off-taker. In any case, electricity that is not self-consumed or sleeved is considered \"exported\"."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E35))","v":2016},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F35))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G35))","v":15},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H35))","v":""},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I35))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J35))","v":"Civil works"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K35))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L35))","v":2049},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M35))","v":2025},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N35))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O35))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P35))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q35))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R35))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S35))","v":50000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T35))","v":50000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U35))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V35))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN35))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO35))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A36))","v":"Solar PV modules"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B36))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C36))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D36))","v":"Both analyses are performed three times using different electricity price scenarios (low, central, high)"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E36))","v":2017},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F36))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G36))","v":16},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H36))","v":""},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I36))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J36))","v":"Solar PV modules"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K36))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L36))","v":""},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M36))","v":2026},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N36))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O36))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P36))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q36))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R36))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S36))","v":320000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T36))","v":1280000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U36))","v":225000},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V36))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN36))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO36))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A37))","v":"Inverters"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B37))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C37))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D37))","v":"For the electricity price scenarios (low, central, high), If Green Book has been selected as the data source, the sensitivity analyses will use Green Book values. Otherwise, \"User Curve\" values are used."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E37))","v":2018},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F37))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G37))","v":17},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H37))","v":""},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I37))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J37))","v":"Inverters"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K37))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L37))","v":""},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M37))","v":2027},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N37))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O37))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P37))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q37))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R37))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S37))","v":60000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T37))","v":120000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U37))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V37))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN37))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO37))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A38))","v":"Mounting systems"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B38))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C38))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D38))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E38))","v":2019},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F38))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G38))","v":18},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H38))","v":""},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I38))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J38))","v":"Mounting systems"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K38))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L38))","v":""},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M38))","v":2028},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N38))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O38))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P38))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q38))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R38))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S38))","v":66000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T38))","v":132000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U38))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V38))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN38))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO38))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A39))","v":"Electrical systems - transformer"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B39))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C39))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D39))","v":"CAPEX Sensitivity Analysis"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E39))","v":2020},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F39))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G39))","v":19},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H39))","v":""},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I39))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J39))","v":"Electrical systems - transformer"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K39))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L39))","v":""},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M39))","v":2029},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N39))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O39))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P39))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q39))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R39))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S39))","v":35000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T39))","v":70000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U39))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V39))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN39))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO39))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A40))","v":"Electrical systems - balance of plant"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B40))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C40))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D40))","v":"Please, provide 5 values for testing the impact of a change in CAPEX on the key investment parameters"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E40))","v":2021},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F40))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G40))","v":20},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H40))","v":"Total"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I40))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J40))","v":"Electrical systems - balance of plant"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K40))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L40))","v":""},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M40))","v":2030},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N40))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O40))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P40))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q40))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R40))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S40))","v":80000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T40))","v":80000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U40))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V40))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN40))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO40))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A41))","v":"Security systems"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B41))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C41))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D41))","v":"For clarity of results provide the numbers in increasing or decreasing order."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E41))","v":2022},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F41))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G41))","v":21},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H41))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I41))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J41))","v":"Security systems"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K41))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L41))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M41))","v":2031},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N41))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O41))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P41))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q41))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R41))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S41))","v":20000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T41))","v":40000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U41))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V41))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN41))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO41))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A42))","v":"Installation"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B42))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C42))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D42))","v":"The values need to be provided as a % increase or decrease to be applied to the baseline CAPEX."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E42))","v":2023},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F42))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G42))","v":22},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H42))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I42))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J42))","v":"Installation"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K42))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L42))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M42))","v":2032},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N42))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O42))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P42))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q42))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R42))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S42))","v":280000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T42))","v":300000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U42))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V42))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN42))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO42))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A43))","v":"Controls package"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B43))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C43))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D43))","v":"For instance, if the baseline CAPEX is £600,000, a scenario \"-50%\" will assume a CAPEX of £300,000."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E43))","v":2024},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F43))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G43))","v":23},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H43))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I43))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J43))","v":"Controls package"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K43))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L43))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M43))","v":2033},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N43))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O43))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P43))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q43))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R43))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S43))","v":10000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T43))","v":10000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U43))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V43))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN43))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO43))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A44))","v":"Grid connection"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B44))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C44))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D44))","v":"On the other hand a scenario \"50%\" will assume a CAPEX of £900,000."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E44))","v":2025},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F44))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G44))","v":24},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H44))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I44))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J44))","v":"Grid connection"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K44))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L44))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M44))","v":2034},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N44))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O44))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P44))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q44))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R44))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S44))","v":180000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T44))","v":300000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U44))","v":84007},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V44))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN44))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO44))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A45))","v":"Spares"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B45))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C45))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D45))","v":"The CAPEX sensitivity calculation code always assumes that no grant is provided, even if the previous toogle \"Include Grant?\" is set to \"Yes\""},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E45))","v":2026},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F45))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G45))","v":25},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H45))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I45))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J45))","v":"Spares"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K45))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L45))","v":"Taking grants into account:"},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M45))","v":2035},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N45))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O45))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P45))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q45))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R45))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S45))","v":8000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T45))","v":16000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U45))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V45))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN45))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO45))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A46))","v":"Management and supervision"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B46))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C46))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D46))","v":"Therefore, to simulate the effect of different grant levels, the user can provide several negative CAPEX variations."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E46))","v":2027},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F46))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G46))","v":26},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H46))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I46))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J46))","v":"Management and supervision"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K46))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L46))","v":"The sensitivity script always assumes that no grant is provided. "},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M46))","v":2036},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N46))","v":"Operational costs and Revenus"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O46))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P46))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q46))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R46))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S46))","v":21000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T46))","v":21000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U46))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V46))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN46))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO46))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A47))","v":"Technical support"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B47))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C47))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D47))","v":"For instance, running an analysis with a grant of 45% is equivalent to a scenario \"-45%\"."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E47))","v":2028},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F47))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G47))","v":27},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H47))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I47))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J47))","v":"Technical support"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K47))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L47))","v":"Therefore, to simulate the effect of different grant levels, the user should have provided several negative CAPEX variation."},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M47))","v":2037},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N47))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O47))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P47))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q47))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R47))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S47))","v":35000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T47))","v":70000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U47))","v":25000},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V47))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN47))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO47))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A48))","v":"Contractor's survey and design"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B48))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C48))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D48))","v":"The values £/kWp are calculated automatically."},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E48))","v":2029},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F48))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G48))","v":28},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H48))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I48))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J48))","v":"Contractor's survey and design"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K48))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L48))","v":"For instance, a sensitivity scenario equal to \"-45%\" will be equivalent to assuming that the project will benefit from a grant of 45%."},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M48))","v":2038},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N48))","v":"Displaced energy"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O48))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P48))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q48))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R48))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S48))","v":20000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T48))","v":40000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U48))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V48))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN48))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO48))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A49))","v":"Private wire"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B49))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C49))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D49))","v":"If the user has set \"Which stakeholder do you represent?\" to \"off-taker\" CAPEX sensitivity will not be performed"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E49))","v":2030},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F49))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G49))","v":29},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H49))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I49))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J49))","v":"Private wire"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K49))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L49))","v":"The scenario \"0%\" will refer to the total CAPEX provided in the input sheet"},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M49))","v":2039},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N49))","v":"Exported energy"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O49))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P49))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q49))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R49))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S49))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T49))","v":400000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U49))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V49))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN49))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO49))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A50))","v":"Contingency"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B50))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C50))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D50))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E50))","v":2031},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F50))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G50))","v":30},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H50))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I50))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J50))","v":"Contingency"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K50))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L50))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M50))","v":2040},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N50))","v":"Operations & Maintenance cost"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O50))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P50))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q50))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R50))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S50))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T50))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U50))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V50))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN50))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO50))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A51))","v":"Capital Costs Total*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B51))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C51))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D51))","v":"CAPEX Sensitivity"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E51))","v":2032},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F51))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G51))","v":"Total"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H51))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I51))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J51))","v":"Capital Costs Total*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K51))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L51))","v":"Self-consumption:"},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M51))","v":2041},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N51))","v":"Inverter replacement cost"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O51))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P51))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q51))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R51))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S51))","v":1245000},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T51))","v":3049000},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U51))","v":334007},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V51))","v":52442},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN51))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO51))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A52))","v":"Cost per kWp"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B52))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C52))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D52))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E52))","v":2033},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F52))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G52))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H52))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I52))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J52))","v":"Cost per kWp"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K52))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L52))","v":"The results of CAPEX sensitivity analysis refer to the default self-consumption value specified in the input."},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M52))","v":2042},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N52))","v":"Electricity Production cost"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O52))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P52))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q52))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R52))","v":1000000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S52))","v":1185.7142857142858},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T52))","v":1524.5},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U52))","v":1670.0350000000001},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V52))","v":1748.0666666666666},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN52))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO52))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A53))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B53))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C53))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D53))","v":"Value 1"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E53))","v":2034},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F53))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G53))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H53))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I53))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J53))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K53))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L53))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M53))","v":2043},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N53))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O53))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P53))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q53))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R53))","v":1000},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S53))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T53))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U53))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V53))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN53))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO53))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A54))","v":"Ongoing costs"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B54))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C54))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D54))","v":"Value 2"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E54))","v":2035},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F54))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G54))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H54))","v":"Reference information"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I54))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J54))","v":"Ongoing costs"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K54))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L54))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M54))","v":2044},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N54))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O54))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P54))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q54))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R54))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S54))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T54))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U54))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V54))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN54))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO54))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A55))","v":"Item"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B55))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C55))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D55))","v":"Value 3"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E55))","v":2036},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F55))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G55))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H55))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I55))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J55))","v":"Item"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K55))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L55))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M55))","v":2045},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N55))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O55))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P55))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q55))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R55))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S55))","v":"Value"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T55))","v":"Value"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U55))","v":"Value"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V55))","v":"Value"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN55))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO55))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A56))","v":"Replacement inverter cost*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B56))","v":"Sheets Index"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C56))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D56))","v":"Value 4"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E56))","v":2037},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F56))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G56))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H56))","v":"Size / capacity*"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I56))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J56))","v":"Replacement inverter cost*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K56))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L56))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M56))","v":2046},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N56))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O56))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P56))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q56))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R56))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S56))","v":50},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T56))","v":80},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U56))","v":80},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V56))","v":80},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN56))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO56))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A57))","v":"Maintenance cost (Capacity based)*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B57))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C57))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D57))","v":"Value 5"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E57))","v":2038},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F57))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G57))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H57))","v":"Discount rate*"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I57))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J57))","v":"Maintenance cost (Capacity based)*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K57))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L57))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M57))","v":2047},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N57))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O57))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P57))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q57))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R57))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S57))","v":12},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T57))","v":15},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U57))","v":15},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V57))","v":15},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN57))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO57))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A58))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B58))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C58))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D58))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E58))","v":2039},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F58))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G58))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H58))","v":"Cost per kWp"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I58))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J58))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K58))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L58))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M58))","v":2048},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N58))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O58))","v":"Sheets Index"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P58))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q58))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R58))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S58))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T58))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U58))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V58))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN58))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO58))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A59))","v":"Energy Revenue"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B59))","v":"Input Sheets"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C59))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D59))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E59))","v":2040},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F59))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G59))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H59))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I59))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J59))","v":"Energy Revenue"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K59))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L59))","v":"CAPEX Variation "},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M59))","v":2049},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N59))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O59))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P59))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q59))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R59))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S59))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T59))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U59))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V59))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN59))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO59))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A60))","v":"Item"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B60))","v":"Add New Site"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C60))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D60))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E60))","v":2041},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F60))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G60))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H60))","v":"Loan term"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I60))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J60))","v":"Item"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K60))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L60))","v":-0.46},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M60))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N60))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O60))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P60))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q60))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R60))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S60))","v":"Value"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T60))","v":"Value"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U60))","v":"Value"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V60))","v":"Value"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN60))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO60))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A61))","v":"Electricity self-consumed or exported through PPA*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B61))","v":"Input Settings"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C61))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D61))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E61))","v":2042},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F61))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G61))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H61))","v":"Interest rate - Equal Installments of Principal (EIP) Loan"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I61))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J61))","v":"Electricity self-consumed or exported through PPA*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K61))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L61))","v":-0.2},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M61))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N61))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O61))","v":"Input Sheets"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P61))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q61))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R61))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S61))","v":0.8},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T61))","v":1},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U61))","v":1},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V61))","v":1},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN61))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO61))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A62))","v":"Electricity Exported to the grid (e.g. SEG)"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B62))","v":"User Curve"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C62))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D62))","v":"NB: if the component of the PPA paid to the generator is calculated by the tool based on a target IRR, the user should expect a running time between 30 seconds and 1.5 minutes"},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E62))","v":2043},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F62))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G62))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H62))","v":"Interest rate - Annuity Loan"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I62))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J62))","v":"Electricity Exported to the grid (e.g. SEG)"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K62))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L62))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M62))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N62))","v":"Emissions (based on Green Book)"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O62))","v":"Add New Site"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P62))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q62))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R62))","v":1},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S62))","v":0.19999999999999996},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T62))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U62))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V62))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN62))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO62))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A63))","v":"Commodity component PPA price"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B63))","v":"Green Book Tables"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C63))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D63))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E63))","v":2044},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F63))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G63))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H63))","v":"Interest rate - Maturity loan"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I63))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J63))","v":"Commodity component PPA price"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K63))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L63))","v":0.2},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M63))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N63))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O63))","v":"Input Settings"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P63))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q63))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R63))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S63))","v":0.155},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T63))","v":0.14000000000000001},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U63))","v":7.0000000000000007E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V63))","v":7.0000000000000007E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN63))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO63))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A64))","v":"Export Imbalance fees"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B64))","v":"Sites->"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C64))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D64))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E64))","v":2045},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F64))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G64))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H64))","v":"Interest rate - Salix 5 years + Annuity loan"},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I64))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J64))","v":"Export Imbalance fees"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K64))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L64))","v":0.5},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M64))","v":""},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N64))","v":"Emissions from national grid"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O64))","v":"User Curve"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P64))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q64))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R64))","v":0.155},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S64))","v":1.7500000000000003E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T64))","v":1.7500000000000003E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U64))","v":1.7500000000000003E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V64))","v":1.7500000000000003E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN64))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO64))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A65))","v":"Sleeving fee"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B65))","v":"Sheets \"Site's name\""},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C65))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D65))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E65))","v":2046},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F65))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G65))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H65))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I65))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J65))","v":"Sleeving fee"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K65))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L65))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M65))","v":"Total"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N65))","v":"Emissions savings"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O65))","v":"Green Book Tables"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P65))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q65))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R65))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S65))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T65))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U65))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V65))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN65))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO65))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A66))","v":"Management fee off-taker"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B66))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C66))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D66))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E66))","v":2047},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F66))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G66))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H66))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I66))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J66))","v":"Management fee off-taker"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K66))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L66))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M66))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N66))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O66))","v":"Sites->"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P66))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q66))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R66))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S66))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T66))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U66))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V66))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN66))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO66))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A67))","v":"Management fee generator"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B67))","v":"Output Sheets"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C67))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D67))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E67))","v":2048},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F67))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G67))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H67))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I67))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J67))","v":"Management fee generator"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K67))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L67))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M67))","v":"Electricity Prices"},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N67))","v":"Cash Flow"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O67))","v":"Sheets \"Site's name\""},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P67))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q67))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R67))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S67))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T67))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U67))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V67))","v":1.4E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN67))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO67))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A68))","v":"Policy Costs"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B68))","v":"Dashboard"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C68))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D68))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E68))","v":2049},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F68))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G68))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H68))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I68))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J68))","v":"Policy Costs"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K68))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L68))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M68))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N68))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O68))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P68))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q68))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R68))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S68))","v":3.6499999999999998E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T68))","v":3.6499999999999998E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U68))","v":3.6499999999999998E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V68))","v":3.6499999999999998E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN68))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO68))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A69))","v":"Network Costs"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B69))","v":"Sensitivity Analysis Results"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C69))","v":1},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D69))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E69))","v":2050},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F69))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G69))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H69))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I69))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J69))","v":"Network Costs"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K69))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L69))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M69))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N69))","v":"Project feasibility"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O69))","v":"Output Sheets"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P69))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q69))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R69))","v":3.6499999999999998E-2},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S69))","v":0.03},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T69))","v":0.03},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U69))","v":0.03},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V69))","v":0.03},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN69))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO69))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A70))","v":"REGO Price"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B70))","v":"Result Tables"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C70))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D70))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E70))","v":2051},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F70))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G70))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H70))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I70))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J70))","v":"REGO Price"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K70))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L70))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M70))","v":"Year "},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N70))","v":"CAPEX"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O70))","v":"Dashboard"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P70))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q70))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R70))","v":0.03},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S70))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T70))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U70))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V70))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN70))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO70))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A71))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B71))","v":"Results Legend"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C71))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D71))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E71))","v":2052},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F71))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G71))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H71))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I71))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J71))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K71))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L71))","v":"CAPEX Variation "},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M71))","v":0},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N71))","v":"Grant or Subsides"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O71))","v":"Sensitivity Analysis Results"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P71))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q71))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R71))","v":4.0000000000000001E-3},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S71))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T71))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U71))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V71))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN71))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO71))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A72))","v":"Funding"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B72))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C72))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D72))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E72))","v":2053},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F72))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G72))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H72))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I72))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J72))","v":"Funding"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K72))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L72))","v":-0.46},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M72))","v":2024},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N72))","v":"OPEX"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O72))","v":"Result Tables"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P72))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q72))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R72))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S72))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T72))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U72))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V72))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN72))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO72))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A73))","v":"Item"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B73))","v":"Hidden Calculation Sheets"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C73))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D73))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E73))","v":2054},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F73))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G73))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H73))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I73))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J73))","v":"Item"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K73))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L73))","v":-0.2},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M73))","v":2025},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N73))","v":"Revenue"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O73))","v":"Results Legend"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P73))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q73))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R73))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S73))","v":"Value"},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T73))","v":"Value"},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U73))","v":"Value"},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V73))","v":"Value"},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN73))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO73))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A74))","v":"Grant*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B74))","v":"Energy Calculations"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C74))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D74))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E74))","v":2055},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F74))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G74))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H74))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I74))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J74))","v":"Grant*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K74))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L74))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M74))","v":2026},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N74))","v":"Net cashflow - No financing"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O74))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P74))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q74))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R74))","v":"Value"},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S74))","v":0.46},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T74))","v":0.45},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U74))","v":0.45950000000000002},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V74))","v":0.46},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN74))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO74))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A75))","v":"Discount rate*"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B75))","v":"Financing Calculations"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C75))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D75))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E75))","v":2056},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F75))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G75))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H75))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I75))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J75))","v":"Discount rate*"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K75))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L75))","v":0.2},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M75))","v":2027},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N75))","v":"Discounted Cumulative Cashflow - No financing"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O75))","v":"Hidden Calculation Sheets"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P75))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q75))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R75))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S75))","v":3.5000000000000003E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T75))","v":3.5000000000000003E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U75))","v":3.5000000000000003E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V75))","v":3.5000000000000003E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN75))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO75))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A76))","v":"Interest rate - Annuity Loan"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B76))","v":"Sensitivity Calculations"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C76))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D76))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E76))","v":2057},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F76))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G76))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H76))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I76))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J76))","v":"Interest rate - Annuity Loan"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K76))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L76))","v":0.5},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M76))","v":2028},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N76))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O76))","v":"Energy Calculations"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P76))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q76))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R76))","v":3.5000000000000003E-2},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S76))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T76))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U76))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V76))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN76))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO76))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A77))","v":"Interest rate - Equal Installments of Principal (EIP) Loan"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B77))","v":0},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C77))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D77))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E77))","v":2058},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F77))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G77))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H77))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I77))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J77))","v":"Interest rate - Equal Installments of Principal (EIP) Loan"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K77))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L77))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M77))","v":2029},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N77))","v":""},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O77))","v":"Financing Calculations"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P77))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q77))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R77))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S77))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T77))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U77))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V77))","v":5.1400000000000001E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN77))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO77))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A78))","v":"Interest rate - Maturity loan"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B78))","v":"Hidden Technical Sheets"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C78))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D78))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E78))","v":2059},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F78))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G78))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H78))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I78))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J78))","v":"Interest rate - Maturity loan"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K78))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L78))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M78))","v":2030},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N78))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O78))","v":"Sensitivity Calculations"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P78))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q78))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R78))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S78))","v":4.9700000000000001E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T78))","v":4.9700000000000001E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U78))","v":4.9700000000000001E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V78))","v":4.9700000000000001E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN78))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO78))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A79))","v":"Interest rate - Salix 5 years + Annuity loan"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B79))","v":"Lists"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C79))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D79))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E79))","v":2060},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F79))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G79))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H79))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I79))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J79))","v":"Interest rate - Salix 5 years + Annuity loan"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K79))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L79))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M79))","v":2031},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N79))","v":"Project Financing"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O79))","v":0},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P79))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q79))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R79))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S79))","v":5.0900000000000001E-2},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T79))","v":5.0900000000000001E-2},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U79))","v":5.0900000000000001E-2},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V79))","v":5.0900000000000001E-2},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN79))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO79))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A80))","v":"Loan term"},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B80))","v":"Data Value"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C80))","v":"Value"},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D80))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E80))","v":2061},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F80))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G80))","v":"Input"},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H80))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I80))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J80))","v":"Loan term"},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K80))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L80))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M80))","v":2032},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N80))","v":0},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O80))","v":"Hidden Technical Sheets"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P80))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q80))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R80))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S80))","v":30},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T80))","v":25},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U80))","v":25},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V80))","v":25},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN80))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO80))","v":{"$error":"#REF!"}}]
[{"$f":"INDIRECT(\"'\"&$A$2&\"'!A\"&ROW(A81))","v":0},{"$f":"INDIRECT(\"'\"&B$2&\"'!B\"&ROW(B81))","v":"Print Input"},{"$f":"INDIRECT(\"'\"&C$2&\"'!B\"&ROW(C81))","v":0},{"$f":"INDIRECT(\"'\"&D$2&\"'!B\"&ROW(D81))","v":0},{"$f":"INDIRECT(\"'\"&E$2&\"'!B\"&ROW(E81))","v":2062},{"$f":"INDIRECT(\"'\"&F$2&\"'!B\"&ROW(F81))","v":0},{"$f":"INDIRECT(\"'\"&G$2&\"'!B\"&ROW(G81))","v":0},{"$f":"INDIRECT(\"'\"&H$2&\"'!B\"&ROW(H81))","v":0},{"$f":"INDIRECT(\"'\"&I$2&\"'!B\"&ROW(I81))","v":0},{"$f":"INDIRECT(\"'\"&J$2&\"'!B\"&ROW(J81))","v":0},{"$f":"INDIRECT(\"'\"&K$2&\"'!B\"&ROW(K81))","v":0},{"$f":"INDIRECT(\"'\"&L$2&\"'!B\"&ROW(L81))","v":0},{"$f":"INDIRECT(\"'\"&M$2&\"'!B\"&ROW(M81))","v":2033},{"$f":"INDIRECT(\"'\"&N$2&\"'!B\"&ROW(N81))","v":"Loan Repayment"},{"$f":"INDIRECT(\"'\"&O$2&\"'!B\"&ROW(O81))","v":"Lists"},{"$f":"INDIRECT(\"'\"&P$2&\"'!B\"&ROW(P81))","v":0},{"$f":"INDIRECT(\"'\"&Q$2&\"'!B\"&ROW(Q81))","v":0},{"$f":"INDIRECT(\"'\"&R$2&\"'!B\"&ROW(R81))","v":0},{"$f":"INDIRECT(\"'\"&S$2&\"'!B\"&ROW(S81))","v":0},{"$f":"INDIRECT(\"'\"&T$2&\"'!B\"&ROW(T81))","v":0},{"$f":"INDIRECT(\"'\"&U$2&\"'!B\"&ROW(U81))","v":0},{"$f":"INDIRECT(\"'\"&V$2&\"'!B\"&ROW(V81))","v":0},{"$f":"INDIRECT(\"'\"&W$2&\"'!B\"&ROW(W81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&X$2&\"'!B\"&ROW(X81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Y$2&\"'!B\"&ROW(Y81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&Z$2&\"'!B\"&ROW(Z81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AA$2&\"'!B\"&ROW(AA81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AB$2&\"'!B\"&ROW(AB81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AC$2&\"'!B\"&ROW(AC81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AD$2&\"'!B\"&ROW(AD81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AE$2&\"'!B\"&ROW(AE81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AF$2&\"'!B\"&ROW(AF81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AG$2&\"'!B\"&ROW(AG81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AH$2&\"'!B\"&ROW(AH81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AI$2&\"'!B\"&ROW(AI81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AJ$2&\"'!B\"&ROW(AJ81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AK$2&\"'!B\"&ROW(AK81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AL$2&\"'!B\"&ROW(AL81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AM$2&\"'!B\"&ROW(AM81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AN$2&\"'!B\"&ROW(AN81))","v":{"$error":"#REF!"}},{"$f":"INDIRECT(\"'\"&AO$2&\"'!B\"&ROW(AO81))","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW(S10)","v":10}]

{"sheet":"Green Book Tables","index":14,"n_rows":115,"n_cols":24,"rows_kept":115,"cut":false,"hidden":false,"merged":[[13,15,13,23],[14,11,15,11],[7,14,7,22],[7,3,7,11],[113,3,113,11],[14,15,14,17],[14,18,14,20],[14,21,14,23],[6,3,6,11],[8,3,8,11],[12,3,12,10],[13,3,15,3],[13,4,13,7],[13,8,13,11],[14,4,14,6],[14,7,15,7],[14,8,14,10]]}
[]
[null,"Green Book Tables"]
[null,"Values can be copy-pasted below to update tables"]
[]
[]
[null,null,null,"Table 1: Electricity emissions factors to 2100, kgCO2e/kWh",null,null,null,null,null,null,null,null,null,null,"Tables 4: Retail fuel prices"]
[null,null,null,"Consumption and generation-based emissions factors."]
[null,"This set of tables supports the Treasury Green Book supplementary appraisal guidance on valuing energy use and greenhouse gas (GHG) emissions.",null,"Analysts should use consumption-based emissions factors for measuring GHG emissions per unit of final energy demand.  These emissions factors include transmission and distribution losses, including significant losses due to power station inefficiency.  Generation-based emissions factors measure GHG emissions per unit of electricity generated.",null,null,null,null,null,null,null,null,null,null,"We strongly advise the use of the full range of high and low prices in any analysis where the level of price has a material impact on your outcomes given the significant uncertainties across all components of prices, as observed from historic volatility, and in the transition to Net Zero."]
[null,"The appraisal guidance, background analysis and calculations toolkit may be found on the Green Book supplementary guidance section of GOV.UK website:",null,"Long-run marginal emissions factors should be used for measuring small changes in consumption or generation.  Grid average emissions factors are used for footprinting."]
[null,"https://www.gov.uk/government/publications/valuation-of-energy-use-and-greenhouse-gas-emissions-for-appraisal"]
[null,"The user should update default data and keep a record in the cell below"]
[null,"Last access to Green Book"]
[null,"January 2023"]
[null,"Data revised by BEIS",null,"Year","Long-run marginal",null,null,null,"Grid average",null,null,null,null,null,null,"Table 4 - Retail Electricity Prices (real 2020 p/kWh)"]
[null,"January 2023",null,null,"Consumption-based",null,null,"Generation-based","Consumption-based",null,null,"Generation-based",null,null,null,"Low",null,null,"Central",null,null,"High"]
[null,null,null,null,"Domestic","Commercial/ Public sector","Industrial",null,"Domestic","Commercial/ Public sector","Industrial",null,null,null,"Year","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial","Domestic","Commercial/ Public sector","Industrial"]
[null,null,null,2010,0.38937839365401616,0.38223544939518256,0.37509250513634901,0.35714721294167817,0.49876583401458108,0.4896162340145811,0.48046663401458112,0.45748,null,null,2010,15.25090937779609,10.081243889094784,8.4167197007760208,15.25090937779609,10.081243889094784,8.4167197007760208,15.25090937779609,10.081243889094784,8.4167197007760208]
[null,null,null,2011,0.384077199558647,0.37706318183289816,0.37004916410714933,0.35070088628744112,0.47944365981719433,0.4706880598171943,0.46193245981719433,0.43777999999999995,null,null,2011,16.26094353472822,10.523943339768914,8.7296113369634085,16.26094353472822,10.523943339768914,8.7296113369634085,16.26094353472822,10.523943339768914,8.7296113369634085]
[null,null,null,2012,0.37709135830242968,0.37021535581266862,0.36333935332290751,0.34380012448805453,0.52970458009506327,0.52004578009506319,0.51038698009506323,0.48293999999999998,null,null,2012,16.870854580599065,11.185094561207562,9.5341602914604948,16.870854580599065,11.185094561207562,9.5341602914604948,16.870854580599065,11.185094561207562,9.5341602914604948]
[null,null,null,2013,0.36803849031409025,0.36131023247323107,0.3545819746323719,0.33641289204295755,0.49252252888764397,0.48351852888764402,0.474514528887644,0.45019999999999999,null,null,2013,17.61781128381012,11.698038046171813,10.431645556409039,17.61781128381012,11.698038046171813,10.431645556409039,17.61781128381012,11.698038046171813,10.431645556409039]
[null,null,null,2014,0.36111752508397249,0.35454742718192689,0.34797732927988129,0.32850489510228009,0.44252451961954031,0.43447331961954028,0.4264221196195403,0.40256000000000003,null,null,2014,18.233611620945748,12.25448823698537,10.586796688061309,18.233611620945748,12.25448823698537,10.586796688061309,18.233611620945748,12.25448823698537,10.586796688061309]
[null,null,null,2015,0.35079737353175644,0.34439658508647575,0.337995796641195,0.32003942226403587,0.37042927882568938,0.36367027882568936,0.3569112788256894,0.33794999999999997,null,null,2015,17.923046007482473,12.676348427491565,10.70349755275603,17.923046007482473,12.676348427491565,10.70349755275603,17.923046007482473,12.676348427491565,10.70349755275603]
[null,null,null,2016,0.33994139820651204,0.33372185472354637,0.32750231124058077,0.31097717414828091,0.29630636283909562,0.2908851628390956,0.28546396283909564,0.27106000000000002,null,null,2016,17.334079916036796,12.187877901669394,10.469123974967973,17.334079916036796,12.187877901669394,10.469123974967973,17.334079916036796,12.187877901669394,10.469123974967973]
[null,null,null,2017,0.32995861837847196,0.32393309675933063,0.3179075751401893,0.30127608095706632,0.26514876738857962,0.26030676738857961,0.25546476738857959,0.24209999999999998,null,null,2017,18.190441763866602,12.447445233820861,10.895339313037558,18.190441763866602,12.447445233820861,10.895339313037558,18.190441763866602,12.447445233820861,10.895339313037558]
[null,null,null,2018,0.31868908318682526,0.31287126104336038,0.30705343889989556,0.2908911071732414,0.24582207816642976,0.24133447816642975,0.23684687816642977,0.22438,null,null,2018,19.328187714631703,13.238640608157773,10.868342031467963,19.328187714631703,13.238640608157773,10.868342031467963,19.328187714631703,13.238640608157773,10.868342031467963]
[null,null,null,2019,0.30640951059037785,0.30081402974054872,0.29521854889071952,0.2797740424914591,0.22238172782945695,0.21832071582945695,0.21425970382945694,0.2030506,null,null,2019,20.682499931371574,13.524861058948849,11.625367721871756,20.682499931371574,13.524861058948849,11.625367721871756,20.682499931371574,13.524861058948849,11.625367721871756]
[null,null,null,2020,0.29337575167660784,0.28801828611639146,0.28266082055617509,0.26787327801081817,0.19737089405736782,0.19376661605736781,0.19016233805736782,0.18021389999999998,null,null,2020,19.705431094179954,13.339129531403927,11.500538524661495,19.705431094179954,13.339129531403927,11.500538524661495,19.705431094179954,13.339129531403927,11.500538524661495]
[null,null,null,2021,0.2794231752033941,0.27432050387039092,0.26921783253738774,0.25513356665015907,0.21678545698434271,0.21282664098434267,0.2088678249843427,0.1979408,null,null,2021,21.32296450733039,14.382330435894,13.101066031209299,21.32296450733039,14.382330435894,13.101066031209299,21.32296450733039,14.382330435894,13.101066031209299]
[null,null,null,2022,0.26448700893479704,0.25965709360132133,0.25482717826784562,0.24149576667378592,0.15759942163987681,0.154721428251124,0.15184343486237123,0.14389966943763949,null,null,2022,null,21.770713710015166,19.840806493775489,30.725870419857824,30.094052394587916,28.06782000236511,30.725870419857824,52.353499520982787,49.882206642665274]
[null,null,null,2023,0.24849791450256328,0.24395998315982365,0.23942205181708404,0.22689656713698081,0.14575279158848928,0.14309113479927554,0.14042947801006181,0.1330828394606865,null,null,2023,26.823601115423681,15.123183158581373,13.14083282302901,41.704899358627138,28.976371155987938,26.825527338586468,41.704899358627138,69.874995698578573,67.186916039901888]
[null,null,null,2024,0.2313816655156738,0.22715630163613892,0.22293093775660408,0.21126819397674251,0.15149663294229734,0.14873008530215093,0.14596353766200451,0.13832738200732037,null,null,2024,23.722280161178027,13.461429193058235,11.474073475650762,40.340494312001439,23.028694911425184,20.911185222634053,73.159448718927166,52.091933868715032,49.550180574757086]
[null,null,null,2025,0.21305880297815702,0.20916804107049042,0.20527727916282382,0.19453809538332972,0.13145607166228299,0.12905549365749838,0.12665491565271378,0.12002890023923032,null,null,2025,23.486758670814663,12.41305578989436,10.461649108102774,34.833138229206284,13.800747717661091,11.86601053962155,69.149990162304064,16.851157522721397,14.914533375956626]
[null,null,null,2026,0.19344426641550855,0.18991169431566843,0.18637912221582831,0.17662860499200564,9.818016562038441E-2,9.6387253789731953E-2,9.4594341959079495E-2,8.9645591532622942E-2,null,null,2026,20.868452587944464,12.455954428827159,10.210898472093382,22.300203161184051,13.208298764437263,11.343708164488143,25.15024076968345,14.318143413967976,12.982120349857187]
[null,null,null,2027,0.17244699899729141,0.16929786737066313,0.16614873574403483,0.15745658133141471,7.3167092552496801E-2,7.1830955614624506E-2,7.0494818676752224E-2,6.6806846893614616E-2,null,null,2027,20.042782868503366,12.351358979168381,10.080423630707683,21.307825071841098,13.002476019327309,11.198758282993159,22.593227132740729,14.019926638450501,12.816234840552891]
[null,null,null,2028,0.14996952482277076,0.14723086438567484,0.1444922039485789,0.13693302185479678,6.3416068841809059E-2,6.2257999700638819E-2,6.1099930559468579E-2,5.7903457058511867E-2,null,null,2028,19.514874357792053,12.143977415233101,9.850862047454914,20.746596510220066,12.677621903956847,10.943728854063446,21.998142260242769,13.669652516896825,12.524370602588313]
[null,null,null,2029,0.12590749640721122,0.12360824341196619,0.12130899041672116,0.11496264976225097,5.357591970776486E-2,5.2597545922436942E-2,5.1619172137109016E-2,4.8918689266396122E-2,null,null,2029,19.492574237433157,12.25525263986718,9.9884175965172926,20.722888871076048,12.793786911264846,11.096544985693207,21.973004449407739,13.794907497409179,12.699258512560096]
[null,null,null,2030,0.1001492102681262,9.8320340834207223E-2,9.6491471400288242E-2,9.1443471695949019E-2,4.9428254660011856E-2,4.8525623237580869E-2,4.7622991815149875E-2,4.5131571121549516E-2,null,null,2030,19.394039853824047,12.194881590760202,9.9508800849578503,20.618135283548842,12.73076296874965,11.054843016222531,21.861931564775357,13.726951898089821,12.651533379063697]
[null,null,null,2031,8.3383723309343613E-2,8.1861015916658855E-2,8.0338308523974084E-2,7.6135369634237948E-2,4.1528462324291429E-2,4.0770092536060315E-2,4.0011722747829194E-2,3.79184894115559E-2,null,null,2031,18.573940751057517,12.161573943002162,10.050537209140968,19.746273908909906,12.695991678393252,11.165556224892176,20.937474845280661,13.689459735889612,12.778237290908651]
[null,null,null,2032,6.9424864103416764E-2,6.8157065669731787E-2,6.6889267236046809E-2,6.3389921684248923E-2,3.2706576521610922E-2,3.2109307127989518E-2,3.1512037734368115E-2,2.986346968107028E-2,null,null,2032,18.655823917086998,12.052169412481634,9.9720209694772706,19.833325302398109,12.58177956937044,11.078329296590793,21.029777644776594,13.566310468985185,12.678411866582071]
[null,null,null,2033,5.7802788895585322E-2,5.6747226365203067E-2,5.5691663834820819E-2,5.2778126519112574E-2,2.5958744877592033E-2,2.548470064976013E-2,2.5010656421928224E-2,2.370221139159525E-2,null,null,2033,18.884957845663756,12.085296143844797,10.059889418028693,20.076921498603465,12.616361993297657,11.175945979388867,21.288068867413507,13.603598985858333,12.79012767466374]
[null,null,null,2034,4.8126308164327627E-2,4.724745216802511E-2,4.6368596171722593E-2,4.3942799815125826E-2,2.0880065586238915E-2,2.0498765387998118E-2,2.0117465189757319E-2,1.9065009912039934E-2,null,null,2034,19.208331045408734,12.462065783156673,10.408908899527132,20.420705074880964,13.009688073276575,11.563686113389785,21.652591309152903,14.027703039432202,13.233870497652417]
[null,null,null,2035,4.0069719502837386E-2,3.9337988468431326E-2,3.8606257434025258E-2,3.6586551720303277E-2,2.014140217096707E-2,1.9773591035081615E-2,1.9405779899196157E-2,1.83905567942729E-2,null,null,2035,19.026544416232966,12.522038079395982,10.524303598739827,20.227444602007012,13.072295740471374,11.691882843107081,21.44767233010645,14.095209789667379,13.380583137779928]
[null,null,null,2036,3.336184474308302E-2,3.2752609203966707E-2,3.2143373664850386E-2,3.0461776955815801E-2,1.9629787102889776E-2,1.927131879814032E-2,1.8912850493390861E-2,1.7923415237472859E-2,null,null,2036,18.974904436713132,12.545422280078011,10.562454037968344,20.172545257063689,13.096707516336597,11.734265739199731,21.389461162821135,14.121531799893431,13.429087546556307]
[null,null,null,2037,2.7776902321034774E-2,2.7269655908528E-2,2.6762409496021225E-2,2.5362320625338747E-2,1.8336568556203671E-2,1.8001716292609996E-2,1.7666864029016325E-2,1.6742613179683653E-2,null,null,2037,18.475960736687355,12.384869168180517,10.531244088812963,19.642109680796818,12.929099196710862,11.699593319724135,20.82702687337687,13.940808040691424,13.389407266005538]
[null,null,null,2038,2.3126907654357914E-2,2.2704576870152184E-2,2.2282246085946457E-2,2.1116539210286403E-2,1.7898128754766523E-2,1.7571283036100314E-2,1.7244437317434108E-2,1.6342285933310396E-2,null,null,2038,18.688977521011264,12.486276159201655,10.557366951064697,19.868571465446131,13.034962329243644,11.728614284589732,21.067150045038787,14.054955019283812,13.422619832222077]
[null,null,null,2039,1.925534573551662E-2,1.8903715271722174E-2,1.8552084807927732E-2,1.7581523189722212E-2,1.6826262575071946E-2,1.6518990683179278E-2,1.6211718791286606E-2,1.5363594594633503E-2,null,null,2039,18.535165707710412,12.456634093602833,10.541677946869497,19.70505149752054,13.004017698233151,11.711184722884834,20.893765677388625,14.02158895454536,13.402672856822393]
[null,null,null,2040,1.6031902964960935E-2,1.573913722849957E-2,1.5446371492038204E-2,1.4638286823068282E-2,1.6031902964960935E-2,1.573913722849957E-2,1.5446371492038204E-2,1.4638286823068282E-2,null,null,2040,19.023599668191974,12.744568525295385,10.774595314220861,20.22431399002814,13.304604872707799,11.969942230747222,21.444352862856054,14.345697234255281,13.698803633442228]
[null,null,null,2041,1.5282961399071818E-2,1.5003872418862238E-2,1.4724783438652659E-2,1.3954449010478983E-2,1.5282961399071818E-2,1.5003872418862238E-2,1.4724783438652659E-2,1.3954449010478983E-2,null,null,2041,18.737470239328214,12.533492069659795,10.614553121601213,19.920124903206482,13.084253055022542,11.792144759540962,21.121813462110502,14.108102770400516,13.495326240015817]
[null,null,null,2042,1.450941120016243E-2,1.4244448365437172E-2,1.3979485530711912E-2,1.3248141736262972E-2,1.450941120016243E-2,1.4244448365437172E-2,1.3979485530711912E-2,1.3248141736262972E-2,null,null,2042,18.737282246332803,12.515076221279463,10.610215097677226,19.919925044639573,13.06502795645528,11.787325469883077,21.121601547005071,14.087373297711672,13.48981088318256]
[null,null,null,2043,9.1308096558553268E-3,8.9640678648634838E-3,8.7973260738716391E-3,8.337089549592178E-3,9.1308096558553268E-3,8.9640678648634838E-3,8.7973260738716391E-3,8.337089549592178E-3,null,null,2043,18.696736167210688,12.62326975432523,10.808868037093987,19.876819814844328,13.177975852972855,12.00801721184097,21.075895979022913,14.209159426814306,13.742377919708247]
[null,null,null,2044,8.4865463790077707E-3,8.3315697673045953E-3,8.17659315560142E-3,7.7488305851587972E-3,8.4865463790077707E-3,8.3315697673045953E-3,8.17659315560142E-3,7.7488305851587972E-3,null,null,2044,18.890966478571897,12.751043304798548,10.918370890494616,20.083309378957583,13.311364174347279,12.129668447092239,21.294842098902446,14.352985454819718,13.881599676283825]
[null,null,null,2045,7.8892041850735263E-3,7.7451359058190198E-3,7.6010676265645142E-3,7.2034139627253132E-3,7.8892041850735263E-3,7.7451359058190198E-3,7.6010676265645142E-3,7.2034139627253132E-3,null,null,2045,18.47917460154838,12.710250196553071,10.898959183867541,19.645526395467257,13.268778488872055,12.108103181748156,20.830649702564585,14.307067416953446,13.856919662833731]
[null,null,null,2046,7.7148320919796067E-3,7.573948099354362E-3,7.4330641067291182E-3,7.0441996312622119E-3,7.7148320919796067E-3,7.573948099354362E-3,7.4330641067291182E-3,7.0441996312622119E-3,null,null,2046,18.823998833136827,12.758337352747443,10.972987747225714,20.012114930374,13.318978745659757,12.190344565390008,21.219352820103886,14.361195870360998,13.951039462523191]
[null,null,null,2047,5.3312457097404384E-3,5.2338894520410299E-3,5.1365331943416205E-3,4.8678128849704485E-3,5.3312457097404384E-3,5.2338894520410299E-3,5.1365331943416205E-3,4.8678128849704485E-3,null,null,2047,18.522511172803036,12.690496471991478,10.971817381114827,19.691598245148306,13.248156723644408,12.189044357416751,20.879500852823231,14.284831987700032,13.949551460879997]
[null,null,null,2048,5.1821954238279403E-3,5.0875610399335521E-3,4.9929266560391631E-3,4.7317191947194486E-3,5.1821954238279403E-3,5.0875610399335521E-3,4.9929266560391631E-3,4.7317191947194486E-3,null,null,2048,18.056920472658756,12.573740048636765,10.926737848338565,19.19662081317999,13.126269656537987,12.138963645577046,20.354663732735375,14.153407193186448,13.892237413402569]
[null,null,null,2049,3.2851342590056723E-3,3.2251429558637868E-3,3.1651516527219019E-3,2.9995651570942561E-3,3.2851342590056723E-3,3.2251429558637868E-3,3.1651516527219019E-3,2.9995651570942561E-3,null,null,2049,18.376427213641669,12.471574913147407,10.862268686661547,19.536293891055642,13.019615064289164,12.067342195449813,20.714827708807412,14.038406822737027,13.810271422061765]
[null,null,null,2050,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2050,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2051,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2051,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2052,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2052,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2053,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2053,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2054,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2054,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2055,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2055,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2056,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2056,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2057,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2057,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2058,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2058,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2059,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2059,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2060,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2060,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2061,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2061,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2062,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2062,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2063,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2063,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2064,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2064,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2065,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2065,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2066,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2066,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2067,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2067,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2068,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2068,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2069,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2069,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2070,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2070,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2071,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2071,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2072,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2072,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2073,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2073,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2074,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2074,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2075,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2075,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2076,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2076,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2077,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2077,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2078,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2078,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2079,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2079,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2080,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2080,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2081,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2081,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2082,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2082,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2083,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2083,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2084,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2084,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2085,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2085,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2086,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2086,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2087,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2087,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2088,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2088,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2089,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2089,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2090,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2090,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2091,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2091,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2092,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2092,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2093,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2093,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2094,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2094,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2095,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2095,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2096,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2096,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2097,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2097,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2098,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2098,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2099,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2099,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[null,null,null,2100,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,2.5008490744155053E-3,2.4551799531234053E-3,2.4095108318313053E-3,2.2834560646050046E-3,null,null,2100,18.01872705956675,12.48020498278027,10.911957452596313,19.156016742857005,13.028624366272304,12.122543494469486,20.311610207552587,14.048121107360933,13.873445641369106]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: Non-domestic prices are inclusive of Climate Change Levy"]
[null,null,null,"Note: GHGs include CO2, CH4 and N2O."]
[]
[null,null,null,"Source: BEIS modelling",null,null,null,null,null,null,null,null,null,null,"Further guidance on the use of retail prices is available from the appraisal guidance (Chapter 3).  Details on the components of the retail price can be found in the background documentation (Chapter 5).  These documents can be downloaded from the Green Gook supplementary guidance section of GOV.UK webpage:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"https://www.gov.uk/government/publications/valuation-of-energy-use-and-greenhouse-gas-emissions-for-appraisal "]
[null,null,null,"Further guidance on the use of marginal and average emissions factors are available from the appraisal guidance (Chapter 3) and the background documentation (Chapter 2) which can be downloaded from the Green Gook supplementary guidance section of GOV.UK webpage:"]
[null,null,null,"https://www.gov.uk/government/publications/valuation-of-energy-use-and-greenhouse-gas-emissions-for-appraisal "]

{"sheet":"Sites->","index":15,"n_rows":15,"n_cols":2,"rows_kept":15,"cut":false,"hidden":false,"merged":[[11,1,11,2],[12,1,12,2]]}
[]
[null,"Sites' Manager"]
[]
[null,"Use this page to delete existing sites"]
[null,"To delete sites, making sure that the sites' list is update please use the following toggle and button"]
[]
[]
[]
[null,"Select site to delete"]
[]
[]
[null,"This page is also used as a placeholder to mark the beginning of the list for the sites' input data "]
[null,"To be listed in the sites' list (Sheet: \"Input setting\", Toggle:\"Site Reference\" ), the input sheet for your site, added through the page \"Add new site\", should be placed after this sheet."]
[null,"This is done automatically, unless an error has occurred."]
[null,"N.B. Do not erase or move this sheet."]

{"sheet":"Template PPA Off-taker only","index":16,"n_rows":81,"n_cols":4,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
["Template for PPA Off-taker only"]
["Use this sheet instead of a site's input data to simulate the benetis of a PPA as off-taker only."]
[]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*","Template for PPA Off-taker only"]
["Description"]
["Stage"]
["Date last updated"]
[]
["Electricity procured"]
["Item","Value","Unit","Legend"]
["Size / capacity*",1000,"kWp"]
["Specific yield*",1000,"kWh/year/kWp"]
["Forecast curtailment index*",0,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index (e.g. 2.5%). This means that a part of the energy generated (e.g. 2.5%) will be lost."]
["Specific yield (curtailment included)",{"$f":"B16*(1-B17)","v":1000},"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B16/8760","v":0.11415525114155251},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",1000000,"kWh/year","Equivalent to annual electricity procured "]
["PV performance degradation (Year 1)",0,"% per year"]
["PV performance degradation (Year 2 and beyond)",0,"% per year"]
["Economic Life*",5,"years","The allowed maximum length of the economic life is 30 years. N.B. the amount of electricity procured will be constant for the whole economic life of the contract. "]
["Invertor replacements required*",0,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Value",null,"Legend"]
["Feasibility studies",null,"£"]
["Detailed Design",null,"£"]
["Development expenditure",null,"£"]
["Preperation Costs Total",0,"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Value",null,"Legend"]
["Site preparation and access",null,"£"]
["Civil works",null,"£"]
["Solar PV modules",null,"£"]
["Inverters",null,"£"]
["Mounting systems",null,"£"]
["Electrical systems - transformer",null,"£"]
["Electrical systems - balance of plant",null,"£"]
["Security systems",null,"£"]
["Installation",null,"£"]
["Controls package",null,"£"]
["Grid connection",null,"£"]
["Spares",null,"£"]
["Management and supervision",null,"£"]
["Technical support",null,"£"]
["Contractor's survey and design",null,"£"]
["Private wire",null,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",1000000,"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"IFERROR(B52/B15,0)","v":1000},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",0,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",0,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["PPA Price Components"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",1,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",{"$f":"1-B62","v":0},"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",0.155,"£/kWh","This is the component of the PPA price paid to the generator."]
["Export Imbalance fees",0,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",0,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",0,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",null,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",null,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Example Medium-Cost Solar Farm","index":17,"n_rows":80,"n_cols":4,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,0,1,3]]}
["Example Medium-Cost Solar Farm"]
["This data is meant to be used only as an illustrative example of how to fill in a new site and to test the tool’s functionalities. \nThe prices and other parameters stored in the example’s input sheets should not be used as benchmark (unless stated in the “Legend”)."]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*","Medium-Cost Solar Farm",null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
["Description"]
["Stage"]
["Date last updated",2019]
[]
["System"]
["Item","Value","Unit","Legend"]
["Size / capacity*",1050,"kWp"]
["Specific yield*",826,"kWh/year/kWp"]
["Forecast curtailment index*",2.5000000000000001E-2,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index. This means that a part of the energy generated will be lost. \nIf the user does not have this value yet, 2.5% can be used."]
["Specific yield (curtailment included)",{"$f":"B15*(1-B16)","v":805.35},"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B17/8760","v":9.1934931506849324E-2},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",{"$f":"B17*B14","v":845617.5},"kWh/year"]
["PV performance degradation (Year 1)",1.7500000000000002E-2,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
["PV performance degradation (Year 2 and beyond)",5.0000000000000001E-3,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
["Economic Life*",30,"years","The allowed maximum length of the economic life is 30 years"]
["Invertor replacements required*",2,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Cost",null,"Legend"]
["Feasibility studies",null,"£"]
["Detailed Design",null,"£"]
["Development expenditure",null,"£"]
["Preperation Costs Total",150000,"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Cost",null,"Legend"]
["Site preparation and access",60000,"£"]
["Civil works",50000,"£"]
["Solar PV modules",320000,"£"]
["Inverters",60000,"£"]
["Mounting systems",66000,"£"]
["Electrical systems - transformer",35000,"£"]
["Electrical systems - balance of plant",80000,"£"]
["Security systems",20000,"£"]
["Installation",280000,"£"]
["Controls package",10000,"£"]
["Grid connection",180000,"£"]
["Spares",8000,"£"]
["Management and supervision",21000,"£"]
["Technical support",35000,"£"]
["Contractor's survey and design",20000,"£"]
["Private wire",null,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",{"$f":"SUM(B34:B50)","v":1245000},"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"B51/B14","v":1185.7142857142858},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",50,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",12,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["Energy Revenue"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",0.8,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",{"$f":"(1-B61)","v":0.19999999999999996},"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",0.155,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
["Export Imbalance fees",1.7500000000000003E-3,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",1.4E-3,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",0.46,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",4.9700000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",5.0900000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",30,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Example High-Cost Solar Farm","index":18,"n_rows":80,"n_cols":4,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,0,1,3]]}
["Example High-Cost Solar Farm"]
["This data is meant to be used only as an illustrative example of how to fill in a new site and to test the tool’s functionalities. \nThe prices and other parameters stored in the example’s input sheets should not be used as benchmark (unless stated in the “Legend”)."]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*","High-Cost Solar Farm",null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
["Description","2 MW"]
["Stage"]
["Date last updated",2022]
[]
["System"]
["Item","Value","Unit","Legend"]
["Size / capacity*",2000,"kWp"]
["Specific yield*",null,"kWh/year/kWp"]
["Forecast curtailment index*",2.5000000000000001E-2,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index. This means that a part of the energy generated will be lost. \nIf the user does not have this value yet, 2.5% can be used."]
["Specific yield (curtailment included)",881.42,"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B17/8760","v":0.10061872146118721},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",{"$f":"B14*B18*365*24","v":1762839.9999999998},"kWh/year"]
["PV performance degradation (Year 1)",2.5999999999999999E-2,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
["PV performance degradation (Year 2 and beyond)",7.0000000000000001E-3,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
["Economic Life*",25,"years","The allowed maximum length of the economic life is 30 years"]
["Invertor replacements required*",2,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Cost",null,"Legend"]
["Feasibility studies",30000,"£"]
["Detailed Design",100000,"£"]
["Development expenditure",20000,"£"]
["Preperation Costs Total",{"$f":"SUM(B27:B29)","v":150000},"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Cost",null,"Legend"]
["Site preparation and access",120000,"£"]
["Civil works",50000,"£"]
["Solar PV modules",1280000,"£"]
["Inverters",120000,"£"]
["Mounting systems",132000,"£"]
["Electrical systems - transformer",70000,"£"]
["Electrical systems - balance of plant",80000,"£"]
["Security systems",40000,"£"]
["Installation",300000,"£"]
["Controls package",10000,"£"]
["Grid connection",300000,"£"]
["Spares",16000,"£"]
["Management and supervision",21000,"£"]
["Technical support",70000,"£"]
["Contractor's survey and design",40000,"£"]
["Private wire",400000,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",{"$f":"SUM(B34:B50)","v":3049000},"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"B51/B14","v":1524.5},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",80,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",15,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["Energy Revenue"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",1,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",{"$f":"1-B61","v":0},"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",0.14000000000000001,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
["Export Imbalance fees",1.7500000000000003E-3,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",1.4E-3,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",0.45,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",4.9700000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",5.0900000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",25,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Example Rooftop Solar","index":19,"n_rows":80,"n_cols":4,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,0,1,3]]}
["Example Rooftop Solar"]
["This data is meant to be used only as an illustrative example of how to fill in a new site and to test the tool’s functionalities. \nThe prices and other parameters stored in the example’s input sheets should not be used as benchmark (unless stated in the “Legend”)."]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*","Rooftop Solar",null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
["Description","200kWp with no batteries or EV"]
["Stage","Option 4"]
["Date last updated",2020]
[]
["System"]
["Item","Value","Unit","Legend"]
["Size / capacity*",200,"kWp"]
["Specific yield*",null,"kWh/year/kWp"]
["Forecast curtailment index*",null,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index. This means that a part of the energy generated will be lost. \nIf the user does not have this value yet, 2.5% can be used."]
["Specific yield (curtailment included)",800,"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B17/8760","v":9.1324200913242004E-2},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",{"$f":"B14*B18*365*24","v":160000},"kWh/year"]
["PV performance degradation (Year 1)",2.5999999999999999E-2,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
["PV performance degradation (Year 2 and beyond)",7.0000000000000001E-3,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
["Economic Life*",25,"years","The allowed maximum length of the economic life is 30 years"]
["Invertor replacements required*",2,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Cost",null,"Legend"]
["Feasibility studies",null,"£"]
["Detailed Design",null,"£"]
["Development expenditure",null,"£"]
["Preperation Costs Total",{"$f":"SUM(B27:B29)","v":0},"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Cost",null,"Legend"]
["Site preparation and access",null,"£"]
["Civil works",null,"£"]
["Solar PV modules",225000,"£"]
["Inverters",null,"£"]
["Mounting systems",null,"£"]
["Electrical systems - transformer",null,"£"]
["Electrical systems - balance of plant",null,"£"]
["Security systems",null,"£"]
["Installation",null,"£"]
["Controls package",null,"£"]
["Grid connection",84007,"£"]
["Spares",null,"£"]
["Management and supervision",null,"£"]
["Technical support",25000,"£"]
["Contractor's survey and design",null,"£"]
["Private wire",null,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",{"$f":"SUM(B34:B50)","v":334007},"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"B51/B14","v":1670.0350000000001},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",80,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",15,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["Energy Revenue"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",1,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",0,"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",7.0000000000000007E-2,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
["Export Imbalance fees",1.7500000000000003E-3,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",1.4E-3,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",0.45950000000000002,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",4.9700000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",5.0900000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",25,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]

{"sheet":"Example Rooftop Solar 2","index":20,"n_rows":80,"n_cols":4,"rows_kept":80,"cut":false,"hidden":false,"merged":[[1,0,1,3]]}
["Example Rooftop Solar 2"]
["This data is meant to be used only as an illustrative example of how to fill in a new site and to test the tool’s functionalities. \nThe prices and other parameters stored in the example’s input sheets should not be used as benchmark (unless stated in the “Legend”)."]
[]
[]
["General"]
["Item","Text",null,"Legend"]
["Project Name*","Rooftop Solar 2",null,"A new sheet will be created with this name and it will contain the site's data. The project name can consist of a maximum of 27 characters long. Longer names will be automatically shortened to 27 characters."]
["Description","50kWp"]
["Stage"]
["Date last updated",2022]
[]
["System"]
["Item","Value","Unit","Legend"]
["Size / capacity*",30,"kWp"]
["Specific yield*",1025.45,"kWh/year/kWp"]
["Forecast curtailment index*",0,"%","Due to limits in distribution or transmission network capacity, the generation asset will be disconnected in periods when the local node is congested. The grid offer letter will typically contain a forecast curtailment index. This means that a part of the energy generated will be lost. \nIf the user does not have this value yet, 2.5% can be used."]
["Specific yield (curtailment included)",{"$f":"B15*(1-B16)","v":1025.45},"kWh/year/kWp"]
["Rated load factor (curtailment included)",{"$f":"B17/8760","v":0.11706050228310502},null,"Check against the UK average of 10.4% (based on Feed-in Tariff data)"]
["Rated annual production (curtailment included)",{"$f":"B14*B18*365*24","v":30763.5},"kWh/year"]
["PV performance degradation (Year 1)",1.7500000000000002E-2,"% per year","In case the user does not have this value, a conservative value of 1.5% can be used for the first year"]
["PV performance degradation (Year 2 and beyond)",5.0000000000000001E-3,"% per year","In case the user does not have this value, an average value of 0.5% can be used for year 2 and beyond"]
["Economic Life*",25,"years","The allowed maximum length of the economic life is 30 years"]
["Invertor replacements required*",2,null,"The number of invertor replacements required over the lifetime of the project. In case data is not available, consider at least 2 invertor replacements over 25 years."]
[]
["Preperation Costs"]
["Element","Cost",null,"Legend"]
["Feasibility studies",null,"£"]
["Detailed Design",null,"£"]
["Development expenditure",null,"£"]
["Preperation Costs Total",null,"£","This cost can be excluded from calculations. Option available on the page \"Input Settings\""]
[]
["Capital Costs"]
["Element","Cost",null,"Legend"]
["Site preparation and access",null,"£"]
["Civil works",null,"£"]
["Solar PV modules",null,"£"]
["Inverters",null,"£"]
["Mounting systems",null,"£"]
["Electrical systems - transformer",null,"£"]
["Electrical systems - balance of plant",null,"£"]
["Security systems",null,"£"]
["Installation",null,"£"]
["Controls package",null,"£"]
["Grid connection",null,"£"]
["Spares",null,"£"]
["Management and supervision",null,"£"]
["Technical support",null,"£"]
["Contractor's survey and design",null,"£"]
["Private wire",null,"£"]
["Contingency",null,"£"]
["Capital Costs Total*",52442,"£","Only the total capital cost is used in calculations, which must be provided (its breakdown into the items above is optional)"]
["Cost per kWp",{"$f":"B51/B14","v":1748.0666666666666},"£/kWp"]
[]
["Ongoing costs"]
["Item","Value","Unit","Legend"]
["Replacement inverter cost*",80,"£/kWp/inverter","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 45 and 90 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
["Maintenance cost (Capacity based)*",15,"£/kWp/year","Based on the data collected through the UCEGM project (2020 -2022) this value could vary between 5.5 and 18 £/kWp/inverter, depending on the size of the installation and technology installed. However, this is only an indicative range and where possible the user should use quotes from a feasibility study."]
[]
["Energy Revenue"]
["Item","Value","Unit","Legend"]
["Electricity self-consumed or exported through PPA*",1,"%","This is the anticipated percentage of electricity self-consumed (or exported through PPA) out of the total production of the installation.\nIn the case of Sleeved PPA or Private Wire, this % multiplied by the \"Rated annual production\" corresponds to the amount of electricity sold to the off-taker.\n Provide a number as a percentage of total energy yield. In the next steps, the user will be asked to provide other values for \"Electricity self-consumed\" to perform a sensitivity analysis on this parameter."]
["Electricity Exported to the grid (e.g. SEG)",{"$f":"1-B61","v":0},"%","This is the % of electricity exported to the grid at the price defined in the sheet \"User Curve\" or \"30% of Retail Electricity Price of the Green Book value\". For any installation below 5MW, this is equivalent to the Smart Export Guarantee (SEG) price. The user can decide which value to use in the sheet \"Input settings\". If the site is being added for the first time, this will be the next step."]
["Commodity component PPA price",7.0000000000000007E-2,"£/kWh","This is the component of the PPA price paid to the generator. In the next step, the user will have the option to ask the tool to calculate this value based either on a target Internal Rate of Return (e.g. 5%) for the generator, or a minimum NPV for the offtaker, rather than the fixed price provided on this sheet. \nThis is the preferred option where the generator has the opportunity to set the comodity component of the PPA price (e.g. a local authority sleeving power to its own buildings, selling to a private site not energy retailer). \nIn case the user prefers to use a fixed price (e.g. selling to an electricity supplier), typical values range from 0.06-0.1£/kWh (updated Nov. 2022)."]
["Export Imbalance fees",1.7500000000000003E-3,"£/kWh","In the case of PPAs, generators will be charged these fees by suppliers to cover the cost of the mismatch between forecasted and real generation. Typically 2-3% of Commodity component PPA price (updated Nov. 2022)."]
["Sleeving fee",4.0000000000000001E-3,"£/kWh","In the case of Sleeved PPAs, suppliers will charge this fee for the facilitation of sleeving energy from one party to another. Typically between 0.0005 - 0.003 £/kWh."]
["Management fee off-taker",1.4E-3,"£/kWh","In the case of PPAs, off-takers will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Management fee generator",1.4E-3,"£/kWh","In the case of PPAs, generators will be charged administration fees by suppliers for account management. Typically 1.5-2.5% of PPA Commodity component PPA price (updated Nov. 2022)"]
["Policy Costs",3.6499999999999998E-2,"£/kWh","In the case of PPAs, off-takers will be charged policy costs. These will vary based on government subsidies and other social and environmental obligations. As of November 2022, the policy costs consisted of Renewables Obligation, Feed-in Tariffs, Contracts for Difference, Capacity Market, and Climate Change Levy. For the financial year 2022-23 policy costs are expected to be 0.0365 £/kWh. It is expected that they will increase to up to 0.0470 £/kWh in the next 5 years."]
["Network Costs",0.03,"£/kWh","In the case of PPAs, off-takers will be charged network costs. These will vary based on the geographical area in which the off-taker is located. As of November 2022, the network costs consisted of Transmission network costs, Distribution network costs, System balancing (BSUoS), and Assistance for Areas with High Electricity Distribution Costs (AAHEDC). For the financial year 2022-23, the average network costs are expected to be  0.03£/kWh. It is expected that in the next 5 years network costs will increase to up to 0.045 - 0.05£/kWh in the most congested regions. \nN.B. Network costs should not be confused with Connection costs. The latter refers to the cost of connecting assets to the network, while \"Network costs\" refers to the network's operational costs paid by all end-users."]
["REGO Price",4.0000000000000001E-3,"£/kWh","Renewable Energy Guarantees of Origin issued by OFGEM for every 1MWh of renewable power produced by a generator. Roughly 0.004 £/kWh (updated Nov. 2022). The tool assumes that REGOs are sold to the off-taker. In cases where the generator and off-taker are the same entity (e.g. a local authority sleeving power to its own buildings), the REGO price is not relevant."]
[]
["Funding"]
["Item","Value","Unit","Legend"]
["Grant*",0.46,"%","Provide a number as a percentage of total CAPEX. The tool will assume that the grant is provided as a lump sum in year 0."]
["Discount rate*",3.5000000000000003E-2,"per year","Default value from treasury Green Book (3.5%) - last accessed on 03/10/2022 "]
["Interest rate - Annuity Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Equal Installments of Principal (EIP) Loan",5.1400000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Maturity loan",4.9700000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Interest rate - Salix 5 years + Annuity loan",5.0900000000000001E-2,"per year","If this value has not been provided, the calculations will assume a 0% interest rate for this financing option. \nInterest rates for PWLB are accessible here: \nhttps://www.dmo.gov.uk/responsibilities/local-authority-lending/current-interest-rates/   "]
["Loan term",25,"years","The loan term should not be longer than the economic life which is constrained to maximum of 30 years"]