{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Coversheet","LCOE Calculation","LCOH Calculation","Price Sets","Efficiency Degradation"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":3,"defined_names":30,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Coversheet","index":0,"n_rows":50,"n_cols":17,"rows_kept":50,"cut":false,"hidden":false,"merged":[[21,2,28,16],[33,2,37,8],[33,10,41,16],[42,10,50,16],[49,2,53,8],[38,2,42,8],[43,2,48,8],[20,2,20,16],[8,2,8,3],[8,4,8,10],[8,14,8,15],[9,2,9,3],[9,4,9,10],[9,14,9,15],[10,2,10,3],[10,4,10,10],[10,14,10,15],[12,2,12,16],[13,2,18,16],[2,2,2,14],[4,2,4,14],[6,2,6,3],[6,14,6,15],[7,2,7,3],[7,4,7,10],[7,14,7,15]]}
[]
[]
[null,null,"Basic Economic Model"]
[]
[null,null,"Process Technology & Consulting"]
[]
[null,null,"Model Name",null,"BEIS - Levelised Cost Evaluation Model",null,null,null,null,null,null,null,null,null,"REV",null,"1A"]
[null,null,"Client",null,"UK Department for Business, Energy and Industrial Strategy",null,null,null,null,null,null,null,null,null,"Prepared by",null,"AMT"]
[null,null,"Project",null,"Novel (Next Generation) UK Carbon Capture Technology Study",null,null,null,null,null,null,null,null,null,"Approved by"]
[null,null,"Project No.",null,13333,null,null,null,null,null,null,null,null,null,"Date",null,"2018-07-31"]
[null,null,"Location",null,"Generic UK",null,null,null,null,null,null,null,null,null,"Printed",null,{"$f":"NOW()","v":"2018-09-03T16:17:42.660"}]
[]
[null,null,"Model Key Assumptions"]
[null,null,"Benchmark cases are as defined in Report 13333-8820-RP-001, 'Assessing the Cost Reduction Potential and Competitiveness of Novel (Next Generation) UK Carbon Capture Technology, Benchmarking State-of-the-art and Next Generation Technologies', Rev 3A, 20th July 2018.\nPrice sets used in this analysis are those published before the start of the assessment (15th March 2017). The latest price sets can be found at: https://www.gov.uk/government/publications/valuation-of-energy-use-and-greenhouse-gas-emissions-for-appraisal\nAll costs presented are in GBP, as of Q1 2017."]
[]
[]
[]
[]
[]
[]
[null,null,"Model Notes"]
[null,null,"Users should only use the unprotected 'Novel' cases with strong green headers. Benchmark cases are presented for comparison (cases with pale green headers).\nNovel power cases should be entered in columns H, K, or Q in the 'LCOE Calculation' worksheet.\nNovel hydrogen cases should be entered in column H in the 'LCOH Calculation' worksheet.\nAll required user inputs for novel cases are highlighted in strong blue. By default these cells typically have inputs of 1 or 0.  \nAll worksheets are protected to allow users only to edit cells requiring their input. Passwords are required to change security settings.\nSeveral 'global' input cells in column C can be modified. Note that changes to these cells will also affect the LCOE / LCOH results for the benchmark cases.\nSimple macros are used to goal seek the LCOE / LCOH values to a Net Present Value of zero for each case. Macros must be enabled to allow these to work."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Disclaimer"]
[]
[null,null,{"$f":"\"This model (\"&E7&\") was prepared by Wood for use on the \" & E8&\" website for companies / organisations seeking to compare performance of their technologies against the benchmark cases developed by Wood. The model may not be copied, or used for other purposes, without Wood’s prior written permission.\"","v":"This model (BEIS - Levelised Cost Evaluation Model) was prepared by Wood for use on the UK Department for Business, Energy and Industrial Strategy website for companies / organisations seeking to compare performance of their technologies against the benchmark cases developed by Wood. The model may not be copied, or used for other purposes, without Wood’s prior written permission."},null,null,null,null,null,null,null,"No representation or warranty, express or implied, is made by Wood as to the accuracy, completeness or fairness of any information contained in this Model and, so far as is permitted by law and except in the case of fraud by the party concerned, no responsibility or liability whatsoever is accepted for the accuracy or sufficiency thereof or for errors, omissions or misstatements negligent or otherwise, relating thereto. In particular, but without limitation, no representation or warranty, express or implied, is given as to the achievement or reasonableness of, and no reliance may be placed for any purpose on the accuracy or completeness of, any estimates, projections or targets and nothing in this Model should be relied upon as a promise or representation as to the future. "]
[]
[]
[]
[]
[null,null,"The financial projections contained in this Model are based on assumptions derived from a number of sources. They are illustrative only and do not constitute a forecast. The financial projections contained in this Model are not and should not be considered a recommendation by Wood that any recipient should invest in or lend to a project.  "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Furthermore, for the avoidance of doubt, no third party shall place any reliance on the Model or its contents for any purpose. Third parties must not treat the Model as a substitute for their own investigations and analysis. None of Wood or its Affiliates shall have any liability to any person in relation to the Model or the services provided by Wood to the Companies in relation to the preparation of the Model, whether in contract, tort (including, without limitation, negligence and breach of statutory duty) or otherwise howsoever arising."]
[null,null,"In preparing this Model, Wood has assumed and relied upon the accuracy and completeness of the information reviewed by it for the purpose of this Model and has not assumed any responsibility for independent verification of such information. The projections contained in this Model involve significant assumptions and subjective judgments which may or may not prove to be correct and there can be no assurance that any estimates, projections, targets or forecasts are attainable or will be realised. "]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"The contents of this Model are based upon conditions as they existed and could be evaluated as of \" & +TEXT(Q10,\"mmmm\") &\" \"& +TEXT(Q10,\"yyyy\") &\".  Wood does not undertake any obligation to update any of the information or the conclusions contained herein or to correct any inaccuracies which may become apparent.\"","v":"The contents of this Model are based upon conditions as they existed and could be evaluated as of July 2018.  Wood does not undertake any obligation to update any of the information or the conclusions contained herein or to correct any inaccuracies which may become apparent."}]

{"sheet":"LCOE Calculation","index":1,"n_rows":672,"n_cols":21,"rows_kept":672,"cut":false,"hidden":false,"merged":[[640,1,640,4],[541,1,541,4],[106,1,106,4],[508,1,508,4],[409,1,409,4],[242,1,242,4],[140,1,140,4],[174,1,174,4],[208,1,208,4],[310,1,310,4],[343,1,343,4],[376,1,376,4],[475,1,475,4],[442,1,442,4],[276,1,276,4],[574,1,574,4],[607,1,607,4],[85,1,85,4],[94,1,94,4],[87,1,87,4],[4,1,4,4],[39,1,39,4],[50,1,50,4],[68,1,68,4]]}
[null,"This spreadsheet contains macros … please ensure that macros are enabled on your machine."]
[]
[null,null,null,null,null,"Reference Case\nUnabated CCGT","Benchmark 1\nPost-Combustion on Gas","Novel Technology\nBased on Gas","Benchmark 2\nPre-Combustion on Gas (IRCC)","Benchmark 3\nPost-Combustion on Coal","Novel Technology\nBased on Coal","Benchmark 4\nOxy-Combustion on Coal","Benchmark 5\nPre-Combustion on Coal (IGCC)","Benchmark 6\nAllam Cycle on Gas","Benchmark 7\nMC Fuel Cell on Gas","Benchmark 8\nPost-Combustion on Biomass","Novel Technology\nBased on Biomass","Benchmark 9\nOxy-Combustion on Biomass","Benchmark 10\nPre-Combustion on Biomass (IGCC)"]
[null,null,null,null,"Units",0,1,"1a",2,3,"3a",4,5,6,7,8,"8a",9,10]
[null,"Power Plant Technical Performance"]
[null,null,"Total gross installed capacity",null,"MWe",{"$f":"SUM(F7:F9)","v":1229.3720000000001},{"$f":"SUM(G7:G9)","v":1144.252},{"$f":"SUM(H7:H9)","v":1},{"$f":"SUM(I7:I9)","v":919.13199999999995},953.5,{"$f":"SUM(K7:K9)","v":1},1112.8,{"$f":"SUM(M7:M9)","v":1062.75},1263.9000000000001,1644.98,498.041,{"$f":"SUM(Q7:Q9)","v":1},{"$f":"SUM(R7:R9)","v":598},{"$f":"SUM(S7:S9)","v":493.29399999999998}]
[null,null,null,"Gas Turbine (s)","MWe",823.452,823.452,0,554.44399999999996,0,0,0,671.02700000000004,1263.9000000000001,823.5,0,0,0,302.89600000000002]
[null,null,null,"Steam Turbine","MWe",405.92,320.8,1,364.68799999999999,953.5,1,1097.7,391.72300000000001,0,381.48,498.041,1,598,190.398]
[null,null,null,"Others","MWe",0,0,0,0,0,0,15.1,0,0,440,0,0,0,0]
[null,null,"Total auxiliary loads",null,"MWe",{"$f":"SUM(F11:F16)","v":20.88},79.661068700000001,{"$f":"SUM(H11:H16)","v":0},{"$f":"SUM(I11:I16)","v":101.25699999999999},139.35000000000002,{"$f":"SUM(K11:K16)","v":0},280.18,{"$f":"SUM(M11:M16)","v":262.95100000000002},415.52,136.38,101.803,{"$f":"SUM(Q11:Q16)","v":0},{"$f":"SUM(R11:R16)","v":195.934},{"$f":"SUM(S11:S16)","v":137.18100000000001}]
[null,null,null,"Feedstock Handling","MWe",0,0,0,0,3.4,0,3.26,0.37,0,0,1.78,0,1.78,0.26500000000000001]
[null,null,null,"Power Island","MWe",14.68,14.68,0,10.44,31.19,0,20.92,12.914999999999999,13.859999999999985,14.68,25.2,0,{"$f":"3.68+22.6","v":26.28},6.3049999999999997]
[null,null,null,"Air Separation Unit","MWe",0,0,0,0,0,0,213.5,{"$f":"106440/1000","v":106.44},170.9,0,0,0,88.9,{"$f":"48949/1000","v":48.948999999999998}]
[null,null,null,"CO2 Capture","MWe",0,{"$f":"50.649*1.0263","v":51.981068700000002},0,45.83,88.300000000000011,0,26.8,86.951999999999998,220.4,48.1,63.8,0,67.950999999999993,51.295000000000002]
[null,null,null,"CO2 Compression","MWe",0,0,0,34.74,0,0,0,45.673000000000002,0,64.5,0,0,0,24.048999999999999]
[null,null,null,"Utilities","MWe",6.2,13,0,10.247,16.46,0,15.7,10.601000000000001,10.36,9.1,11.023,0,11.023,6.3179999999999996]
[null,null,"Net Power Export",null,"MWe",{"$f":"F6-F10","v":1208.492},{"$f":"G6-G10","v":1064.5909313},{"$f":"H6-H10","v":1},{"$f":"I6-I10","v":817.875},814.15,{"$f":"K6-K10","v":1},832.61999999999989,{"$f":"M6-M10","v":799.79899999999998},848.38000000000011,1508.6,396.238,{"$f":"Q6-Q10","v":1},{"$f":"R6-R10","v":402.06600000000003},{"$f":"S6-S10","v":356.11299999999994}]
[null,null,"Fuel Flow Rate",null,"kg/h",{"$f":"SUM(F19:F22)","v":150296},150296,{"$f":"SUM(H19:H22)","v":1},147539,325000,{"$f":"SUM(K19:K22)","v":1},325000,{"$f":"SUM(M19:M22)","v":314899.20000000001},118940,195722,{"$f":"SUM(P19:P22)","v":635178.1},{"$f":"SUM(Q19:Q22)","v":1},{"$f":"SUM(R19:R22)","v":635178.1},225416.68]
[null,null,null,"Natural Gas","kg/h",150296,150296,1,147539,0,0,0,0,118940,{"$f":"97861*2","v":195722},0,0,0,0]
[null,null,null,"Coal","kg/h",0,0,0,0,325000,1,325000,{"$f":"157449.6*2","v":314899.20000000001},0,0,0,0,0,0]
[null,null,null,"Biomass","kg/h",0,0,0,0,0,0,0,0,0,0,635178.1,1,635178.1,0]
[null,null,null,"Torrefied Wood","kg/h",0,0,0,0,0,0,0,0,0,0,0,0,0,225416.68]
[null,null,"Fuel Flow Rate (LHV)",null,"MWth",{"$f":"SUM(F24:F27)","v":1940.239},1940.239,{"$f":"SUM(H24:H27)","v":1},{"$f":"SUM(I24:I27)","v":1906.5},2335.5,{"$f":"SUM(K24:K27)","v":1},2335.5,{"$f":"SUM(M24:M27)","v":2262.88},1536.308,2526.6999999999998,{"$f":"SUM(P24:P27)","v":1288},{"$f":"SUM(Q24:Q27)","v":1},{"$f":"SUM(R24:R27)","v":1288},1051.94]
[null,null,null,"Natural Gas","MWth",1940.239,1940.239,1,1906.5,0,0,0,0,1536.308,2526.6999999999998,0,0,0,0]
[null,null,null,"Coal","MWth",0,0,0,0,2335.5,1,2335.5,2262.88,0,0,0,0,0,0]
[null,null,null,"Biomass","MWth",0,0,0,0,0,0,0,0,0,0,1288,1,1288,0]
[null,null,null,"Torrefied Wood","MWth",0,0,0,0,0,0,0,0,0,0,0,0,0,1051.94]
[null,null,"Fuel Flow Rate (HHV)",null,"MWth",{"$f":"SUM(F29:F32)","v":2149.1075533333333},2149.1075533333333,{"$f":"SUM(H29:H32)","v":1},2096.5,2442.9,{"$f":"SUM(K29:K32)","v":1},2442.9,{"$f":"SUM(M29:M32)","v":2367},1690.11,2798.6614983333334,null,null,null,null,null,"HHV applies at feed supply conditions"]
[null,null,null,"Natural Gas","MWth",{"$f":"F19/3600*51.477","v":2149.1075533333333},{"$f":"G19/3600*51.477","v":2149.1075533333333},1,2096.5,0,0,0,0,1690.11,{"$f":"O19/3600*51.477","v":2798.6614983333334}]
[null,null,null,"Coal","MWth",0,0,0,0,2442.9,1,2442.9,2367,0,0]
[null,null,null,"Biomass","MWth",0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Torrefied Wood","MWth",0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Efficiency - Year 1 (LHV)",null,"%",{"$f":"$F$17/F23","v":0.62285728716926103},{"$f":"$G$17/G23","v":0.54869061558911036},{"$f":"$H$17/H23","v":1},{"$f":"$I$17/I23","v":0.4289929189614477},{"$f":"J17/J23","v":0.34859773067865552},{"$f":"$H$17/K23","v":1},0.35650610147719969,{"$f":"$M$17/M23","v":0.35344295764689243},{"$f":"$N$17/N23","v":0.55221999755257412},{"$f":"$O$17/O23","v":0.59706336328016785},{"$f":"P17/P23","v":0.30763819875776399},{"$f":"$H$17/Q23","v":1},{"$f":"R17/R23","v":0.3121630434782609},0.33852976405498403]
[null,null,"Net Efficiency - Year 1 (HHV)",null,"%",{"$f":"$F$17/F28","v":0.56232271769069486},{"$f":"$G$17/G28","v":0.4953641941506306},{"$f":"$H$17/H28","v":1},{"$f":"$I$17/I28","v":0.39011447650846648},{"$f":"$J$17/J28","v":0.33327193090179702},{"$f":"$H$17/K28","v":1},{"$f":"$L$17/L28","v":0.34083261697163203},{"$f":"$M$17/M28","v":0.33789564850021125},{"$f":"$N$17/N28","v":0.50196732757039497},{"$f":"$F$17/O28","v":0.4318107069110303}]
[null,null,"Plant availability",null,"%",0.93,{"$f":"IF(G19=0,0.85,0.9)","v":0.9},0.9,0.85,0.9,0.9,0.9,0.85,0.9,0.9,0.9,0.9,0.9,0.85,null,"93% unabated; 90% for conventional combustion; 85% for gasification cases"]
[null,null,"Plant load factor",null,"%",1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"Load Factor is % of available power output"]
[null,null,"Overall plant operating factor",null,"%",{"$f":"F35*F36","v":0.93},{"$f":"G35*G36","v":0.9},{"$f":"H35*H36","v":0.9},{"$f":"I35*I36","v":0.85},0.9,{"$f":"K35*K36","v":0.9},0.9,{"$f":"M35*M36","v":0.85},0.9,0.9,0.9,{"$f":"Q35*Q36","v":0.9},{"$f":"R35*R36","v":0.9},0.85]
[null,null,"Power degradation profile",null,null,"CCGT \nH-Class","CCGT \nH-Class","CCGT \nH-Class","CCGT \nH-Class","Oxy-Coal","Oxy-Coal","Oxy-Coal","CCGT \nH-Class","CCGT \nH-Class","CCGT \nH-Class","Oxy-Coal","Oxy-Coal","Oxy-Coal","CCGT \nH-Class"]
[null,0.6,"First year reduced production rate",null,"%",{"$f":"$B$39","v":0.6},{"$f":"$B$39","v":0.6},0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,"Carbon Balance"]
[null,0.72284000000000004,"Carbon mass fraction in Natural Gas feed",null,"-",{"$f":"$B41","v":0.72284000000000004},{"$f":"$B41","v":0.72284000000000004},0.72284000000000004,{"$f":"$B41","v":0.72284000000000004},0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004,0.72284000000000004]
[null,0.64600000000000002,"Carbon mass fraction in Coal feed",null,"-",{"$f":"$B42","v":0.64600000000000002},0.64600000000000002,0.64600000000000002,{"$f":"$B42","v":0.64600000000000002},0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002,0.64600000000000002]
[null,0.25,"Carbon mass fraction in Biomass feed",null,"-",0.25,0.25,0.25,{"$f":"$B43","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,0.47510000000000002,"Carbon mass fraction in Torrefied Wood feed",null,"-",0.47510000000000002,0.47510000000000002,0.47510000000000002,{"$f":"$B44","v":0.47510000000000002},0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002,0.47510000000000002]
[null,null,"Total carbon in feeds",null,"kg/h",{"$f":"F19*F41+F20*F42+F21*F43+F22*F44","v":108639.96064},{"$f":"G19*G41+G20*G42+G21*G43+G22*G44","v":108639.96064},{"$f":"H19*H41+H20*H42+H21*H43+H22*H44","v":0.72284000000000004},106647.09076000001,209950,{"$f":"K19*K41+K20*K42+K21*K43+K22*K44","v":0.64600000000000002},209950,203424.88320000001,85974.589600000007,{"$f":"O19*O41+O20*O42+O21*O43+O22*O44","v":141475.69048000002},{"$f":"P19*P41+P20*P42+P21*P43+P22*P44","v":158794.52499999999},{"$f":"Q19*Q41+Q20*Q42+Q21*Q43+Q22*Q44","v":0.25},{"$f":"R19*R41+R20*R42+R21*R43+R22*R44","v":158794.52499999999},{"$f":"S19*S41+S20*S42+S21*S43+S22*S44","v":107095.464668}]
[null,null,"Total carbon captured",null,"kg/h",{"$f":"F47/44.01*12.01","v":0},{"$f":"G47/44.01*12.01","v":98661.237501976808},{"$f":"H47/44.01*12.01","v":0},{"$f":"I47/44.01*12.01","v":96418.168416269036},{"$f":"J47/44.01*12.01","v":188926.22358554875},{"$f":"K47/44.01*12.01","v":0},{"$f":"L47/44.01*12.01","v":187175.85},{"$f":"M47/44.01*12.01","v":183696.78413996819},{"$f":"N47/44.01*12.01","v":77377.529152465344},{"$f":"O47/44.01*12.01","v":130332.52},{"$f":"P47/44.01*12.01","v":142954.3395819132},{"$f":"Q47/44.01*12.01","v":0},{"$f":"R47/44.01*12.01","v":142748.22385821404},97194.056441717796]
[null,null,"Total CO2 captured",null,"kg/h",0,{"$f":"352274*1.0263","v":361538.80619999999},0,{"$f":"176659.6*2","v":353319.2},692310,0,{"$f":"15585*44.01","v":685895.85},673147,283545.8,{"$f":"5426*44.01*2","v":477596.51999999996},523848.5,0,523093.2,356162.4]
[null,null,"Total CO2 emissions",null,"kg/h",{"$f":"(F45/12.01*44.01)-F47","v":398105.30122950877},{"$f":"(G45-G46)/12.01*44.01","v":36566.495029508813},{"$f":"(H45-H46)/12.01*44.01","v":2.6488083597002499},{"$f":"(I45-I46)/12.01*44.01","v":37483.336581815151},{"$f":"(J45-J46)/12.01*44.01","v":77040.499583680212},{"$f":"(K45-K46)/12.01*44.01","v":2.3672323064113239},{"$f":"(L45-L46)/12.01*44.01","v":83454.64958368025},{"$f":"(M45-M46)/12.01*44.01","v":72292.559503080789},31503.466302747747,{"$f":"(O45-O46)/12.01*44.01","v":40833.549777252345},{"$f":"(P45-P46)/12.01*44.01","v":58045.508763530372},{"$f":"(Q45-Q46)/12.01*44.01","v":0.91611157368859286},{"$f":"(R45-R46)/12.01*44.01","v":58800.808763530375},36283.178687650274]
[null,null,"Carbon capture rate",null,"%",{"$f":"F46/F45","v":0},{"$f":"G46/G45","v":0.90814868599695397},{"$f":"H46/H45","v":0},{"$f":"I46/I45","v":0.90408625054057712},0.89986293682090379,{"$f":"K46/K45","v":0},{"$f":"L46/L45","v":0.89152583948559183},{"$f":"M46/M45","v":0.90302022668172865},0.90000463523544794,{"$f":"O46/O45","v":0.92123614705683099},{"$f":"P46/P45","v":0.90024728234120921},{"$f":"Q46/Q45","v":0},{"$f":"R46/R45","v":0.89894927963173821},0.90754596138149313]
[null,null,"Carbon Footprint",null,"kg CO2/MWh",{"$f":"F48/F17","v":329.42319951601564},{"$f":"G48/G17","v":34.347930227863678},{"$f":"H48/H17","v":2.6488083597002499},{"$f":"I48/I17","v":45.830153240794928},94.626910991439189,{"$f":"K48/K17","v":2.3672323064113239},{"$f":"L48/L17","v":100.23137755960734},{"$f":"M48/M17","v":90.388409466729499},37.133673946518947,{"$f":"O48/O17","v":27.067181345122862},{"$f":"P48/P17","v":146.49152469861642},{"$f":"Q48/Q17","v":0.91611157368859286},146.24665792066568,101.88670081589349]
[null,"Capital Costs (2017 basis)"]
[null,null,"Total Project Cost",null,"£M",{"$f":"F55+F56+F57+F65+F66","v":672.17399999999998},{"$f":"G55+G56+G57+G65+G66","v":968.21699999999998},{"$f":"H55+H56+H57+H65+H66","v":0},{"$f":"I55+I56+I57+I65+I66","v":1256.2750000000001},1732.184,{"$f":"K55+K56+K57+K65+K66","v":0},1901.85,2396.299,1213.1780000000001,1569.6240000000003,1247.578,{"$f":"Q55+Q56+Q57+Q65+Q66","v":0},1449.502,1465.4160000000002]
[null,null,"Specifc Total Project Cost",null,"£/kW",{"$f":"F52*1000/F17","v":556.20889505267724},{"$f":"G52*1000/G17","v":909.47327422532589},0,1536.0232309338223,2127.5981084566729,{"$f":"K52*1000/K17","v":0},2284.1752540174393,2996.1265267898561,1429.9936349277446,1040.4507490388442,3148.5571802805384,0,3605.1344804086889,4115.030903112216]
[null,null,"Pre-Development Costs"]
[null,null,null,"Pre-Licensing, Technical & Design","£M",5.8360000000000003,8.4529999999999994,0,11.07,15.473000000000001,0,17.015000000000001,21.51,10.679,13.919,11.067,0,12.903,13.047000000000001]
[null,null,null,"Regulatory, Licensing & Public Enquiry","£M",12.9,18.399999999999999,0,23.600999999999999,32.1,0,35.200000000000003,44.204000000000001,22.9,29.300999999999998,23.298999999999999,0,26.998999999999999,27.295999999999999]
[null,null,"EPC Contract Cost",null,"£M",{"$f":"SUM(F58:F63)","v":583.58699999999999},845.2,{"$f":"SUM(H58:H63)","v":0},{"$f":"SUM(I58:I63)","v":1107.106},1547.3,{"$f":"SUM(K58:K63)","v":0},1701.527,{"$f":"SUM(M58:M63)","v":2151.0140000000001},1067.8500000000001,1391.9660000000001,1106.74,{"$f":"SUM(Q58:Q63)","v":0},{"$f":"SUM(R58:R63)","v":1290.2809999999999},1304.741]
[null,null,null,"Feedstock Handling","£M",0,null,0,0,null,0,109.069,71.147999999999996,0,0,null,0,86.281999999999996,43.835999999999999]
[null,null,null,"Power Island","£M",583.58699999999999,null,0,785.54100000000005,null,0,774.52300000000002,1349.5519999999999,565.76800000000003,571.49599999999998,null,0,594.21799999999996,829.24]
[null,null,null,"Air Separation Unit","£M",0,null,0,0,null,0,353.41,240.38900000000001,284.30700000000002,0,null,0,240.31899999999999,125.099]
[null,null,null,"CO2 Capture","£M",0,null,0,78.200999999999993,null,0,197.50899999999999,82.423000000000002,45.816000000000003,714.54100000000005,null,0,167.25800000000001,54.418999999999997]
[null,null,null,"CO2 Compression","£M",0,null,0,51.423999999999999,null,0,0,67.072999999999993,0,105.929,null,0,0,45.527000000000001]
[null,null,null,"Utilities","£M",0,null,0,191.94,null,0,267.01600000000002,340.42899999999997,171.959,0,null,0,202.20400000000001,206.62]
[null,null,"Other Costs"]
[null,null,null,"Infrastructure Connections","£M",29,37,0,37,29,0,29,29,37,37,29,0,29,29]
[null,null,null,"Owner's Costs","£M",40.850999999999999,59.164000000000001,0,77.498000000000005,108.31100000000001,0,119.108,150.571,74.748999999999995,97.438000000000002,77.471999999999994,0,90.319000000000003,91.331999999999994]
[null,null,"Overall CAPEX Impact (vs Reference Case)",null,"£M","-",{"$f":"(G52-$F$52)","v":296.04300000000001},{"$f":"(H52-$F$52)","v":-672.17399999999998},{"$f":"(I52-$F$52)","v":584.10100000000011},1060.01,{"$f":"(K52-$F$52)","v":-672.17399999999998},1229.6759999999999,1724.125,541.00400000000013,897.45000000000027,{"$f":"(P52-$F$52)","v":575.404},{"$f":"(Q52-$F$52)","v":-672.17399999999998},777.32799999999997,793.24200000000019]
[null,null,"Overall CAPEX Impact (vs Reference Case)",null,"%","-",{"$f":"G67/$F$52","v":0.44042613966026656},{"$f":"H67/$F$52","v":-1},{"$f":"I67/$F$52","v":0.86897291475124017},1.5769875062111893,{"$f":"K67/$F$52","v":-1},1.8294013157307483,2.564998051099864,0.80485707569766185,1.3351453641467839,{"$f":"P67/$F$52","v":0.85603430064239316},{"$f":"Q67/$F$52","v":-1},1.1564386602278576,1.1801140776049062]
[null,"Operating Costs (2017 basis)"]
[null,null,"Total Operating Cost (excl. Fuel & Carbon)",null,"£M pa",{"$f":"F71+F80","v":36.391903792504863},{"$f":"G71+G80","v":109.77379568492765},{"$f":"H71+H80","v":3.2799999999999999E-3},{"$f":"I71+I80","v":118.52931617589655},188.569379247668,{"$f":"K71+K80","v":3.2799999999999999E-3},195.13133289205456,{"$f":"M71+M80","v":215.61330747430407},98.821331432505076,180.40474129428313,140.12448434455266,{"$f":"Q71+Q80","v":3.2799999999999999E-3},{"$f":"R71+R80","v":147.55834562013115},124.67109102985341]
[null,null,"Total Fixed OPEX",null,"£M pa",{"$f":"SUM(F74:F79)","v":36.214843760000001},{"$f":"SUM(G74:G79)","v":47.512128254663999},{"$f":"SUM(H74:H79)","v":3.2799999999999999E-3},60.337270000000011,80.602671999999998,{"$f":"SUM(K74:K79)","v":3.2799999999999999E-3},86.818423600000003,112.15563072000002,54.99391640000001,71.926608000000002,57.983390639999996,{"$f":"SUM(Q74:Q79)","v":3.2799999999999999E-3},66.017916479999997,70.465650640000007]
[null,null,null,"Number of personnel","#",44,67,0,79,96,0,103,133,55,80,83,0,90,120]
[null,null,53700,"Average Salary £ pa",null,{"$f":"$C73","v":53700},{"$f":"$C73","v":53700},{"$f":"$C73","v":53700},{"$f":"$C$73","v":53700},53700,{"$f":"$C73","v":53700},53700,53700,53700,53700,53700,{"$f":"$C73","v":53700},53700,53700]
[null,null,null,"Direct Labour","£M pa",{"$f":"(F72*F73)*1.3/1000000","v":3.0716399999999999},{"$f":"(G72*G73)*1.3/1000000","v":4.67727},{"$f":"(H72*H73)*1.3/1000000","v":0},{"$f":"(I72*I73)*1.3/1000000","v":5.5149900000000001},6.7017600000000002,{"$f":"(K72*K73)*1.3/1000000","v":0},7.1904300000000001,{"$f":"(M72*M73)*1.3/1000000","v":9.2847299999999997},3.83955,5.5848000000000004,5.7942299999999998,{"$f":"(Q72*Q73)*1.3/1000000","v":0},{"$f":"(R72*R73)*1.3/1000000","v":6.2828999999999997},8.3772000000000002,null,"Includes allowance for 30% payroll burden"]
[null,null,5.0000000000000001E-3,"General Overheads","£M pa",{"$f":"F57*$C75","v":2.9179349999999999},{"$f":"G57*$C75","v":4.226},{"$f":"H57*$C75","v":0},5.5355300000000005,7.7365000000000004,{"$f":"K57*$C75","v":0},8.5076350000000005,10.755070000000002,5.3392500000000007,6.9598300000000011,5.5337000000000005,{"$f":"Q57*$C75","v":0},6.4514050000000003,6.5237049999999996]
[null,null,0.02,"Insurance and Local Taxes","£M pa",{"$f":"F57*$C76","v":11.67174},16.904,{"$f":"H57*$C76","v":0},22.142120000000002,30.946000000000002,{"$f":"K57*$C76","v":0},34.030540000000002,43.020280000000007,21.357000000000003,27.839320000000004,22.134800000000002,{"$f":"Q57*$C76","v":0},25.805620000000001,26.094819999999999]
[null,null,2.5000000000000001E-2,"Power Island Maintenance","£M pa",{"$f":"$C77*(F58+F59)","v":14.589675},13.837,{"$f":"$C77*(H58+H59)","v":0},{"$f":"$C77*(I58+I59)","v":19.638525000000001},23.346,{"$f":"$C77*(K58+K59)","v":0},22.0898,35.517499999999998,14.144200000000001,{"$f":"$C77*(O58+O59)","v":14.2874},16.550999999999998,{"$f":"$C77*(Q58+Q59)","v":0},17.012499999999999,21.826900000000002,null,"Power Island rate also applies to Feedstock Handling Unit"]
[null,null,1.4999999999999999E-2,"Other Units Maintenance","£M pa",{"$f":"$C78*SUM(F60:F63)","v":0},4.3760000000000003,{"$f":"$C78*SUM(H60:H63)","v":0},{"$f":"$C78*SUM(I60:I63)","v":4.8234750000000002},9.202,{"$f":"$C78*SUM(K60:K63)","v":0},{"$f":"$C78*SUM(L60:L63)","v":12.269024999999999},{"$f":"$C78*SUM(M60:M63)","v":10.954709999999999},{"$f":"$C78*SUM(N60:N63)","v":7.5312300000000008},{"$f":"$C78*SUM(O60:O63)","v":12.30705},6.67,{"$f":"$C78*SUM(Q60:Q63)","v":0},{"$f":"$C78*SUM(R60:R63)","v":9.1467149999999986},{"$f":"$C78*SUM(S60:S63)","v":6.4749749999999997}]
[null,null,3280,"Connection & Use of System (£/MW/y)","£M pa",{"$f":"F17*$C79/1000000","v":3.9638537599999997},{"$f":"G17*$C79/1000000","v":3.4918582546639998},{"$f":"H17*$C79/1000000","v":3.2799999999999999E-3},2.6826300000000001,2.6704119999999998,{"$f":"K17*$C79/1000000","v":3.2799999999999999E-3},2.7309935999999997,2.6233407199999998,2.7826864000000002,4.9482080000000002,1.2996606399999999,{"$f":"Q17*$C79/1000000","v":3.2799999999999999E-3},1.3187764800000001,1.1680506399999999,null,"Based on Leigh-Fisher Renewables Report 2016 "]
[null,null,"Total Variable OPEX (excl. Fuel)",null,"£M pa",{"$f":"SUM(F82:F85)","v":0.17706003250486385},{"$f":"SUM(G82:G85)","v":62.261667430263643},{"$f":"SUM(H82:H85)","v":0},58.19204617589655,107.96670724766801,{"$f":"SUM(K82:K85)","v":0},108.31290929205456,103.45767675430403,43.827415032505066,108.47813329428313,82.141093704552659,{"$f":"SUM(Q82:Q85)","v":0},81.540429140131167,54.205440389853415]
[null,null,"Central","Fuel Price Set",null,{"$f":"$C$81","v":"Central"},{"$f":"$C$81","v":"Central"},"Central","Central","Central","Central","Central",{"$f":"$C$81","v":"Central"},"Central","Central","Central","Central","Central","Central"]
[null,null,19,"CO2 Storage Cost £/tonne CO2","£M pa",{"$f":"$C$82*F47*24*365*F37/1000/1000000","v":0},54.157067013535205,{"$f":"$C$82*H47*24*365*H37/1000/1000000","v":0},49.985480500800001,103.70526876000001,{"$f":"$C$82*K47*24*365*K37/1000/1000000","v":0},102.74445474660001,95.232798678000009,42.474026656800007,71.542048309919991,78.470409906,{"$f":"$C$82*Q47*24*365*Q37/1000/1000000","v":0},78.357268987199987,50.3877193776,null,"Based on Leigh-Fisher Renewables Report 2016 "]
[null,null,null,"Solvent Make-up Cost","£M pa",0,{"$f":"10.5/'Price Sets'!N6","v":7.753655294638901},0,0,{"$f":"5.5/'Price Sets'!N6","v":4.0614384876679956},0,{"$f":"0.4536/1.1","v":0.41236363636363632},{"$f":"3252950*'Price Sets'!X6/10^6","v":2.6591596501267065},0,0,{"$f":"4.7/'Price Sets'!N6","v":3.4706837985526509},0,{"$f":"L83","v":0.41236363636363632},{"$f":"S6/M6*M83","v":1.2342954603148468}]
[null,null,null,"Cats & Chems Consumption","£M pa",0,0.2,0,{"$f":"((1.4473*'Price Sets'!X6*I6)*24*365*I37)/10^6","v":8.0970441027103739},0.2,0,{"$f":"5.6717/1.1","v":5.1560909090909091},{"$f":"4332450*'Price Sets'!X6/10^6","v":3.5416087631815585},0,{"$f":"0.2/1.25","v":0.16},0.2,0,{"$f":"R6/L6*L84","v":2.7707965165675446},{"$f":"S6/M6*M84","v":1.6438996501763194},null,"Mostly TEG or mol sieve and water make-up"]
[null,null,null,"Other","£M pa",{"$f":"0.022*F17*24*365*F37*'Price Sets'!$X$6/1000000","v":0.17706003250486385},{"$f":"0.022*G17*24*365*G37*'Price Sets'!$X$6/1000000","v":0.15094512208953026},0,{"$f":"0.022*I17*24*365*I37*'Price Sets'!$X$6/1000000","v":0.10952157238616855},0,0,0,2.0241096629957496,{"$f":"1655600*'Price Sets'!X6/10^6","v":1.35338837570506},{"$f":"0.022*(O17-O9)*24*365*O37*'Price Sets'!$X$6/1000000+256.372/7","v":36.776084984363138},0,0,0,{"$f":"S6/M6*M85","v":0.93952590176224438}]
[null,"Income Estimates (2017 basis)"]
[null,null,null,"Income from Elec Export","£M pa",{"$f":"F17*24*365*F37*F101/1000000","v":730.62717868787684},586.85034417029306,{"$f":"H17*24*365*H37*H101/1000000","v":0.55109160000000013},609.24910636741242,598.81262217556502,{"$f":"K17*24*365*K37*K101/1000000","v":0.73557719999999993},630.24797756928569,719.64247423721724,535.48715523052817,840.4001704473676,531.31723574758189,{"$f":"Q17*24*365*Q37*Q101/1000000","v":1.3410683999999999},563.96657362573717,541.72891196776879]
[null,"Start-up Costs & Working Capital (2017 basis)"]
[null,null,"Total Start-up Cost (excl. Fuel)",null,"£M ",{"$f":"(F90*F74+F91*SUM(F77:F78)+F92*SUM(F83:F85))/12","v":4.4595937581262159},7.748717604182108,{"$f":"(H90*H74+H91*SUM(H77:H78)+H92*SUM(H83:H85))/12","v":0},10.005471418774137,10.877799621916999,{"$f":"(K90*K74+K91*SUM(K77:K78)+K92*SUM(K83:K85))/12","v":0},11.779427386363636,16.769182019076002,7.037054593926265,17.744233746090785,8.1714784496381601,{"$f":"(Q90*Q74+Q91*SUM(Q77:Q78)+Q92*SUM(Q83:Q85))/12","v":0},8.9063187882327952,10.822299003063355]
[null,null,null,"Start-up Labour","Months",3,3,3,4,3,3,3,4,4,4,3,3,3,4,null,"3 months (simple); 4 months (complex)"]
[null,null,3,"Start-up Maintenance","Months",{"$f":"$C91","v":3},{"$f":"$C91","v":3},3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,3,"Start-up Consumables","Months",{"$f":"$C92","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,1,"Start-up Fuel","Months",1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,1,"Working Capital Allowance","Months",{"$f":"$C94","v":1},{"$f":"$C94","v":1},{"$f":"$C94","v":1},{"$f":"$C94","v":1},1,{"$f":"$C94","v":1},1,1,1,1,1,{"$f":"$C94","v":1},1,1,null,"Apllies to Fuel & Consumables"]
[null,"Simplified NPV Estimate"]
[null,null,null,"Annual Cash Flow Income","£M pa",{"$f":"SUM(F87:F87)-F70","v":694.23527489537196},477.07654848536538,{"$f":"SUM(H87:H87)-H70","v":0.54781160000000018},490.71979019151587,410.24324292789703,{"$f":"SUM(K87:K87)-K70","v":0.73229719999999998},435.11664467723114,504.02916676291318,436.6658237980231,659.9954291530845,391.19275140302921,{"$f":"SUM(Q87:Q87)-Q70","v":1.3377884},416.40822800560602,417.05782093791538]
[null,null,25,"Project Life","years",{"$f":"$C97","v":25},{"$f":"$C97","v":25},{"$f":"$C97","v":25},25,25,{"$f":"$C97","v":25},25,25,25,25,25,{"$f":"$C97","v":25},25,25]
[null,null,0,"Cost Escalation Rate","% / year",{"$f":"$C98","v":0},{"$f":"$C98","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8.8999999999999996E-2,"Discount Rate","% / year",7.8E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[null,null,null,"NPV","£M",{"$f":"F573","v":-7.3185901783290319E-13},{"$f":"G573","v":1.9451107391432743E-13},{"$f":"H573","v":1.9065590103112457},{"$f":"I573","v":-3.7836400679225335E-13},2.0392576516314875E-12,{"$f":"K573","v":3.8159685201386568},-7.9225515037251171E-13,{"$f":"M573","v":4.3698378249246161E-13},2.5757174171303632E-13,-1.9539925233402755E-14,7.4518169412840507E-13,{"$f":"Q573","v":6.1864089192153209},{"$f":"R573","v":1.7710277688820497E-12},{"$f":"S573","v":-4.1211478674085811E-13},null,"Use \"Update LCOE\" button to Goal Seek this row to zero by varying LCOE in the line below"]
[null,"Levelised Cost of Electricity",null,null,"£/MWh",74.210437002780338,69.919447149589487,69.900000000000006,100.04259207614915,93.291033281040527,93.3,96.010339731980409,120.84060734771046,80.059342758376687,70.658662569286307,170.07918496403303,170.1,177.91370307828646,204.30131148497193,null,"Electricity sales price is set in order to achieve an NPV=0 over the lifetime of the project"]
[null,"Cost of CO2 Avoided",null,null,"£/tCO2",0,{"$f":"(G101-$F$101)/(($F$50-G50)/1000)","v":-14.542017918148673},{"$f":"(H101-$F$101)/(($F$50-H50)/1000)","v":-13.190865378181968},{"$f":"(I101-$F$101)/(($F$50-I50)/1000)","v":91.088816925007663},81.264471419713246,{"$f":"(K101-$F$101)/(($F$50-K50)/1000)","v":58.36787862361642},95.116407483973632,195.07691886739806,20.010658076783098,-11.746994337934943,524.06860680058844,291.89495909462414,566.13835577589418,571.7362938490262,null,"Consistent with definition on P145 (section 11.1.3) of IEAGHG 2012 report:"]
[null,null,null,"NPV (excl. Carbon Price)","£M",{"$f":"F672","v":-5.3290705182007514E-14},{"$f":"G672","v":3.6770586575585185E-13},-2.8926513961913258E-16,-3.907985046680551E-13,3.4034997042908799E-12,{"$f":"K672","v":-3.9177814909353154E-17},-2.2915003228263231E-13,3.836930773104541E-13,-1.7408297026122455E-13,6.8922645368729718E-13,-2.2470914018413168E-12,2.9490299091605721E-17,-3.0873081868776353E-12,-1.4104273304837989E-12]
[null,"Levelised Cost of Electricity (excl. Carbon Price)",null,null,"£/MWh",45.50540469111187,67.066804821608343,21.427489186625081,96.236335507987789,85.754044612718118,0.49012102104066102,88.026957954407067,113.33372698859888,76.975340625189645,68.410696339821854,158.41120436432124,19.87028444722489,166.26522600152933,195.83948238849862,null,"This is calculated the same as the above lines, except that Carbon Price is excluded."]
[null,"Cost of CO2 Avoided (excl. Carbon Price)",null,null,"£/tCO2",0,{"$f":"(G104-$F$104)/(($F$50-G50)/1000)","v":73.070847931484778},{"$f":"(H104-$F$104)/(($F$50-H50)/1000)","v":-73.683606047846339},178.88637074564471,171.41940434630578,{"$f":"(K104-$F$104)/(($F$50-K50)/1000)","v":-137.6378607433318},185.52823089552768,283.75920627914292,107.66699857876117,75.7560302165503,617.20202248140424,-78.035211978097408,659.25374646052944,660.70313359052341]
[]
[null,"Fuel Cost - Natural Gas (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Start-up Fuel",-1,{"$f":"-F$24*'Price Sets'!$C15*F$93/12*24*365/1000000","v":-20.949910387218502},{"$f":"-G$24*'Price Sets'!$C15*G$93/12*24*365/1000000","v":-20.949910387218502},{"$f":"-H$24*'Price Sets'!$C15*H$93/12*24*365/1000000","v":-1.0797592661119841E-2},{"$f":"-I$24*'Price Sets'!$C15*I$93/12*24*365/1000000","v":-20.585610408424976},{"$f":"-J$24*'Price Sets'!$C15*J$93/12*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C15*K$93/12*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C15*L$93/12*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C15*M$93/12*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C15*N$93/12*24*365/1000000","v":-16.588427986019703},{"$f":"-O$24*'Price Sets'!$C15*O$93/12*24*365/1000000","v":-27.282277376851503},{"$f":"-P$24*'Price Sets'!$C15*P$93/12*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C15*Q$93/12*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C15*R$93/12*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C15*S$93/12*24*365/1000000","v":0}]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$24*'Price Sets'!$C16*F$37*F$39*24*365/1000000","v":-149.84518631323431},{"$f":"-G$24*'Price Sets'!$C16*G$37*G$39*24*365/1000000","v":-145.01147062571061},{"$f":"-H$24*'Price Sets'!$C16*H$37*H$39*24*365/1000000","v":-7.4738973201605885E-2},{"$f":"-I$24*'Price Sets'!$C16*I$37*I$39*24*365/1000000","v":-134.57374949725818},{"$f":"-J$24*'Price Sets'!$C16*J$37*J$39*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C16*K$37*K$39*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C16*L$37*L$39*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C16*M$37*M$39*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C16*N$37*N$39*24*365/1000000","v":-114.82208244141273},{"$f":"-O$24*'Price Sets'!$C16*O$37*O$39*24*365/1000000","v":-188.84296358849758},{"$f":"-P$24*'Price Sets'!$C16*P$37*P$39*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C16*Q$37*Q$39*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C16*R$37*R$39*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C16*S$37*S$39*24*365/1000000","v":0}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$24*'Price Sets'!$C17*F$37*24*365/1000000","v":-265.68295445608919},{"$f":"-G$24*'Price Sets'!$C17*G$37*24*365/1000000","v":-257.11253657040891},{"$f":"-H$24*'Price Sets'!$C17*H$37*24*365/1000000","v":-0.1325159099319253},{"$f":"-I$24*'Price Sets'!$C17*I$37*24*365/1000000","v":-238.60593882492586},{"$f":"-J$24*'Price Sets'!$C17*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C17*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C17*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C17*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C17*N$37*24*365/1000000","v":-203.58525255569631},{"$f":"-O$24*'Price Sets'!$C17*O$37*24*365/1000000","v":-334.82794962499565},{"$f":"-P$24*'Price Sets'!$C17*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C17*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C17*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C17*S$37*24*365/1000000","v":0}]
[null,2027,null,null,3,{"$f":"-F$24*'Price Sets'!$C18*F$37*24*365/1000000","v":-281.62393172345452},{"$f":"-G$24*'Price Sets'!$C18*G$37*24*365/1000000","v":-272.5392887646334},{"$f":"-H$24*'Price Sets'!$C18*H$37*24*365/1000000","v":-0.14046686452784082},{"$f":"-I$24*'Price Sets'!$C18*I$37*24*365/1000000","v":-252.92229515442142},{"$f":"-J$24*'Price Sets'!$C18*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C18*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C18*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C18*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C18*N$37*24*365/1000000","v":-215.80036770903808},{"$f":"-O$24*'Price Sets'!$C18*O$37*24*365/1000000","v":-354.91762660249537},{"$f":"-P$24*'Price Sets'!$C18*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C18*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C18*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C18*S$37*24*365/1000000","v":0}]
[null,2028,null,null,4,{"$f":"-F$24*'Price Sets'!$C19*F$37*24*365/1000000","v":-297.56490899081984},{"$f":"-G$24*'Price Sets'!$C19*G$37*24*365/1000000","v":-287.96604095885789},{"$f":"-H$24*'Price Sets'!$C19*H$37*24*365/1000000","v":-0.14841781912375637},{"$f":"-I$24*'Price Sets'!$C19*I$37*24*365/1000000","v":-267.23865148391695},{"$f":"-J$24*'Price Sets'!$C19*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C19*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C19*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C19*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C19*N$37*24*365/1000000","v":-228.01548286237991},{"$f":"-O$24*'Price Sets'!$C19*O$37*24*365/1000000","v":-375.00730357999515},{"$f":"-P$24*'Price Sets'!$C19*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C19*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C19*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C19*S$37*24*365/1000000","v":0}]
[null,2029,null,null,5,{"$f":"-F$24*'Price Sets'!$C20*F$37*24*365/1000000","v":-313.50588625818523},{"$f":"-G$24*'Price Sets'!$C20*G$37*24*365/1000000","v":-303.39279315308249},{"$f":"-H$24*'Price Sets'!$C20*H$37*24*365/1000000","v":-0.15636877371967195},{"$f":"-I$24*'Price Sets'!$C20*I$37*24*365/1000000","v":-281.5550078134126},{"$f":"-J$24*'Price Sets'!$C20*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C20*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C20*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C20*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C20*N$37*24*365/1000000","v":-240.23059801572177},{"$f":"-O$24*'Price Sets'!$C20*O$37*24*365/1000000","v":-395.09698055749493},{"$f":"-P$24*'Price Sets'!$C20*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C20*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C20*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C20*S$37*24*365/1000000","v":0}]
[null,2030,null,null,6,{"$f":"-F$24*'Price Sets'!$C21*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C21*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C21*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C21*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C21*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C21*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C21*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C21*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C21*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C21*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C21*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C21*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C21*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C21*S$37*24*365/1000000","v":0}]
[null,2031,null,null,7,{"$f":"-F$24*'Price Sets'!$C22*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C22*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C22*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C22*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C22*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C22*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C22*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C22*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C22*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C22*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C22*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C22*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C22*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C22*S$37*24*365/1000000","v":0}]
[null,2032,null,null,8,{"$f":"-F$24*'Price Sets'!$C23*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C23*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C23*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C23*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C23*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C23*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C23*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C23*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C23*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C23*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C23*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C23*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C23*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C23*S$37*24*365/1000000","v":0}]
[null,2033,null,null,9,{"$f":"-F$24*'Price Sets'!$C24*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C24*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C24*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C24*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C24*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C24*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C24*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C24*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C24*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C24*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C24*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C24*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C24*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C24*S$37*24*365/1000000","v":0}]
[null,2034,null,null,10,{"$f":"-F$24*'Price Sets'!$C25*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C25*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C25*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C25*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C25*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C25*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C25*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C25*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C25*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C25*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C25*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C25*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C25*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C25*S$37*24*365/1000000","v":0}]
[null,2035,null,null,11,{"$f":"-F$24*'Price Sets'!$C26*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C26*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C26*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C26*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C26*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C26*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C26*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C26*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C26*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C26*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C26*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C26*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C26*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C26*S$37*24*365/1000000","v":0}]
[null,2036,null,null,12,{"$f":"-F$24*'Price Sets'!$C27*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C27*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C27*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C27*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C27*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C27*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C27*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C27*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C27*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C27*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C27*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C27*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C27*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C27*S$37*24*365/1000000","v":0}]
[null,2037,null,null,13,{"$f":"-F$24*'Price Sets'!$C28*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C28*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C28*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C28*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C28*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C28*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C28*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C28*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C28*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C28*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C28*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C28*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C28*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C28*S$37*24*365/1000000","v":0}]
[null,2038,null,null,14,{"$f":"-F$24*'Price Sets'!$C29*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C29*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C29*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C29*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C29*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C29*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C29*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C29*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C29*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C29*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C29*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C29*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C29*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C29*S$37*24*365/1000000","v":0}]
[null,2039,null,null,15,{"$f":"-F$24*'Price Sets'!$C30*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C30*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C30*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C30*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C30*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C30*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C30*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C30*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C30*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C30*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C30*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C30*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C30*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C30*S$37*24*365/1000000","v":0}]
[null,2040,null,null,16,{"$f":"-F$24*'Price Sets'!$C31*F$37*24*365/1000000","v":-329.44686352555061},{"$f":"-G$24*'Price Sets'!$C31*G$37*24*365/1000000","v":-318.81954534730704},{"$f":"-H$24*'Price Sets'!$C31*H$37*24*365/1000000","v":-0.16431972831558739},{"$f":"-I$24*'Price Sets'!$C31*I$37*24*365/1000000","v":-295.87136414290808},{"$f":"-J$24*'Price Sets'!$C31*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C31*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C31*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C31*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C31*N$37*24*365/1000000","v":-252.44571316906345},{"$f":"-O$24*'Price Sets'!$C31*O$37*24*365/1000000","v":-415.18665753499459},{"$f":"-P$24*'Price Sets'!$C31*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C31*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C31*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C31*S$37*24*365/1000000","v":0}]
[null,2041,null,null,17,{"$f":"-F$24*'Price Sets'!$C32*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C32*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C32*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C32*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C32*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C32*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C32*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C32*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C32*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C32*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C32*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C32*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C32*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C32*S$37*24*365/1000000","v":0}]
[null,2042,null,null,18,{"$f":"-F$24*'Price Sets'!$C33*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C33*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C33*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C33*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C33*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C33*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C33*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C33*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C33*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C33*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C33*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C33*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C33*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C33*S$37*24*365/1000000","v":0}]
[null,2043,null,null,19,{"$f":"-F$24*'Price Sets'!$C34*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C34*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C34*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C34*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C34*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C34*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C34*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C34*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C34*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C34*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C34*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C34*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C34*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C34*S$37*24*365/1000000","v":0}]
[null,2044,null,null,20,{"$f":"-F$24*'Price Sets'!$C35*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C35*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C35*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C35*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C35*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C35*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C35*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C35*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C35*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C35*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C35*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C35*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C35*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C35*S$37*24*365/1000000","v":0}]
[null,2045,null,null,21,{"$f":"-F$24*'Price Sets'!$C36*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C36*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C36*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C36*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C36*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C36*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C36*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C36*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C36*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C36*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C36*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C36*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C36*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C36*S$37*24*365/1000000","v":0}]
[null,2046,null,null,22,{"$f":"-F$24*'Price Sets'!$C37*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C37*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C37*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C37*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C37*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C37*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C37*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C37*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C37*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C37*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C37*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C37*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C37*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C37*S$37*24*365/1000000","v":0}]
[null,2047,null,null,23,{"$f":"-F$24*'Price Sets'!$C38*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C38*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C38*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C38*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C38*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C38*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C38*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C38*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C38*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C38*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C38*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C38*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C38*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C38*S$37*24*365/1000000","v":0}]
[null,2048,null,null,24,{"$f":"-F$24*'Price Sets'!$C39*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C39*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C39*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C39*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C39*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C39*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C39*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C39*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C39*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C39*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C39*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C39*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C39*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C39*S$37*24*365/1000000","v":0}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$24*'Price Sets'!$C40*F$37*24*365/1000000","v":-328.20675238909394},{"$f":"-G$24*'Price Sets'!$C40*G$37*24*365/1000000","v":-317.61943779589728},{"$f":"-H$24*'Price Sets'!$C40*H$37*24*365/1000000","v":-0.16370119237676253},{"$f":"-I$24*'Price Sets'!$C40*I$37*24*365/1000000","v":-294.75763864039226},{"$f":"-J$24*'Price Sets'!$C40*J$37*24*365/1000000","v":0},{"$f":"-K$24*'Price Sets'!$C40*K$37*24*365/1000000","v":0},{"$f":"-L$24*'Price Sets'!$C40*L$37*24*365/1000000","v":0},{"$f":"-M$24*'Price Sets'!$C40*M$37*24*365/1000000","v":0},{"$f":"-N$24*'Price Sets'!$C40*N$37*24*365/1000000","v":-251.49545145795926},{"$f":"-O$24*'Price Sets'!$C40*O$37*24*365/1000000","v":-413.62380277836587},{"$f":"-P$24*'Price Sets'!$C40*P$37*24*365/1000000","v":0},{"$f":"-Q$24*'Price Sets'!$C40*Q$37*24*365/1000000","v":0},{"$f":"-R$24*'Price Sets'!$C40*R$37*24*365/1000000","v":0},{"$f":"-S$24*'Price Sets'!$C40*S$37*24*365/1000000","v":0}]
[null,null,null,"Total","£ M",{"$f":"SUM(F109:F137)","v":-7906.9490484119024},-7652.561979443366,{"$f":"SUM(H109:H137)","v":-3.9441336760282444},{"$f":"SUM(I109:I137)","v":-7102.8850065178813},0,{"$f":"SUM(K109:K137)","v":0},0,{"$f":"SUM(M109:M137)","v":0},-6059.4041195516011,-9965.6425592205633,0,{"$f":"SUM(Q109:Q137)","v":0},{"$f":"SUM(R109:R137)","v":0},0]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F113:F137)","v":-315.43996552098736},{"$f":"AVERAGE(G113:G137)","v":-305.2644827622459},-0.15733344333468499,-283.29197584437827,0,{"$f":"AVERAGE(K113:K137)","v":0},0,0,-241.71262766262325,-397.5344112737485,0,0,0,0]
[]
[null,"Fuel Cost - Coal (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Start-up Fuel",-1,{"$f":"-F$20/1000*'Price Sets'!$E15*F$93/12*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E15*G$93/12*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E15*H$93/12*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E15*I$93/12*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E15*J$93/12*24*365/1000000","v":-9.6661564316778392},{"$f":"-K$20/1000*'Price Sets'!$E15*K$93/12*24*365/1000000","v":-2.9742019789777968E-5},{"$f":"-L$20/1000*'Price Sets'!$E15*L$93/12*24*365/1000000","v":-9.6661564316778392},{"$f":"-M$20/1000*'Price Sets'!$E15*M$93/12*24*365/1000000","v":-9.3657382381852514},{"$f":"-N$20/1000*'Price Sets'!$E15*N$93/12*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E15*O$93/12*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E15*P$93/12*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E15*Q$93/12*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E15*R$93/12*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E15*S$93/12*24*365/1000000","v":0}]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$20/1000*'Price Sets'!$E16*F$37*F$39*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E16*G$37*G$39*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E16*H$37*H$39*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E16*I$37*I$39*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E16*J$37*J$39*24*365/1000000","v":-67.110743225649003},{"$f":"-K$20/1000*'Price Sets'!$E16*K$37*K$39*24*365/1000000","v":-2.0649459454045844E-4},{"$f":"-L$20/1000*'Price Sets'!$E16*L$37*L$39*24*365/1000000","v":-67.110743225649003},{"$f":"-M$20/1000*'Price Sets'!$E16*M$37*M$39*24*365/1000000","v":-61.412483590386138},{"$f":"-N$20/1000*'Price Sets'!$E16*N$37*N$39*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E16*O$37*O$39*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E16*P$37*P$39*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E16*Q$37*Q$39*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E16*R$37*R$39*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E16*S$37*S$39*24*365/1000000","v":0}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$20/1000*'Price Sets'!$E17*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E17*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E17*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E17*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E17*J$37*24*365/1000000","v":-119.30798795670934},{"$f":"-K$20/1000*'Price Sets'!$E17*K$37*24*365/1000000","v":-3.6710150140525959E-4},{"$f":"-L$20/1000*'Price Sets'!$E17*L$37*24*365/1000000","v":-119.30798795670934},{"$f":"-M$20/1000*'Price Sets'!$E17*M$37*24*365/1000000","v":-109.17774860513093},{"$f":"-N$20/1000*'Price Sets'!$E17*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E17*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E17*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E17*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E17*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E17*S$37*24*365/1000000","v":0}]
[null,2027,null,null,3,{"$f":"-F$20/1000*'Price Sets'!$E18*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E18*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E18*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E18*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E18*J$37*24*365/1000000","v":-126.76473720400367},{"$f":"-K$20/1000*'Price Sets'!$E18*K$37*24*365/1000000","v":-3.9004534524308813E-4},{"$f":"-L$20/1000*'Price Sets'!$E18*L$37*24*365/1000000","v":-126.76473720400367},{"$f":"-M$20/1000*'Price Sets'!$E18*M$37*24*365/1000000","v":-116.00135789295157},{"$f":"-N$20/1000*'Price Sets'!$E18*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E18*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E18*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E18*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E18*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E18*S$37*24*365/1000000","v":0}]
[null,2028,null,null,4,{"$f":"-F$20/1000*'Price Sets'!$E19*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E19*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E19*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E19*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E19*J$37*24*365/1000000","v":-134.22148645129801},{"$f":"-K$20/1000*'Price Sets'!$E19*K$37*24*365/1000000","v":-4.1298918908091688E-4},{"$f":"-L$20/1000*'Price Sets'!$E19*L$37*24*365/1000000","v":-134.22148645129801},{"$f":"-M$20/1000*'Price Sets'!$E19*M$37*24*365/1000000","v":-122.82496718077226},{"$f":"-N$20/1000*'Price Sets'!$E19*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E19*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E19*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E19*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E19*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E19*S$37*24*365/1000000","v":0}]
[null,2029,null,null,5,{"$f":"-F$20/1000*'Price Sets'!$E20*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E20*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E20*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E20*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E20*J$37*24*365/1000000","v":-141.67823569859235},{"$f":"-K$20/1000*'Price Sets'!$E20*K$37*24*365/1000000","v":-4.3593303291874564E-4},{"$f":"-L$20/1000*'Price Sets'!$E20*L$37*24*365/1000000","v":-141.67823569859235},{"$f":"-M$20/1000*'Price Sets'!$E20*M$37*24*365/1000000","v":-129.64857646859295},{"$f":"-N$20/1000*'Price Sets'!$E20*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E20*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E20*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E20*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E20*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E20*S$37*24*365/1000000","v":0}]
[null,2030,null,null,6,{"$f":"-F$20/1000*'Price Sets'!$E21*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E21*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E21*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E21*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E21*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E21*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E21*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E21*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E21*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E21*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E21*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E21*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E21*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E21*S$37*24*365/1000000","v":0}]
[null,2031,null,null,7,{"$f":"-F$20/1000*'Price Sets'!$E22*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E22*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E22*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E22*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E22*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E22*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E22*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E22*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E22*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E22*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E22*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E22*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E22*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E22*S$37*24*365/1000000","v":0}]
[null,2032,null,null,8,{"$f":"-F$20/1000*'Price Sets'!$E23*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E23*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E23*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E23*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E23*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E23*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E23*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E23*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E23*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E23*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E23*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E23*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E23*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E23*S$37*24*365/1000000","v":0}]
[null,2033,null,null,9,{"$f":"-F$20/1000*'Price Sets'!$E24*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E24*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E24*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E24*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E24*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E24*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E24*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E24*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E24*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E24*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E24*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E24*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E24*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E24*S$37*24*365/1000000","v":0}]
[null,2034,null,null,10,{"$f":"-F$20/1000*'Price Sets'!$E25*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E25*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E25*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E25*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E25*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E25*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E25*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E25*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E25*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E25*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E25*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E25*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E25*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E25*S$37*24*365/1000000","v":0}]
[null,2035,null,null,11,{"$f":"-F$20/1000*'Price Sets'!$E26*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E26*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E26*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E26*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E26*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E26*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E26*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E26*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E26*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E26*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E26*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E26*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E26*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E26*S$37*24*365/1000000","v":0}]
[null,2036,null,null,12,{"$f":"-F$20/1000*'Price Sets'!$E27*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E27*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E27*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E27*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E27*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E27*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E27*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E27*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E27*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E27*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E27*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E27*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E27*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E27*S$37*24*365/1000000","v":0}]
[null,2037,null,null,13,{"$f":"-F$20/1000*'Price Sets'!$E28*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E28*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E28*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E28*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E28*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E28*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E28*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E28*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E28*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E28*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E28*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E28*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E28*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E28*S$37*24*365/1000000","v":0}]
[null,2038,null,null,14,{"$f":"-F$20/1000*'Price Sets'!$E29*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E29*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E29*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E29*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E29*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E29*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E29*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E29*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E29*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E29*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E29*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E29*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E29*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E29*S$37*24*365/1000000","v":0}]
[null,2039,null,null,15,{"$f":"-F$20/1000*'Price Sets'!$E30*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E30*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E30*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E30*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E30*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E30*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E30*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E30*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E30*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E30*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E30*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E30*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E30*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E30*S$37*24*365/1000000","v":0}]
[null,2040,null,null,16,{"$f":"-F$20/1000*'Price Sets'!$E31*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E31*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E31*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E31*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E31*J$37*24*365/1000000","v":-149.13498494588669},{"$f":"-K$20/1000*'Price Sets'!$E31*K$37*24*365/1000000","v":-4.5887687675657439E-4},{"$f":"-L$20/1000*'Price Sets'!$E31*L$37*24*365/1000000","v":-149.13498494588669},{"$f":"-M$20/1000*'Price Sets'!$E31*M$37*24*365/1000000","v":-136.47218575641367},{"$f":"-N$20/1000*'Price Sets'!$E31*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E31*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E31*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E31*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E31*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E31*S$37*24*365/1000000","v":0}]
[null,2041,null,null,17,{"$f":"-F$20/1000*'Price Sets'!$E32*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E32*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E32*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E32*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E32*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E32*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E32*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E32*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E32*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E32*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E32*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E32*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E32*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E32*S$37*24*365/1000000","v":0}]
[null,2042,null,null,18,{"$f":"-F$20/1000*'Price Sets'!$E33*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E33*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E33*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E33*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E33*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E33*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E33*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E33*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E33*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E33*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E33*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E33*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E33*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E33*S$37*24*365/1000000","v":0}]
[null,2043,null,null,19,{"$f":"-F$20/1000*'Price Sets'!$E34*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E34*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E34*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E34*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E34*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E34*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E34*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E34*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E34*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E34*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E34*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E34*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E34*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E34*S$37*24*365/1000000","v":0}]
[null,2044,null,null,20,{"$f":"-F$20/1000*'Price Sets'!$E35*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E35*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E35*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E35*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E35*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E35*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E35*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E35*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E35*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E35*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E35*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E35*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E35*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E35*S$37*24*365/1000000","v":0}]
[null,2045,null,null,21,{"$f":"-F$20/1000*'Price Sets'!$E36*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E36*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E36*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E36*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E36*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E36*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E36*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E36*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E36*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E36*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E36*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E36*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E36*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E36*S$37*24*365/1000000","v":0}]
[null,2046,null,null,22,{"$f":"-F$20/1000*'Price Sets'!$E37*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E37*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E37*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E37*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E37*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E37*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E37*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E37*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E37*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E37*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E37*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E37*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E37*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E37*S$37*24*365/1000000","v":0}]
[null,2047,null,null,23,{"$f":"-F$20/1000*'Price Sets'!$E38*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E38*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E38*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E38*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E38*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E38*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E38*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E38*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E38*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E38*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E38*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E38*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E38*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E38*S$37*24*365/1000000","v":0}]
[null,2048,null,null,24,{"$f":"-F$20/1000*'Price Sets'!$E39*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E39*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E39*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E39*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E39*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E39*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E39*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E39*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E39*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E39*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E39*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E39*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E39*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E39*S$37*24*365/1000000","v":0}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$20/1000*'Price Sets'!$E40*F$37*24*365/1000000","v":0},{"$f":"-G$20/1000*'Price Sets'!$E40*G$37*24*365/1000000","v":0},{"$f":"-H$20/1000*'Price Sets'!$E40*H$37*24*365/1000000","v":0},{"$f":"-I$20/1000*'Price Sets'!$E40*I$37*24*365/1000000","v":0},{"$f":"-J$20/1000*'Price Sets'!$E40*J$37*24*365/1000000","v":-148.70251396258649},{"$f":"-K$20/1000*'Price Sets'!$E40*K$37*24*365/1000000","v":-4.5754619680795836E-4},{"$f":"-L$20/1000*'Price Sets'!$E40*L$37*24*365/1000000","v":-148.70251396258649},{"$f":"-M$20/1000*'Price Sets'!$E40*M$37*24*365/1000000","v":-136.07643515243149},{"$f":"-N$20/1000*'Price Sets'!$E40*N$37*24*365/1000000","v":0},{"$f":"-O$20/1000*'Price Sets'!$E40*O$37*24*365/1000000","v":0},{"$f":"-P$20/1000*'Price Sets'!$E40*P$37*24*365/1000000","v":0},{"$f":"-Q$20/1000*'Price Sets'!$E40*Q$37*24*365/1000000","v":0},{"$f":"-R$20/1000*'Price Sets'!$E40*R$37*24*365/1000000","v":0},{"$f":"-S$20/1000*'Price Sets'!$E40*S$37*24*365/1000000","v":0}]
[null,null,null,"Total","£ M",{"$f":"SUM(F143:F171)","v":0},0,{"$f":"SUM(H143:H171)","v":0},{"$f":"SUM(I143:I171)","v":0},-3577.5568070359627,{"$f":"SUM(K143:K171)","v":-1.1007867098572188E-2},-3577.5568070359627,{"$f":"SUM(M143:M171)","v":-3274.3128316684506},{"$f":"SUM(N143:N171)","v":0},0,0,{"$f":"SUM(Q143:Q171)","v":0},{"$f":"SUM(R143:R171)","v":0},{"$f":"SUM(S143:S171)","v":0}]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F147:F171)","v":0},{"$f":"AVERAGE(G147:G171)","v":0},0,0,-142.7156260241714,{"$f":"AVERAGE(K147:K171)","v":-4.3912500315129645E-4},-142.7156260241714,-130.59788373721062,0,0,0,0,0,0]
[]
[null,"Fuel Cost - Basic Biomass (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Start-up Fuel",-1,{"$f":"-F$26*'Price Sets'!$F15*F$93/12*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F15*G$93/12*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F15*H$93/12*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F15*I$93/12*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F15*J$93/12*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F15*K$93/12*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F15*L$93/12*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F15*M$93/12*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F15*N$93/12*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F15*O$93/12*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F15*P$93/12*24*365/1000000","v":-17.864560000000001},{"$f":"-Q$26*'Price Sets'!$F15*Q$93/12*24*365/1000000","v":-1.387E-2},{"$f":"-R$26*'Price Sets'!$F15*R$93/12*24*365/1000000","v":-17.864560000000001},{"$f":"-S$26*'Price Sets'!$F15*S$93/12*24*365/1000000","v":0}]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$26*'Price Sets'!$F16*F$37*F$39*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F16*G$37*G$39*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F16*H$37*H$39*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F16*I$37*I$39*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F16*J$37*J$39*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F16*K$37*K$39*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F16*L$37*L$39*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F16*M$37*M$39*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F16*N$37*N$39*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F16*O$37*O$39*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F16*P$37*P$39*24*365/1000000","v":-115.7623488},{"$f":"-Q$26*'Price Sets'!$F16*Q$37*Q$39*24*365/1000000","v":-8.9877600000000002E-2},{"$f":"-R$26*'Price Sets'!$F16*R$37*R$39*24*365/1000000","v":-115.7623488},{"$f":"-S$26*'Price Sets'!$F16*S$37*S$39*24*365/1000000","v":0}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$26*'Price Sets'!$F17*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F17*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F17*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F17*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F17*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F17*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F17*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F17*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F17*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F17*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F17*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F17*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F17*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F17*S$37*24*365/1000000","v":0}]
[null,2027,null,null,3,{"$f":"-F$26*'Price Sets'!$F18*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F18*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F18*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F18*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F18*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F18*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F18*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F18*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F18*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F18*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F18*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F18*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F18*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F18*S$37*24*365/1000000","v":0}]
[null,2028,null,null,4,{"$f":"-F$26*'Price Sets'!$F19*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F19*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F19*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F19*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F19*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F19*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F19*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F19*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F19*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F19*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F19*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F19*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F19*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F19*S$37*24*365/1000000","v":0}]
[null,2029,null,null,5,{"$f":"-F$26*'Price Sets'!$F20*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F20*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F20*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F20*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F20*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F20*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F20*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F20*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F20*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F20*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F20*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F20*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F20*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F20*S$37*24*365/1000000","v":0}]
[null,2030,null,null,6,{"$f":"-F$26*'Price Sets'!$F21*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F21*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F21*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F21*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F21*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F21*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F21*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F21*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F21*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F21*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F21*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F21*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F21*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F21*S$37*24*365/1000000","v":0}]
[null,2031,null,null,7,{"$f":"-F$26*'Price Sets'!$F22*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F22*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F22*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F22*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F22*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F22*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F22*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F22*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F22*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F22*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F22*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F22*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F22*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F22*S$37*24*365/1000000","v":0}]
[null,2032,null,null,8,{"$f":"-F$26*'Price Sets'!$F23*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F23*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F23*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F23*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F23*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F23*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F23*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F23*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F23*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F23*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F23*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F23*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F23*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F23*S$37*24*365/1000000","v":0}]
[null,2033,null,null,9,{"$f":"-F$26*'Price Sets'!$F24*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F24*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F24*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F24*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F24*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F24*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F24*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F24*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F24*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F24*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F24*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F24*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F24*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F24*S$37*24*365/1000000","v":0}]
[null,2034,null,null,10,{"$f":"-F$26*'Price Sets'!$F25*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F25*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F25*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F25*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F25*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F25*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F25*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F25*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F25*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F25*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F25*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F25*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F25*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F25*S$37*24*365/1000000","v":0}]
[null,2035,null,null,11,{"$f":"-F$26*'Price Sets'!$F26*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F26*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F26*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F26*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F26*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F26*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F26*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F26*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F26*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F26*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F26*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F26*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F26*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F26*S$37*24*365/1000000","v":0}]
[null,2036,null,null,12,{"$f":"-F$26*'Price Sets'!$F27*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F27*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F27*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F27*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F27*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F27*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F27*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F27*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F27*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F27*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F27*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F27*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F27*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F27*S$37*24*365/1000000","v":0}]
[null,2037,null,null,13,{"$f":"-F$26*'Price Sets'!$F28*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F28*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F28*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F28*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F28*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F28*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F28*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F28*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F28*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F28*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F28*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F28*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F28*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F28*S$37*24*365/1000000","v":0}]
[null,2038,null,null,14,{"$f":"-F$26*'Price Sets'!$F29*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F29*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F29*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F29*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F29*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F29*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F29*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F29*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F29*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F29*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F29*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F29*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F29*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F29*S$37*24*365/1000000","v":0}]
[null,2039,null,null,15,{"$f":"-F$26*'Price Sets'!$F30*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F30*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F30*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F30*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F30*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F30*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F30*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F30*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F30*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F30*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F30*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F30*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F30*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F30*S$37*24*365/1000000","v":0}]
[null,2040,null,null,16,{"$f":"-F$26*'Price Sets'!$F31*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F31*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F31*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F31*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F31*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F31*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F31*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F31*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F31*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F31*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F31*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F31*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F31*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F31*S$37*24*365/1000000","v":0}]
[null,2041,null,null,17,{"$f":"-F$26*'Price Sets'!$F32*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F32*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F32*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F32*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F32*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F32*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F32*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F32*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F32*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F32*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F32*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F32*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F32*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F32*S$37*24*365/1000000","v":0}]
[null,2042,null,null,18,{"$f":"-F$26*'Price Sets'!$F33*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F33*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F33*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F33*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F33*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F33*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F33*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F33*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F33*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F33*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F33*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F33*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F33*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F33*S$37*24*365/1000000","v":0}]
[null,2043,null,null,19,{"$f":"-F$26*'Price Sets'!$F34*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F34*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F34*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F34*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F34*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F34*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F34*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F34*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F34*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F34*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F34*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F34*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F34*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F34*S$37*24*365/1000000","v":0}]
[null,2044,null,null,20,{"$f":"-F$26*'Price Sets'!$F35*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F35*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F35*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F35*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F35*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F35*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F35*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F35*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F35*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F35*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F35*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F35*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F35*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F35*S$37*24*365/1000000","v":0}]
[null,2045,null,null,21,{"$f":"-F$26*'Price Sets'!$F36*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F36*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F36*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F36*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F36*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F36*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F36*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F36*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F36*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F36*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F36*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F36*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F36*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F36*S$37*24*365/1000000","v":0}]
[null,2046,null,null,22,{"$f":"-F$26*'Price Sets'!$F37*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F37*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F37*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F37*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F37*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F37*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F37*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F37*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F37*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F37*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F37*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F37*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F37*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F37*S$37*24*365/1000000","v":0}]
[null,2047,null,null,23,{"$f":"-F$26*'Price Sets'!$F38*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F38*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F38*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F38*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F38*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F38*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F38*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F38*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F38*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F38*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F38*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F38*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F38*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F38*S$37*24*365/1000000","v":0}]
[null,2048,null,null,24,{"$f":"-F$26*'Price Sets'!$F39*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F39*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F39*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F39*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F39*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F39*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F39*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F39*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F39*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F39*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F39*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F39*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F39*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F39*S$37*24*365/1000000","v":0}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$26*'Price Sets'!$F40*F$37*24*365/1000000","v":0},{"$f":"-G$26*'Price Sets'!$F40*G$37*24*365/1000000","v":0},{"$f":"-H$26*'Price Sets'!$F40*H$37*24*365/1000000","v":0},{"$f":"-I$26*'Price Sets'!$F40*I$37*24*365/1000000","v":0},{"$f":"-J$26*'Price Sets'!$F40*J$37*24*365/1000000","v":0},{"$f":"-K$26*'Price Sets'!$F40*K$37*24*365/1000000","v":0},{"$f":"-L$26*'Price Sets'!$F40*L$37*24*365/1000000","v":0},{"$f":"-M$26*'Price Sets'!$F40*M$37*24*365/1000000","v":0},{"$f":"-N$26*'Price Sets'!$F40*N$37*24*365/1000000","v":0},{"$f":"-O$26*'Price Sets'!$F40*O$37*24*365/1000000","v":0},{"$f":"-P$26*'Price Sets'!$F40*P$37*24*365/1000000","v":-192.93724799999998},{"$f":"-Q$26*'Price Sets'!$F40*Q$37*24*365/1000000","v":-0.14979600000000001},{"$f":"-R$26*'Price Sets'!$F40*R$37*24*365/1000000","v":-192.93724799999998},{"$f":"-S$26*'Price Sets'!$F40*S$37*24*365/1000000","v":0}]
[null,null,null,"Total","£ M",{"$f":"SUM(F177:F205)","v":0},0,{"$f":"SUM(H177:H205)","v":0},{"$f":"SUM(I177:I205)","v":0},0,{"$f":"SUM(K177:K205)","v":0},0,{"$f":"SUM(M177:M205)","v":0},{"$f":"SUM(N177:N205)","v":0},0,-4764.1208608000024,{"$f":"SUM(Q177:Q205)","v":-3.6988515999999985},{"$f":"SUM(R177:R205)","v":-4764.1208608000024},{"$f":"SUM(S177:S205)","v":0}]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F181:F205)","v":0},{"$f":"AVERAGE(G181:G205)","v":0},0,0,0,{"$f":"AVERAGE(K181:K205)","v":0},0,0,0,0,-189.85025203200007,-0.14739926399999992,-189.85025203200007,0]
[]
[null,"Fuel Cost - Torrefied Biomass (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Start-up Fuel",-1,{"$f":"-F$27*'Price Sets'!$G15*F$93/12*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G15*G$93/12*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G15*H$93/12*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G15*I$93/12*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G15*J$93/12*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G15*K$93/12*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G15*L$93/12*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G15*M$93/12*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G15*N$93/12*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G15*O$93/12*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G15*P$93/12*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G15*Q$93/12*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G15*R$93/12*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G15*S$93/12*24*365/1000000","v":-18.199613939999999}]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$27*'Price Sets'!$G16*F$37*F$39*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G16*G$37*G$39*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G16*H$37*H$39*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G16*I$37*I$39*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G16*J$37*J$39*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G16*K$37*K$39*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G16*L$37*L$39*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G16*M$37*M$39*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G16*N$37*N$39*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G16*O$37*O$39*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G16*P$37*P$39*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G16*Q$37*Q$39*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G16*R$37*R$39*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G16*S$37*S$39*24*365/1000000","v":-111.38163731280001}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$27*'Price Sets'!$G17*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G17*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G17*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G17*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G17*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G17*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G17*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G17*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G17*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G17*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G17*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G17*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G17*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G17*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2027,null,null,3,{"$f":"-F$27*'Price Sets'!$G18*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G18*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G18*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G18*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G18*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G18*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G18*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G18*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G18*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G18*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G18*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G18*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G18*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G18*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2028,null,null,4,{"$f":"-F$27*'Price Sets'!$G19*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G19*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G19*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G19*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G19*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G19*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G19*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G19*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G19*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G19*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G19*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G19*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G19*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G19*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2029,null,null,5,{"$f":"-F$27*'Price Sets'!$G20*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G20*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G20*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G20*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G20*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G20*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G20*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G20*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G20*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G20*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G20*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G20*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G20*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G20*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2030,null,null,6,{"$f":"-F$27*'Price Sets'!$G21*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G21*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G21*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G21*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G21*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G21*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G21*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G21*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G21*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G21*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G21*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G21*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G21*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G21*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2031,null,null,7,{"$f":"-F$27*'Price Sets'!$G22*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G22*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G22*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G22*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G22*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G22*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G22*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G22*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G22*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G22*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G22*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G22*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G22*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G22*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2032,null,null,8,{"$f":"-F$27*'Price Sets'!$G23*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G23*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G23*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G23*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G23*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G23*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G23*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G23*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G23*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G23*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G23*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G23*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G23*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G23*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2033,null,null,9,{"$f":"-F$27*'Price Sets'!$G24*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G24*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G24*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G24*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G24*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G24*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G24*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G24*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G24*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G24*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G24*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G24*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G24*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G24*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2034,null,null,10,{"$f":"-F$27*'Price Sets'!$G25*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G25*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G25*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G25*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G25*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G25*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G25*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G25*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G25*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G25*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G25*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G25*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G25*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G25*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2035,null,null,11,{"$f":"-F$27*'Price Sets'!$G26*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G26*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G26*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G26*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G26*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G26*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G26*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G26*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G26*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G26*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G26*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G26*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G26*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G26*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2036,null,null,12,{"$f":"-F$27*'Price Sets'!$G27*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G27*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G27*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G27*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G27*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G27*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G27*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G27*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G27*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G27*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G27*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G27*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G27*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G27*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2037,null,null,13,{"$f":"-F$27*'Price Sets'!$G28*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G28*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G28*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G28*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G28*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G28*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G28*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G28*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G28*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G28*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G28*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G28*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G28*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G28*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2038,null,null,14,{"$f":"-F$27*'Price Sets'!$G29*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G29*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G29*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G29*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G29*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G29*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G29*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G29*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G29*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G29*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G29*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G29*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G29*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G29*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2039,null,null,15,{"$f":"-F$27*'Price Sets'!$G30*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G30*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G30*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G30*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G30*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G30*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G30*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G30*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G30*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G30*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G30*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G30*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G30*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G30*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2040,null,null,16,{"$f":"-F$27*'Price Sets'!$G31*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G31*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G31*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G31*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G31*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G31*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G31*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G31*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G31*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G31*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G31*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G31*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G31*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G31*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2041,null,null,17,{"$f":"-F$27*'Price Sets'!$G32*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G32*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G32*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G32*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G32*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G32*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G32*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G32*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G32*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G32*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G32*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G32*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G32*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G32*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2042,null,null,18,{"$f":"-F$27*'Price Sets'!$G33*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G33*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G33*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G33*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G33*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G33*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G33*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G33*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G33*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G33*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G33*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G33*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G33*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G33*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2043,null,null,19,{"$f":"-F$27*'Price Sets'!$G34*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G34*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G34*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G34*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G34*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G34*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G34*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G34*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G34*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G34*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G34*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G34*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G34*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G34*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2044,null,null,20,{"$f":"-F$27*'Price Sets'!$G35*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G35*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G35*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G35*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G35*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G35*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G35*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G35*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G35*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G35*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G35*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G35*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G35*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G35*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2045,null,null,21,{"$f":"-F$27*'Price Sets'!$G36*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G36*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G36*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G36*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G36*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G36*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G36*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G36*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G36*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G36*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G36*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G36*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G36*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G36*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2046,null,null,22,{"$f":"-F$27*'Price Sets'!$G37*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G37*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G37*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G37*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G37*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G37*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G37*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G37*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G37*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G37*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G37*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G37*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G37*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G37*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2047,null,null,23,{"$f":"-F$27*'Price Sets'!$G38*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G38*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G38*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G38*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G38*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G38*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G38*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G38*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G38*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G38*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G38*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G38*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G38*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G38*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2048,null,null,24,{"$f":"-F$27*'Price Sets'!$G39*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G39*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G39*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G39*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G39*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G39*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G39*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G39*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G39*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G39*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G39*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G39*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G39*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G39*S$37*24*365/1000000","v":-185.63606218799998}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$27*'Price Sets'!$G40*F$37*24*365/1000000","v":0},{"$f":"-G$27*'Price Sets'!$G40*G$37*24*365/1000000","v":0},{"$f":"-H$27*'Price Sets'!$G40*H$37*24*365/1000000","v":0},{"$f":"-I$27*'Price Sets'!$G40*I$37*24*365/1000000","v":0},{"$f":"-J$27*'Price Sets'!$G40*J$37*24*365/1000000","v":0},{"$f":"-K$27*'Price Sets'!$G40*K$37*24*365/1000000","v":0},{"$f":"-L$27*'Price Sets'!$G40*L$37*24*365/1000000","v":0},{"$f":"-M$27*'Price Sets'!$G40*M$37*24*365/1000000","v":0},{"$f":"-N$27*'Price Sets'!$G40*N$37*24*365/1000000","v":0},{"$f":"-O$27*'Price Sets'!$G40*O$37*24*365/1000000","v":0},{"$f":"-P$27*'Price Sets'!$G40*P$37*24*365/1000000","v":0},{"$f":"-Q$27*'Price Sets'!$G40*Q$37*24*365/1000000","v":0},{"$f":"-R$27*'Price Sets'!$G40*R$37*24*365/1000000","v":0},{"$f":"-S$27*'Price Sets'!$G40*S$37*24*365/1000000","v":-185.63606218799998}]
[null,null,null,"Total","£ M",{"$f":"SUM(F211:F239)","v":0},0,{"$f":"SUM(H211:H239)","v":0},{"$f":"SUM(I211:I239)","v":0},0,{"$f":"SUM(K211:K239)","v":0},0,{"$f":"SUM(M211:M239)","v":0},{"$f":"SUM(N211:N239)","v":0},0,0,{"$f":"SUM(Q211:Q239)","v":0},{"$f":"SUM(R211:R239)","v":0},{"$f":"SUM(S211:S239)","v":-4584.8467437647987}]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F215:F239)","v":0},{"$f":"AVERAGE(G215:G239)","v":0},0,0,0,{"$f":"AVERAGE(K215:K239)","v":0},0,0,0,0,0,0,0,-182.66588519299196]
[]
[null,"Carbon Price (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$48/1000*24*365*F$37*F$39*'Price Sets'!$H16/1000000","v":-43.882144769684018},{"$f":"-G$48/1000*24*365*G$37*G$39*'Price Sets'!$H16/1000000","v":-3.9006122500329368},{"$f":"-H$48/1000*24*365*H$37*H$39*'Price Sets'!$H16/1000000","v":-2.8255304008488209E-4},{"$f":"-I$48/1000*24*365*I$37*I$39*'Price Sets'!$H16/1000000","v":-3.7762792738232491},{"$f":"-J$48/1000*24*365*J$37*J$39*'Price Sets'!$H16/1000000","v":-8.2180454041946209},{"$f":"-K$48/1000*24*365*K$37*K$39*'Price Sets'!$H16/1000000","v":-2.5251682792157846E-4},{"$f":"-L$48/1000*24*365*L$37*L$39*'Price Sets'!$H16/1000000","v":-8.9022540504802095},{"$f":"-M$48/1000*24*365*M$37*M$39*'Price Sets'!$H16/1000000","v":-7.2831535022834935},{"$f":"-N$48/1000*24*365*N$37*N$39*'Price Sets'!$H16/1000000","v":-3.3605300830673666},{"$f":"-O$48/1000*24*365*O$37*O$39*'Price Sets'!$H16/1000000","v":-4.3557864746114197},{"$f":"-P$48/1000*24*365*P$37*P$39*'Price Sets'!$H16/1000000","v":-6.1918163706887306},{"$f":"-Q$48/1000*24*365*Q$37*Q$39*'Price Sets'!$H16/1000000","v":-9.7723230619805912E-5},{"$f":"-R$48/1000*24*365*R$37*R$39*'Price Sets'!$H16/1000000","v":-6.272385548294416},{"$f":"-S$48/1000*24*365*S$37*S$39*'Price Sets'!$H16/1000000","v":-3.65536870944065}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H17/1000000","v":-75.15258007672837},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H17/1000000","v":-6.6801902233225494},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H17/1000000","v":-4.8390045842909807E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H17/1000000","v":-6.4672575145905968},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H17/1000000","v":-14.074228106999911},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H17/1000000","v":-4.3246042851142336E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H17/1000000","v":-15.246004130005311},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H17/1000000","v":-12.473131832188844},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H17/1000000","v":-5.7552452710208195},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H17/1000000","v":-7.4597217968369192},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H17/1000000","v":-10.604107389483307},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H17/1000000","v":-1.6736084694714528E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H17/1000000","v":-10.742090197832969},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H17/1000000","v":-6.2601860298311909}]
[null,2027,null,null,3,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H18/1000000","v":-99.888776860519656},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H18/1000000","v":-8.8789503956088236},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H18/1000000","v":-6.4317452395350379E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H18/1000000","v":-8.5959316648198527},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H18/1000000","v":-18.706708797340461},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H18/1000000","v":-5.7480319638365807E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H18/1000000","v":-20.264170611332638},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H18/1000000","v":-16.578617541344634},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H18/1000000","v":-7.6495631962019273},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H18/1000000","v":-9.915061934600665},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H18/1000000","v":-14.094410541216872},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H18/1000000","v":-2.2244705742401627E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H18/1000000","v":-14.277809886119673},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H18/1000000","v":-8.3207033584304924}]
[null,2028,null,null,4,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H19/1000000","v":-105.65949419800461},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H19/1000000","v":-9.3919000441780014},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H19/1000000","v":-6.8033163502304657E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H19/1000000","v":-9.0925309169988822},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H19/1000000","v":-19.787422088432542},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H19/1000000","v":-6.0801039818616576E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H19/1000000","v":-21.434860696364495},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H19/1000000","v":-17.536387960447467},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H19/1000000","v":-8.0914893899939422},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H19/1000000","v":-10.487869226936745},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H19/1000000","v":-14.908664773055182},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H19/1000000","v":-2.3529814171291245E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H19/1000000","v":-15.102659360112082},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H19/1000000","v":-8.8014022781661119}]
[null,2029,null,null,5,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H20/1000000","v":-107.62456329570607},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H20/1000000","v":-9.5665718300463798},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H20/1000000","v":-6.9298453178656097E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H20/1000000","v":-9.2616349966701907},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H20/1000000","v":-20.155431153441754},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H20/1000000","v":-6.1931825512439578E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H20/1000000","v":-21.833509040156745},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H20/1000000","v":-17.862531998216582},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H20/1000000","v":-8.2419759683686138},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H20/1000000","v":-10.682923991063909},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H20/1000000","v":-15.185938071170916},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H20/1000000","v":-2.3967424733916249E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H20/1000000","v":-15.383540594940371},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H20/1000000","v":-8.9650919093208081}]
[null,2030,null,null,6,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H21/1000000","v":-117.03402511527344},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H21/1000000","v":-10.402963538616145},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H21/1000000","v":-7.5357117942275701E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H21/1000000","v":-10.071366513521921},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H21/1000000","v":-21.917591705714077},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H21/1000000","v":-6.7346436542955687E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H21/1000000","v":-23.742381544810435},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H21/1000000","v":-19.424227652917793},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H21/1000000","v":-8.9625601530316921},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H21/1000000","v":-11.616916774282632},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H21/1000000","v":-16.513622942536138},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H21/1000000","v":-2.6062862439224342E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H21/1000000","v":-16.728501572669433},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H21/1000000","v":-9.7488970876785661}]
[null,2031,null,null,7,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H22/1000000","v":-154.2085748944354},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H22/1000000","v":-13.707348614120342},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H22/1000000","v":-9.9293464055297828E-4},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H22/1000000","v":-13.270423500858204},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H22/1000000","v":-28.879469698895086},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H22/1000000","v":-8.87382792592031E-4},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H22/1000000","v":-31.28388363143932},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H22/1000000","v":-25.594116427519388},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H22/1000000","v":-11.809417195070905},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H22/1000000","v":-15.306900524568881},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H22/1000000","v":-21.758990667921719},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H22/1000000","v":-3.4341439341796872E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H22/1000000","v":-22.042123092833933},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H22/1000000","v":-12.845525266713468}]
[null,2032,null,null,8,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H23/1000000","v":-191.38312467359745},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H23/1000000","v":-17.011733689624545},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H23/1000000","v":-1.2322981016831998E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H23/1000000","v":-16.469480488194492},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H23/1000000","v":-35.841347692076098},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H23/1000000","v":-1.1013012197545057E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H23/1000000","v":-38.825385718068219},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H23/1000000","v":-31.764005202120995},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H23/1000000","v":-14.656274237110123},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H23/1000000","v":-18.996884274855134},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H23/1000000","v":-27.00435839330731},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H23/1000000","v":-4.2620016244369414E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H23/1000000","v":-27.355744612998436},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H23/1000000","v":-15.942153445748374}]
[null,2033,null,null,9,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H24/1000000","v":-228.55767445275944},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H24/1000000","v":-20.316118765128742},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H24/1000000","v":-1.4716615628134211E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H24/1000000","v":-19.66853747553078},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H24/1000000","v":-42.803225685257125},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H24/1000000","v":-1.3152196469169799E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H24/1000000","v":-46.366887804697114},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H24/1000000","v":-37.933893976722601},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H24/1000000","v":-17.50313127914934},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H24/1000000","v":-22.686868025141383},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H24/1000000","v":-32.249726118692891},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H24/1000000","v":-5.0898593146941949E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H24/1000000","v":-32.669366133162939},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H24/1000000","v":-19.038781624783276}]
[null,2034,null,null,10,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H25/1000000","v":-265.73222423192141},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H25/1000000","v":-23.620503840632939},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H25/1000000","v":-1.7110250239436423E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H25/1000000","v":-22.867594462867068},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H25/1000000","v":-49.76510367843813},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H25/1000000","v":-1.5291380740794541E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H25/1000000","v":-53.908389891326003},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H25/1000000","v":-44.103782751324189},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H25/1000000","v":-20.349988321188551},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H25/1000000","v":-26.376851775427632},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H25/1000000","v":-37.495093844078475},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H25/1000000","v":-5.917717004951448E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H25/1000000","v":-37.982987653327434},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H25/1000000","v":-22.135409803818177}]
[null,2035,null,null,11,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H26/1000000","v":-302.90677401108348},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H26/1000000","v":-26.924888916137139},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H26/1000000","v":-1.9503884850738638E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H26/1000000","v":-26.066651450203352},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H26/1000000","v":-56.72698167161915},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H26/1000000","v":-1.7430565012419286E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H26/1000000","v":-61.449891977954891},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H26/1000000","v":-50.273671525925799},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H26/1000000","v":-23.196845363227766},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H26/1000000","v":-30.066835525713884},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H26/1000000","v":-42.740461569464067},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H26/1000000","v":-6.7455746952087032E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H26/1000000","v":-43.296609173491937},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H26/1000000","v":-25.232037982853086}]
[null,2036,null,null,12,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H27/1000000","v":-340.08132379024414},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H27/1000000","v":-30.229273991641225},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H27/1000000","v":-2.1897519462040767E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H27/1000000","v":-29.265708437539526},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H27/1000000","v":-63.688859664799914},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H27/1000000","v":-1.9569749284043952E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H27/1000000","v":-68.991394064583531},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H27/1000000","v":-56.443560300527189},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H27/1000000","v":-26.043702405266881},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H27/1000000","v":-33.756819276000002},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H27/1000000","v":-47.985829294849459},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H27/1000000","v":-7.5734323854659269E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H27/1000000","v":-48.610230693656256},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H27/1000000","v":-28.328666161887877}]
[null,2037,null,null,13,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H28/1000000","v":-377.25587356940719},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H28/1000000","v":-33.533659067145514},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H28/1000000","v":-2.4291154073343047E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H28/1000000","v":-32.4647654248759},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H28/1000000","v":-70.650737657981111},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H28/1000000","v":-2.1708933555668756E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H28/1000000","v":-76.532896151212611},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H28/1000000","v":-62.613449075128948},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H28/1000000","v":-28.89055944730617},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H28/1000000","v":-37.446803026286346},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H28/1000000","v":-53.231197020235186},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H28/1000000","v":-8.4012900757232027E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H28/1000000","v":-53.923852213820894},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H28/1000000","v":-31.425294340922861}]
[null,2038,null,null,14,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H29/1000000","v":-414.43042334857017},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H29/1000000","v":-36.8380441426498},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H29/1000000","v":-2.6684788684645322E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H29/1000000","v":-35.663822412212276},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H29/1000000","v":-77.612615651162329},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H29/1000000","v":-2.3848117827293559E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H29/1000000","v":-84.07439823784172},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H29/1000000","v":-68.783337849730728},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H29/1000000","v":-31.737416489345463},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H29/1000000","v":-41.136786776572706},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H29/1000000","v":-58.476564745620919},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H29/1000000","v":-9.2291477659804796E-4},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H29/1000000","v":-59.237473733985553},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H29/1000000","v":-34.521922519957855}]
[null,2039,null,null,15,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H30/1000000","v":-451.60497312772992},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H30/1000000","v":-40.142429218153794},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H30/1000000","v":-2.9078423295947385E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H30/1000000","v":-38.862879399548362},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H30/1000000","v":-84.574493644342894},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H30/1000000","v":-2.5987302098918167E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H30/1000000","v":-91.615900324470132},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H30/1000000","v":-74.953226624331933},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H30/1000000","v":-34.584273531384504},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H30/1000000","v":-44.826770526858724},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H30/1000000","v":-63.721932471006184},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H30/1000000","v":-1.0057005456237682E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H30/1000000","v":-64.551095254149715},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H30/1000000","v":-37.618550698992564}]
[null,2040,null,null,16,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H31/1000000","v":-488.77952290689291},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H31/1000000","v":-43.446814293658086},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H31/1000000","v":-3.147205790724967E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H31/1000000","v":-42.061936386884732},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H31/1000000","v":-91.536371637524113},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H31/1000000","v":-2.812648637054297E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H31/1000000","v":-99.157402411099241},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H31/1000000","v":-81.123115398933706},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H31/1000000","v":-37.431130573423793},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H31/1000000","v":-48.516754277145083},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H31/1000000","v":-68.967300196391903},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H31/1000000","v":-1.0884863146494957E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H31/1000000","v":-69.864716774314374},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H31/1000000","v":-40.715178878027551}]
[null,2041,null,null,17,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H32/1000000","v":-512.31335178759434},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H32/1000000","v":-45.538697944834141},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H32/1000000","v":-3.2987379213894968E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H32/1000000","v":-44.087140731438367},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H32/1000000","v":-95.943678420071407},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H32/1000000","v":-2.948072460319869E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H32/1000000","v":-103.93164771237421},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H32/1000000","v":-85.029043177400752},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H32/1000000","v":-39.233370193625611},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H32/1000000","v":-50.85274614974827},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H32/1000000","v":-72.287947983625472},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H32/1000000","v":-1.1408949149844696E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H32/1000000","v":-73.228573507892335},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H32/1000000","v":-42.675539342525106}]
[null,2042,null,null,18,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H33/1000000","v":-535.84718066829919},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H33/1000000","v":-47.630581596010508},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H33/1000000","v":-3.4502700520540495E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H33/1000000","v":-46.112345075992309},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H33/1000000","v":-100.35098520261936},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H33/1000000","v":-3.0834962835854618E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H33/1000000","v":-108.7058930136499},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H33/1000000","v":-88.934970955868366},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H33/1000000","v":-41.035609813827712},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H33/1000000","v":-53.188738022351814},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H33/1000000","v":-75.608595770859537},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H33/1000000","v":-1.1933035153194511E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H33/1000000","v":-76.592430241470808},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H33/1000000","v":-44.635899807022952}]
[null,2043,null,null,19,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H34/1000000","v":-559.38100954900062},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H34/1000000","v":-49.722465247186555},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H34/1000000","v":-3.6018021827185793E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H34/1000000","v":-48.137549420545945},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H34/1000000","v":-104.75829198516665},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H34/1000000","v":-3.2189201068510342E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H34/1000000","v":-113.48013831492489},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H34/1000000","v":-92.840898734335411},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H34/1000000","v":-42.837849434029529},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H34/1000000","v":-55.524729894955016},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H34/1000000","v":-78.929243558093106},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H34/1000000","v":-1.2457121156544252E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H34/1000000","v":-79.956286975048798},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H34/1000000","v":-46.596260271520499}]
[null,2044,null,null,20,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H35/1000000","v":-582.91483842970217},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H35/1000000","v":-51.814348898362631},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H35/1000000","v":-3.7533343133831104E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H35/1000000","v":-50.162753765099602},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H35/1000000","v":-109.16559876771399},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H35/1000000","v":-3.3543439301166075E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H35/1000000","v":-118.2543836161999},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H35/1000000","v":-96.746826512802471},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H35/1000000","v":-44.64008905423136},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H35/1000000","v":-57.860721767558232},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H35/1000000","v":-82.249891345326688},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H35/1000000","v":-1.2981207159893993E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H35/1000000","v":-83.320143708626802},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H35/1000000","v":-48.556620736018068}]
[null,2045,null,null,21,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H36/1000000","v":-606.44866731040372},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H36/1000000","v":-53.906232549538693},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H36/1000000","v":-3.904866444047641E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H36/1000000","v":-52.187958109653245},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H36/1000000","v":-113.57290555026131},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H36/1000000","v":-3.4897677533821804E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H36/1000000","v":-123.02862891747488},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H36/1000000","v":-100.65275429126953},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H36/1000000","v":-46.442328674433185},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H36/1000000","v":-60.196713640161434},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H36/1000000","v":-85.57053913256027},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H36/1000000","v":-1.3505293163243734E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H36/1000000","v":-86.684000442204791},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H36/1000000","v":-50.51698120051563}]
[null,2046,null,null,22,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H37/1000000","v":-629.98249619110845},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H37/1000000","v":-55.998116200715053},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H37/1000000","v":-4.0563985747121929E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H37/1000000","v":-54.213162454207165},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H37/1000000","v":-117.98021233280924},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H37/1000000","v":-3.6251915766477723E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H37/1000000","v":-127.80287421875055},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H37/1000000","v":-104.55868206973712},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H37/1000000","v":-48.244568294635272},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H37/1000000","v":-62.53270551276497},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H37/1000000","v":-88.891186919794308},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H37/1000000","v":-1.4029379166593549E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H37/1000000","v":-90.047857175783264},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H37/1000000","v":-52.477341665013462}]
[null,2047,null,null,23,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H38/1000000","v":-653.51632507181},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H38/1000000","v":-58.089999851891115},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H38/1000000","v":-4.2079307053767235E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H38/1000000","v":-56.238366798760815},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H38/1000000","v":-122.38751911535655},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H38/1000000","v":-3.7606153999133452E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H38/1000000","v":-132.57711952002555},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H38/1000000","v":-108.46460984820418},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H38/1000000","v":-50.046807914837096},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H38/1000000","v":-64.868697385368179},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H38/1000000","v":-92.211834707027876},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H38/1000000","v":-1.4553465169943288E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H38/1000000","v":-93.411713909361239},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H38/1000000","v":-54.437702129511024}]
[null,2048,null,null,24,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H39/1000000","v":-677.05015395251144},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H39/1000000","v":-60.181883503067176},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H39/1000000","v":-4.3594628360412533E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H39/1000000","v":-58.263571143314458},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H39/1000000","v":-126.79482589790386},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H39/1000000","v":-3.8960392231789185E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H39/1000000","v":-137.35136482130054},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H39/1000000","v":-112.37053762667124},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H39/1000000","v":-51.849047535038927},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H39/1000000","v":-67.204689257971381},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H39/1000000","v":-95.532482494261473},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H39/1000000","v":-1.5077551173293027E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H39/1000000","v":-96.775570642939243},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H39/1000000","v":-56.398062594008579}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$48/1000*24*365*F$37*'Price Sets'!$H40/1000000","v":-700.58398283321299},{"$f":"-G$48/1000*24*365*G$37*'Price Sets'!$H40/1000000","v":-62.273767154243238},{"$f":"-H$48/1000*24*365*H$37*'Price Sets'!$H40/1000000","v":-4.5109949667057848E-3},{"$f":"-I$48/1000*24*365*I$37*'Price Sets'!$H40/1000000","v":-60.288775487868101},{"$f":"-J$48/1000*24*365*J$37*'Price Sets'!$H40/1000000","v":-131.20213268045117},{"$f":"-K$48/1000*24*365*K$37*'Price Sets'!$H40/1000000","v":-4.0314630464444905E-3},{"$f":"-L$48/1000*24*365*L$37*'Price Sets'!$H40/1000000","v":-142.12561012257552},{"$f":"-M$48/1000*24*365*M$37*'Price Sets'!$H40/1000000","v":-116.27646540513828},{"$f":"-N$48/1000*24*365*N$37*'Price Sets'!$H40/1000000","v":-53.651287155240759},{"$f":"-O$48/1000*24*365*O$37*'Price Sets'!$H40/1000000","v":-69.540681130574583},{"$f":"-P$48/1000*24*365*P$37*'Price Sets'!$H40/1000000","v":-98.853130281495055},{"$f":"-Q$48/1000*24*365*Q$37*'Price Sets'!$H40/1000000","v":-1.5601637176642768E-3},{"$f":"-R$48/1000*24*365*R$37*'Price Sets'!$H40/1000000","v":-100.13942737651722},{"$f":"-S$48/1000*24*365*S$37*'Price Sets'!$H40/1000000","v":-58.358423058506141}]
[null,null,null,"Total","£ M",{"$f":"SUM(F245:F273)","v":-9222.2200791162013},{"$f":"SUM(G245:G273)","v":-819.74809576654604},-5.9381015521518393E-2,{"$f":"SUM(I245:I273)","v":-793.61842330601928},{"$f":"SUM(J245:J273)","v":-1727.0947838905727},{"$f":"SUM(K245:K273)","v":-5.3068640400228094E-2},{"$f":"SUM(L245:L273)","v":-1870.8872705431183},{"$f":"SUM(M245:M273)","v":-1530.6189982410915},{"$f":"SUM(N245:N273)","v":-706.24506097405742},{"$f":"SUM(O245:O273)","v":-915.40697696835582},{"$f":"SUM(P245:P273)","v":-1301.264866602763},{"$f":"SUM(Q245:Q273)","v":-2.0537399535691989E-2},{"$f":"SUM(R245:R273)","v":-1318.1971904755549},{"$f":"SUM(S245:S273)","v":-768.2080009012144}]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F249:F273)","v":-368.88880316464804},{"$f":"AVERAGE(G249:G273)","v":-32.789923830661841},-2.3752406208607359E-3,-31.74473693224077,-69.083791355622907,{"$f":"AVERAGE(K249:K273)","v":-2.1227456160091236E-3},-74.835490821724733,-61.22475992964366,-28.249802438962298,-36.61627907873423,-52.05059466411052,-8.2149598142767957E-4,-52.727887619022198,-30.728320036048576]
[]
[null,"Power Degradation Curve",null,null,null,{"$f":"F38","v":"CCGT \nH-Class"},"CCGT \nH-Class",{"$f":"H38","v":"CCGT \nH-Class"},"CCGT \nH-Class","Oxy-Coal",{"$f":"K38","v":"Oxy-Coal"},"Oxy-Coal","CCGT \nH-Class","CCGT \nH-Class","CCGT \nH-Class","Oxy-Coal",{"$f":"Q38","v":"Oxy-Coal"},"Oxy-Coal","CCGT \nH-Class"]
[null,"Base Year",null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,"Year 1","First year of Operation",1,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E283+1)","v":1}]
[null,2026,"Year 2",null,2,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E284+1)","v":0.98199999999999998}]
[null,2027,"Year 3",null,3,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E285+1)","v":0.96499999999999997}]
[null,2028,"Year 4",null,4,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E286+1)","v":0.94799999999999995}]
[null,2029,"Year 5",null,5,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.98499999999999999},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E287+1)","v":0.93100000000000005}]
[null,2030,"Year 6",null,6,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E288+1)","v":0.99199999999999999}]
[null,2031,"Year 7",null,7,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E289+1)","v":0.97499999999999998}]
[null,2032,"Year 8",null,8,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E290+1)","v":0.95699999999999996}]
[null,2033,"Year 9",null,9,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E291+1)","v":0.94099999999999995}]
[null,2034,"Year 10",null,10,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.98499999999999999},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E292+1)","v":0.92300000000000004}]
[null,2035,"Year 11",null,11,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E293+1)","v":0.90600000000000003}]
[null,2036,"Year 12",null,12,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E294+1)","v":0.98399999999999999}]
[null,2037,"Year 13",null,13,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E295+1)","v":0.96699999999999997}]
[null,2038,"Year 14",null,14,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E296+1)","v":0.95}]
[null,2039,"Year 15",null,15,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.98499999999999999},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E297+1)","v":0.93300000000000005}]
[null,2040,"Year 16",null,16,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E298+1)","v":0.91600000000000004}]
[null,2041,"Year 17",null,17,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E299+1)","v":0.89900000000000002}]
[null,2042,"Year 18",null,18,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E300+1)","v":0.97599999999999998}]
[null,2043,"Year 19",null,19,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E301+1)","v":0.95899999999999996}]
[null,2044,"Year 20",null,20,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.98499999999999999},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E302+1)","v":0.94199999999999995}]
[null,2045,"Year 21",null,21,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E303+1)","v":0.92600000000000005}]
[null,2046,"Year 22",null,22,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":1},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E304+1)","v":0.90900000000000003}]
[null,2047,"Year 23",null,23,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E305+1)","v":0.89200000000000002}]
[null,2048,"Year 24",null,24,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.995},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E306+1)","v":0.96799999999999997}]
[null,2049,"Year 25",null,25,{"$f":"HLOOKUP(F$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(G$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(H$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(I$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(J$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(K$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(L$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(M$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(N$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(O$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996},{"$f":"HLOOKUP(P$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(Q$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(R$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.98499999999999999},{"$f":"HLOOKUP(S$38,'Efficiency Degradation'!$C$2:$G$27,'LCOE Calculation'!$E307+1)","v":0.95099999999999996}]
[null,null,null,"Average",null,{"$f":"AVERAGE(F283:F307)","v":0.94767999999999986},{"$f":"AVERAGE(G283:G307)","v":0.94767999999999986},0.94767999999999986,0.94767999999999986,0.995,{"$f":"AVERAGE(K283:K307)","v":0.995},0.995,0.94767999999999986,0.94767999999999986,0.94767999999999986,0.995,0.995,0.995,0.94767999999999986]
[null,null,null,"Lifetime Average LHV Efficiency",null,{"$f":"F33*F308","v":0.59026939390456523},{"$f":"G33*G308","v":0.51998312258148804},0.94767999999999986,0.40654800944138469,0.34685474202526223,{"$f":"K33*K308","v":0.995},0.35472357096981366,0.33495082210280697,0.52332784728062332,0.56582500811334935,0.30610000776397517,0.995,0.31060222826086958,0.32081788679962719]
[]
[null,"Sales of Electricity - Escalated Forwards (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"F$17*24*365*F$37*F$39*F283*F$101/1000000*(1+F$98)^($B317-$C$312)","v":438.37630721272603},352.1102065021758,{"$f":"H$17*24*365*H$37*H$39*H283*H$101/1000000*(1+H$98)^($B317-$C$312)","v":0.33065496},365.5494638204475,359.28757330533904,{"$f":"K$17*24*365*K$37*K$39*K283*K$101/1000000*(1+K$98)^($B317-$C$312)","v":0.44134631999999996},378.14878654157138,431.78548454233027,321.29229313831689,504.24010226842046,318.7903414485491,{"$f":"Q$17*24*365*Q$37*Q$39*Q283*Q$101/1000000*(1+Q$98)^($B317-$C$312)","v":0.80464103999999992},338.37994417544229,325.03734718066124]
[null,2026,null,"Full availability from second year",2,{"$f":"F$17*24*365*F$37*F284*F$101/1000000*(1+F$98)^($B318-$C$312)","v":717.47588947149507},576.2870379752278,{"$f":"H$17*24*365*H$37*H284*H$101/1000000*(1+H$98)^($B318-$C$312)","v":0.54117195120000006},598.28262245279893,598.81262217556502,{"$f":"K$17*24*365*K$37*K284*K$101/1000000*(1+K$98)^($B318-$C$312)","v":0.73557719999999993},630.24797756928569,706.68890970094731,525.84838643637875,825.27296737931488,531.31723574758189,{"$f":"Q$17*24*365*Q$37*Q284*Q$101/1000000*(1+Q$98)^($B318-$C$312)","v":1.3410683999999999},563.96657362573717,531.97779155234889]
[null,2027,null,null,3,{"$f":"F$17*24*365*F$37*F285*F$101/1000000*(1+F$98)^($B319-$C$312)","v":705.05522743380118},566.31058212433277,{"$f":"H$17*24*365*H$37*H285*H$101/1000000*(1+H$98)^($B319-$C$312)","v":0.53180339399999998},587.92538764455298,595.81855906468729,0.73189931399999997,627.09673768143932,694.45498763891453,516.7451047974597,810.98616448170958,528.66064956884395,1.3343630579999999,561.14674075760854,522.76840004889686]
[null,2028,null,null,4,{"$f":"F$17*24*365*F$37*F286*F$101/1000000*(1+F$98)^($B320-$C$312)","v":692.63456539610718},556.33412627343785,{"$f":"H$17*24*365*H$37*H286*H$101/1000000*(1+H$98)^($B320-$C$312)","v":0.52243483680000002},577.56815283630692,595.81855906468729,0.73189931399999997,627.09673768143932,682.22106557688176,507.64182315854066,796.69936158410439,528.66064956884395,1.3343630579999999,561.14674075760854,513.55900854544484]
[null,2029,null,null,5,{"$f":"F$17*24*365*F$37*F287*F$101/1000000*(1+F$98)^($B321-$C$312)","v":680.21390335841329},546.35767042254292,{"$f":"H$17*24*365*H$37*H287*H$101/1000000*(1+H$98)^($B321-$C$312)","v":0.51306627960000017},567.21091802806109,589.8304328429316,0.72454354199999993,620.79425790574635,669.98714351484921,498.53854151962179,782.41255868649921,523.34747721136807,1.3209523739999998,555.50707502135106,504.34961704199276]
[null,2030,null,null,6,{"$f":"F$17*24*365*F$37*F288*F$101/1000000*(1+F$98)^($B322-$C$312)","v":724.78216125837378},582.15554141693076,{"$f":"H$17*24*365*H$37*H288*H$101/1000000*(1+H$98)^($B322-$C$312)","v":0.54668286720000003},604.37511351647322,598.81262217556502,0.73557719999999993,630.24797756928569,713.88533444331949,531.20325798868396,833.67696908378866,531.31723574758189,1.3410683999999999,563.96657362573717,537.39508067202667]
[null,2031,null,null,7,{"$f":"F$17*24*365*F$37*F289*F$101/1000000*(1+F$98)^($B323-$C$312)","v":712.36149922067989},572.17908556603572,{"$f":"H$17*24*365*H$37*H289*H$101/1000000*(1+H$98)^($B323-$C$312)","v":0.53731431000000007},594.01787870822716,598.81262217556502,0.73557719999999993,630.24797756928569,701.65141238128672,522.09997634976503,819.39016618618336,531.31723574758189,1.3410683999999999,563.96657362573717,528.18568916857453]
[null,2032,null,null,8,{"$f":"F$17*24*365*F$37*F290*F$101/1000000*(1+F$98)^($B324-$C$312)","v":699.21021000429812},561.61577937097047,{"$f":"H$17*24*365*H$37*H290*H$101/1000000*(1+H$98)^($B324-$C$312)","v":0.5273946612},583.05139479361378,595.81855906468729,0.73189931399999997,627.09673768143932,688.69784784501678,512.46120755561537,804.26296311813064,528.66064956884395,1.3343630579999999,561.14674075760854,518.43456875315474]
[null,2033,null,null,9,{"$f":"F$17*24*365*F$37*F291*F$101/1000000*(1+F$98)^($B325-$C$312)","v":687.520175145292},552.22617386424577,{"$f":"H$17*24*365*H$37*H291*H$101/1000000*(1+H$98)^($B325-$C$312)","v":0.51857719559999993},573.30340909173515,595.81855906468729,0.73189931399999997,627.09673768143932,677.1835682572214,503.893413071927,790.81656039097277,528.66064956884395,1.3343630579999999,561.14674075760854,509.76690616167042]
[null,2034,null,null,10,{"$f":"F$17*24*365*F$37*F292*F$101/1000000*(1+F$98)^($B326-$C$312)","v":674.36888592891034},541.66286766918051,{"$f":"H$17*24*365*H$37*H292*H$101/1000000*(1+H$98)^($B326-$C$312)","v":0.50865754680000008},562.33692517712177,589.8304328429316,0.72454354199999993,620.79425790574635,664.23000372095157,494.25464427777757,775.68935732292027,523.34747721136807,1.3209523739999998,555.50707502135106,500.01578574625069]
[null,2035,null,null,11,{"$f":"F$17*24*365*F$37*F293*F$101/1000000*(1+F$98)^($B327-$C$312)","v":661.94822389121657},531.68641181828559,{"$f":"H$17*24*365*H$37*H293*H$101/1000000*(1+H$98)^($B327-$C$312)","v":0.49928898960000007},551.97969036887571,598.81262217556502,0.73557719999999993,630.24797756928569,651.99608165891868,485.15136263885853,761.40255442531497,531.31723574758189,1.3410683999999999,563.96657362573717,490.80639424279849]
[null,2036,null,null,12,{"$f":"F$17*24*365*F$37*F294*F$101/1000000*(1+F$98)^($B328-$C$312)","v":718.93714382887072},577.46073866356835,{"$f":"H$17*24*365*H$37*H294*H$101/1000000*(1+H$98)^($B328-$C$312)","v":0.54227413439999994},599.5011206655339,598.81262217556502,0.73557719999999993,630.24797756928569,708.12819464942174,526.91936074683974,826.95376772020961,531.31723574758189,1.3410683999999999,563.96657362573717,533.06124937628454]
[null,2037,null,null,13,{"$f":"F$17*24*365*F$37*F295*F$101/1000000*(1+F$98)^($B329-$C$312)","v":706.51648179117683},567.48428281267343,{"$f":"H$17*24*365*H$37*H295*H$101/1000000*(1+H$98)^($B329-$C$312)","v":0.53290557720000009},589.14388585728784,595.81855906468729,0.73189931399999997,627.09673768143932,695.89427258738897,517.81607910792081,812.66696482260443,528.66064956884395,1.3343630579999999,561.14674075760854,523.8518578728324]
[null,2038,null,null,14,{"$f":"F$17*24*365*F$37*F296*F$101/1000000*(1+F$98)^($B330-$C$312)","v":694.09581975348294},557.50782696177839,{"$f":"H$17*24*365*H$37*H296*H$101/1000000*(1+H$98)^($B330-$C$312)","v":0.52353702000000002},578.78665104904189,595.81855906468729,0.73189931399999997,627.09673768143932,683.66035052535631,508.71279746900171,798.38016192499913,528.66064956884395,1.3343630579999999,561.14674075760854,514.64246636938026]
[null,2039,null,null,15,{"$f":"F$17*24*365*F$37*F297*F$101/1000000*(1+F$98)^($B331-$C$312)","v":681.67515771578906},547.53137111088347,{"$f":"H$17*24*365*H$37*H297*H$101/1000000*(1+H$98)^($B331-$C$312)","v":0.51416846280000006},568.42941624079583,589.8304328429316,0.72454354199999993,620.79425790574635,671.42642846332376,499.60951583008284,784.09335902739406,523.34747721136807,1.3209523739999998,555.50707502135106,505.43307486592835]
[null,2040,null,null,16,{"$f":"F$17*24*365*F$37*F298*F$101/1000000*(1+F$98)^($B332-$C$312)","v":669.25449567809517},537.55491525998855,{"$f":"H$17*24*365*H$37*H298*H$101/1000000*(1+H$98)^($B332-$C$312)","v":0.5047999056000001},558.07218143254988,598.81262217556502,0.73557719999999993,630.24797756928569,659.19250640129098,490.50623419116391,769.80655612978865,531.31723574758189,1.3410683999999999,563.96657362573717,496.22368336247621]
[null,2041,null,null,17,{"$f":"F$17*24*365*F$37*F299*F$101/1000000*(1+F$98)^($B333-$C$312)","v":656.83383364040128},527.57845940909351,{"$f":"H$17*24*365*H$37*H299*H$101/1000000*(1+H$98)^($B333-$C$312)","v":0.49543134840000008},547.71494662430382,598.81262217556502,0.73557719999999993,630.24797756928569,646.95858433925832,481.40295255224487,755.51975323218346,531.31723574758189,1.3410683999999999,563.96657362573717,487.01429185902418]
[null,2042,null,null,18,{"$f":"F$17*24*365*F$37*F300*F$101/1000000*(1+F$98)^($B334-$C$312)","v":713.09212639936777},572.76593591020605,{"$f":"H$17*24*365*H$37*H300*H$101/1000000*(1+H$98)^($B334-$C$312)","v":0.53786540159999996},594.62712781459459,595.81855906468729,0.73189931399999997,627.09673768143932,702.37105485552399,522.63546350499553,820.23056635663067,528.66064956884395,1.3343630579999999,561.14674075760854,528.72741808054229]
[null,2043,null,null,19,{"$f":"F$17*24*365*F$37*F301*F$101/1000000*(1+F$98)^($B335-$C$312)","v":700.671464361674},562.78948005931113,{"$f":"H$17*24*365*H$37*H301*H$101/1000000*(1+H$98)^($B335-$C$312)","v":0.5284968444},584.26989300634864,595.81855906468729,0.73189931399999997,627.09673768143932,690.13713279349122,513.53218186607648,805.94376345902538,528.66064956884395,1.3343630579999999,561.14674075760854,519.51802657709027]
[null,2044,null,null,20,{"$f":"F$17*24*365*F$37*F302*F$101/1000000*(1+F$98)^($B336-$C$312)","v":688.25080232398},552.8130242084161,{"$f":"H$17*24*365*H$37*H302*H$101/1000000*(1+H$98)^($B336-$C$312)","v":0.51912828719999993},573.91265819810258,589.8304328429316,0.72454354199999993,620.79425790574635,677.90321073145856,504.42890022715756,791.65696056142019,523.34747721136807,1.3209523739999998,555.50707502135106,510.30863507363819]
[null,2045,null,null,21,{"$f":"F$17*24*365*F$37*F303*F$101/1000000*(1+F$98)^($B337-$C$312)","v":676.56076746497399},543.42341870169139,{"$f":"H$17*24*365*H$37*H303*H$101/1000000*(1+H$98)^($B337-$C$312)","v":0.51031082160000008},564.16467249622394,598.81262217556502,0.73557719999999993,630.24797756928569,666.38893114366317,495.86110574346912,778.21055783426232,531.31723574758189,1.3410683999999999,563.96657362573717,501.64097248215387]
[null,2046,null,null,22,{"$f":"F$17*24*365*F$37*F304*F$101/1000000*(1+F$98)^($B338-$C$312)","v":664.1401054272801},533.44696285079647,{"$f":"H$17*24*365*H$37*H304*H$101/1000000*(1+H$98)^($B338-$C$312)","v":0.50094226440000011},553.80743768797788,598.81262217556502,0.73557719999999993,630.24797756928569,654.15500908163051,486.7578241045502,763.92375493665702,531.31723574758189,1.3410683999999999,563.96657362573717,492.43158097870185]
[null,2047,null,null,23,{"$f":"F$17*24*365*F$37*F305*F$101/1000000*(1+F$98)^($B339-$C$312)","v":651.71944338958622},523.47050699990143,{"$f":"H$17*24*365*H$37*H305*H$101/1000000*(1+H$98)^($B339-$C$312)","v":0.49157370720000004},543.45020287973193,595.81855906468729,0.73189931399999997,627.09673768143932,641.92108701959773,477.65454246563115,749.63695203905183,528.66064956884395,1.3343630579999999,561.14674075760854,483.22218947524976]
[null,2048,null,null,24,{"$f":"F$17*24*365*F$37*F306*F$101/1000000*(1+F$98)^($B340-$C$312)","v":707.24710896986483},568.07113315684364,{"$f":"H$17*24*365*H$37*H306*H$101/1000000*(1+H$98)^($B340-$C$312)","v":0.53345666879999998},589.75313496365527,595.81855906468729,0.73189931399999997,627.09673768143932,696.61391506162624,518.35156626315131,813.50736499305174,528.66064956884395,1.3343630579999999,561.14674075760854,524.39358678480016]
[null,2049,null,null,25,{"$f":"F$17*24*365*F$37*F307*F$101/1000000*(1+F$98)^($B341-$C$312)","v":694.82644693217082},558.09467730594872,{"$f":"H$17*24*365*H$37*H307*H$101/1000000*(1+H$98)^($B341-$C$312)","v":0.52408811160000002},579.39590015540921,589.8304328429316,0.72454354199999993,620.79425790574635,684.37999299959347,509.24828462423221,799.22056209544644,523.34747721136807,1.3209523739999998,555.50707502135106,515.18419528134814]
[null,null,null,"Total","£ M",{"$f":"SUM(F313:F341)","v":17017.768245998031},13668.918216414466,{"$f":"SUM(H313:H341)","v":12.836025547199998},{"$f":"SUM(I313:I341)","v":14190.630185509772},14655.938927746956,{"$f":"SUM(K313:K341)","v":18.003251969999994},15425.31925100827,{"$f":"SUM(M313:M341)","v":16761.912509933263},{"$f":"SUM(N313:N341)","v":12472.566819629463},19574.600770060082,13003.989344922065,{"$f":"SUM(Q313:Q341)","v":32.822649090000006},{"$f":"SUM(R313:R341)","v":13803.08188948992},{"$f":"SUM(S313:S341)","v":12617.94981755327}]
[]
[null,"Fixed Operating Costs - Escalated Forwards (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"-F$71*(1+F$98)^($B350-$C$345)","v":-36.214843760000001},-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,{"$f":"-K$71*(1+K$98)^($B350-$C$345)","v":-3.2799999999999999E-3},-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,{"$f":"-Q$71*(1+Q$98)^($B350-$C$345)","v":-3.2799999999999999E-3},-66.017916479999997,-70.465650640000007]
[null,2026,null,null,2,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2027,null,null,3,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2028,null,null,4,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2029,null,null,5,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2030,null,null,6,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2031,null,null,7,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2032,null,null,8,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2033,null,null,9,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2034,null,null,10,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2035,null,null,11,{"$f":"-F$71*(1+F$98)^($B360-$C$345)","v":-36.214843760000001},-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2036,null,null,12,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2037,null,null,13,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2038,null,null,14,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2039,null,null,15,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2040,null,null,16,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2041,null,null,17,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2042,null,null,18,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2043,null,null,19,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2044,null,null,20,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2045,null,null,21,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2046,null,null,22,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2047,null,null,23,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2048,null,null,24,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,2049,null,null,25,-36.214843760000001,-47.512128254663999,-3.2799999999999999E-3,-60.337270000000011,-80.602671999999998,-3.2799999999999999E-3,-86.818423600000003,-112.15563072000002,-54.99391640000001,-71.926608000000002,-57.983390639999996,-3.2799999999999999E-3,-66.017916479999997,-70.465650640000007]
[null,null,null,"Total","£ M",{"$f":"SUM(F346:F374)","v":-905.37109400000008},-1187.8032063666005,{"$f":"SUM(H346:H374)","v":-8.2000000000000003E-2},{"$f":"SUM(I346:I374)","v":-1508.43175},-2015.0667999999998,{"$f":"SUM(K346:K374)","v":-8.2000000000000003E-2},-2170.4605899999997,{"$f":"SUM(M346:M374)","v":-2803.8907679999998},{"$f":"SUM(N346:N374)","v":-1374.84791},-1798.1651999999999,-1449.5847659999997,{"$f":"SUM(Q346:Q374)","v":-8.2000000000000003E-2},{"$f":"SUM(R346:R374)","v":-1650.447911999999},{"$f":"SUM(S346:S374)","v":-1761.6412659999996}]
[]
[null,"Variable Operating Costs (excl. Fuel & Carbon) - Escalated Forwards (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"-F$80*(1+F$98)^($B383-$C$378)","v":-0.17706003250486385},-62.261667430263643,0,-58.19204617589655,-107.96670724766801,{"$f":"-K$80*(1+K$98)^($B383-$C$378)","v":0},-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,{"$f":"-Q$80*(1+Q$98)^($B383-$C$378)","v":0},-81.540429140131167,-54.205440389853415]
[null,2026,null,null,2,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2027,null,null,3,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2028,null,null,4,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2029,null,null,5,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2030,null,null,6,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2031,null,null,7,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2032,null,null,8,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2033,null,null,9,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2034,null,null,10,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2035,null,null,11,{"$f":"-F$80*(1+F$98)^($B393-$C$378)","v":-0.17706003250486385},-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2036,null,null,12,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2037,null,null,13,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2038,null,null,14,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2039,null,null,15,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2040,null,null,16,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2041,null,null,17,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2042,null,null,18,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2043,null,null,19,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2044,null,null,20,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2045,null,null,21,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2046,null,null,22,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2047,null,null,23,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2048,null,null,24,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,2049,null,null,25,-0.17706003250486385,-62.261667430263643,0,-58.19204617589655,-107.96670724766801,0,-108.31290929205456,-103.45767675430403,-43.827415032505066,-108.47813329428313,-82.141093704552659,0,-81.540429140131167,-54.205440389853415]
[null,null,null,"Total","£ M",{"$f":"SUM(F379:F407)","v":-4.4265008126215948},-1556.5416857565917,{"$f":"SUM(H379:H407)","v":0},{"$f":"SUM(I379:I407)","v":-1454.8011543974139},-2699.1676811917005,{"$f":"SUM(K379:K407)","v":0},-2707.8227323013639,{"$f":"SUM(M379:M407)","v":-2586.4419188575998},{"$f":"SUM(N379:N407)","v":-1095.6853758126269},-2711.9533323570781,-2053.5273426138174,{"$f":"SUM(Q379:Q407)","v":0},{"$f":"SUM(R379:R407)","v":-2038.5107285032798},{"$f":"SUM(S379:S407)","v":-1355.1360097463357}]
[]
[null,"Working Capital Allowance (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Initial Working Capital Allowance",-1,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B563-$C$510))+(F$24*'Price Sets'!$C15+F$20/1000*'Price Sets'!$E15+F$26*'Price Sets'!$F15+F$27*'Price Sets'!$G15)*24*365/12*F$94/1000000","v":20.964665389927241},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B563-$C$510))+(G$24*'Price Sets'!$C15+G$20/1000*'Price Sets'!$E15+G$26*'Price Sets'!$F15+G$27*'Price Sets'!$G15)*24*365/12*G$94/1000000","v":21.625293755279205},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B563-$C$510))+(H$24*'Price Sets'!$C15+H$20/1000*'Price Sets'!$E15+H$26*'Price Sets'!$F15+H$27*'Price Sets'!$G15)*24*365/12*H$94/1000000","v":1.0797592661119841E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B563-$C$510))+(I$24*'Price Sets'!$C15+I$20/1000*'Price Sets'!$E15+I$26*'Price Sets'!$F15+I$27*'Price Sets'!$G15)*24*365/12*I$94/1000000","v":21.269490881349689},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B563-$C$510))+(J$24*'Price Sets'!$C15+J$20/1000*'Price Sets'!$E15+J$26*'Price Sets'!$F15+J$27*'Price Sets'!$G15)*24*365/12*J$94/1000000","v":10.021276305650172},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B563-$C$510))+(K$24*'Price Sets'!$C15+K$20/1000*'Price Sets'!$E15+K$26*'Price Sets'!$F15+K$27*'Price Sets'!$G15)*24*365/12*K$94/1000000","v":2.9742019789777968E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B563-$C$510))+(L$24*'Price Sets'!$C15+L$20/1000*'Price Sets'!$E15+L$26*'Price Sets'!$F15+L$27*'Price Sets'!$G15)*24*365/12*L$94/1000000","v":10.130194310465718},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B563-$C$510))+(M$24*'Price Sets'!$C15+M$20/1000*'Price Sets'!$E15+M$26*'Price Sets'!$F15+M$27*'Price Sets'!$G15)*24*365/12*M$94/1000000","v":10.051144744543919},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B563-$C$510))+(N$24*'Price Sets'!$C15+N$20/1000*'Price Sets'!$E15+N$26*'Price Sets'!$F15+N$27*'Price Sets'!$G15)*24*365/12*N$94/1000000","v":16.701210350661789},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B563-$C$510))+(O$24*'Price Sets'!$C15+O$20/1000*'Price Sets'!$E15+O$26*'Price Sets'!$F15+O$27*'Price Sets'!$G15)*24*365/12*O$94/1000000","v":30.360284458881765},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B563-$C$510))+(P$24*'Price Sets'!$C15+P$20/1000*'Price Sets'!$E15+P$26*'Price Sets'!$F15+P$27*'Price Sets'!$G15)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B563-$C$510))+(Q$24*'Price Sets'!$C15+Q$20/1000*'Price Sets'!$E15+Q$26*'Price Sets'!$F15+Q$27*'Price Sets'!$G15)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B563-$C$510))+(R$24*'Price Sets'!$C15+R$20/1000*'Price Sets'!$E15+R$26*'Price Sets'!$F15+R$27*'Price Sets'!$G15)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B563-$C$510))+(S$24*'Price Sets'!$C15+S$20/1000*'Price Sets'!$E15+S$26*'Price Sets'!$F15+S$27*'Price Sets'!$G15)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2025,null,"First year of Operation",1,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B564-$C$510))+(F$24*'Price Sets'!$C16+F$20/1000*'Price Sets'!$E16+F$26*'Price Sets'!$F16+F$27*'Price Sets'!$G16)*24*365/12*F$94/1000000","v":22.393068370873952},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B564-$C$510))+(G$24*'Price Sets'!$C16+G$20/1000*'Price Sets'!$E16+G$26*'Price Sets'!$F16+G$27*'Price Sets'!$G16)*24*365/12*G$94/1000000","v":23.053696736225916},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B564-$C$510))+(H$24*'Price Sets'!$C16+H$20/1000*'Price Sets'!$E16+H$26*'Price Sets'!$F16+H$27*'Price Sets'!$G16)*24*365/12*H$94/1000000","v":1.153379216074165E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B564-$C$510))+(I$24*'Price Sets'!$C16+I$20/1000*'Price Sets'!$E16+I$26*'Price Sets'!$F16+I$27*'Price Sets'!$G16)*24*365/12*I$94/1000000","v":22.673055227378665},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B564-$C$510))+(J$24*'Price Sets'!$C16+J$20/1000*'Price Sets'!$E16+J$26*'Price Sets'!$F16+J$27*'Price Sets'!$G16)*24*365/12*J$94/1000000","v":10.711716050770018},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B564-$C$510))+(K$24*'Price Sets'!$C16+K$20/1000*'Price Sets'!$E16+K$26*'Price Sets'!$F16+K$27*'Price Sets'!$G16)*24*365/12*K$94/1000000","v":3.1866449774762108E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B564-$C$510))+(L$24*'Price Sets'!$C16+L$20/1000*'Price Sets'!$E16+L$26*'Price Sets'!$F16+L$27*'Price Sets'!$G16)*24*365/12*L$94/1000000","v":10.820634055585565},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B564-$C$510))+(M$24*'Price Sets'!$C16+M$20/1000*'Price Sets'!$E16+M$26*'Price Sets'!$F16+M$27*'Price Sets'!$G16)*24*365/12*M$94/1000000","v":10.720126047271435},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B564-$C$510))+(N$24*'Price Sets'!$C16+N$20/1000*'Price Sets'!$E16+N$26*'Price Sets'!$F16+N$27*'Price Sets'!$G16)*24*365/12*N$94/1000000","v":17.832239531526771},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B564-$C$510))+(O$24*'Price Sets'!$C16+O$20/1000*'Price Sets'!$E16+O$26*'Price Sets'!$F16+O$27*'Price Sets'!$G16)*24*365/12*O$94/1000000","v":32.220439734576189},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B564-$C$510))+(P$24*'Price Sets'!$C16+P$20/1000*'Price Sets'!$E16+P$26*'Price Sets'!$F16+P$27*'Price Sets'!$G16)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B564-$C$510))+(Q$24*'Price Sets'!$C16+Q$20/1000*'Price Sets'!$E16+Q$26*'Price Sets'!$F16+Q$27*'Price Sets'!$G16)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B564-$C$510))+(R$24*'Price Sets'!$C16+R$20/1000*'Price Sets'!$E16+R$26*'Price Sets'!$F16+R$27*'Price Sets'!$G16)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B564-$C$510))+(S$24*'Price Sets'!$C16+S$20/1000*'Price Sets'!$E16+S$26*'Price Sets'!$F16+S$27*'Price Sets'!$G16)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2026,null,null,2,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B565-$C$510))+(F$24*'Price Sets'!$C17+F$20/1000*'Price Sets'!$E17+F$26*'Price Sets'!$F17+F$27*'Price Sets'!$G17)*24*365/12*F$94/1000000","v":23.821471351820669},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B565-$C$510))+(G$24*'Price Sets'!$C17+G$20/1000*'Price Sets'!$E17+G$26*'Price Sets'!$F17+G$27*'Price Sets'!$G17)*24*365/12*G$94/1000000","v":24.482099717172634},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B565-$C$510))+(H$24*'Price Sets'!$C17+H$20/1000*'Price Sets'!$E17+H$26*'Price Sets'!$F17+H$27*'Price Sets'!$G17)*24*365/12*H$94/1000000","v":1.2269991660363456E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B565-$C$510))+(I$24*'Price Sets'!$C17+I$20/1000*'Price Sets'!$E17+I$26*'Price Sets'!$F17+I$27*'Price Sets'!$G17)*24*365/12*I$94/1000000","v":24.07661957340764},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B565-$C$510))+(J$24*'Price Sets'!$C17+J$20/1000*'Price Sets'!$E17+J$26*'Price Sets'!$F17+J$27*'Price Sets'!$G17)*24*365/12*J$94/1000000","v":11.402155795889863},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B565-$C$510))+(K$24*'Price Sets'!$C17+K$20/1000*'Price Sets'!$E17+K$26*'Price Sets'!$F17+K$27*'Price Sets'!$G17)*24*365/12*K$94/1000000","v":3.3990879759746259E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B565-$C$510))+(L$24*'Price Sets'!$C17+L$20/1000*'Price Sets'!$E17+L$26*'Price Sets'!$F17+L$27*'Price Sets'!$G17)*24*365/12*L$94/1000000","v":11.511073800705409},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B565-$C$510))+(M$24*'Price Sets'!$C17+M$20/1000*'Price Sets'!$E17+M$26*'Price Sets'!$F17+M$27*'Price Sets'!$G17)*24*365/12*M$94/1000000","v":11.389107349998952},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B565-$C$510))+(N$24*'Price Sets'!$C17+N$20/1000*'Price Sets'!$E17+N$26*'Price Sets'!$F17+N$27*'Price Sets'!$G17)*24*365/12*N$94/1000000","v":18.963268712391752},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B565-$C$510))+(O$24*'Price Sets'!$C17+O$20/1000*'Price Sets'!$E17+O$26*'Price Sets'!$F17+O$27*'Price Sets'!$G17)*24*365/12*O$94/1000000","v":34.080595010270599},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B565-$C$510))+(P$24*'Price Sets'!$C17+P$20/1000*'Price Sets'!$E17+P$26*'Price Sets'!$F17+P$27*'Price Sets'!$G17)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B565-$C$510))+(Q$24*'Price Sets'!$C17+Q$20/1000*'Price Sets'!$E17+Q$26*'Price Sets'!$F17+Q$27*'Price Sets'!$G17)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B565-$C$510))+(R$24*'Price Sets'!$C17+R$20/1000*'Price Sets'!$E17+R$26*'Price Sets'!$F17+R$27*'Price Sets'!$G17)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B565-$C$510))+(S$24*'Price Sets'!$C17+S$20/1000*'Price Sets'!$E17+S$26*'Price Sets'!$F17+S$27*'Price Sets'!$G17)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2027,null,null,3,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B566-$C$510))+(F$24*'Price Sets'!$C18+F$20/1000*'Price Sets'!$E18+F$26*'Price Sets'!$F18+F$27*'Price Sets'!$G18)*24*365/12*F$94/1000000","v":25.249874332767387},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B566-$C$510))+(G$24*'Price Sets'!$C18+G$20/1000*'Price Sets'!$E18+G$26*'Price Sets'!$F18+G$27*'Price Sets'!$G18)*24*365/12*G$94/1000000","v":25.910502698119352},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B566-$C$510))+(H$24*'Price Sets'!$C18+H$20/1000*'Price Sets'!$E18+H$26*'Price Sets'!$F18+H$27*'Price Sets'!$G18)*24*365/12*H$94/1000000","v":1.3006191159985263E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B566-$C$510))+(I$24*'Price Sets'!$C18+I$20/1000*'Price Sets'!$E18+I$26*'Price Sets'!$F18+I$27*'Price Sets'!$G18)*24*365/12*I$94/1000000","v":25.48018391943662},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B566-$C$510))+(J$24*'Price Sets'!$C18+J$20/1000*'Price Sets'!$E18+J$26*'Price Sets'!$F18+J$27*'Price Sets'!$G18)*24*365/12*J$94/1000000","v":12.092595541009707},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B566-$C$510))+(K$24*'Price Sets'!$C18+K$20/1000*'Price Sets'!$E18+K$26*'Price Sets'!$F18+K$27*'Price Sets'!$G18)*24*365/12*K$94/1000000","v":3.6115309744730389E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B566-$C$510))+(L$24*'Price Sets'!$C18+L$20/1000*'Price Sets'!$E18+L$26*'Price Sets'!$F18+L$27*'Price Sets'!$G18)*24*365/12*L$94/1000000","v":12.201513545825254},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B566-$C$510))+(M$24*'Price Sets'!$C18+M$20/1000*'Price Sets'!$E18+M$26*'Price Sets'!$F18+M$27*'Price Sets'!$G18)*24*365/12*M$94/1000000","v":12.058088652726468},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B566-$C$510))+(N$24*'Price Sets'!$C18+N$20/1000*'Price Sets'!$E18+N$26*'Price Sets'!$F18+N$27*'Price Sets'!$G18)*24*365/12*N$94/1000000","v":20.09429789325673},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B566-$C$510))+(O$24*'Price Sets'!$C18+O$20/1000*'Price Sets'!$E18+O$26*'Price Sets'!$F18+O$27*'Price Sets'!$G18)*24*365/12*O$94/1000000","v":35.940750285965024},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B566-$C$510))+(P$24*'Price Sets'!$C18+P$20/1000*'Price Sets'!$E18+P$26*'Price Sets'!$F18+P$27*'Price Sets'!$G18)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B566-$C$510))+(Q$24*'Price Sets'!$C18+Q$20/1000*'Price Sets'!$E18+Q$26*'Price Sets'!$F18+Q$27*'Price Sets'!$G18)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B566-$C$510))+(R$24*'Price Sets'!$C18+R$20/1000*'Price Sets'!$E18+R$26*'Price Sets'!$F18+R$27*'Price Sets'!$G18)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B566-$C$510))+(S$24*'Price Sets'!$C18+S$20/1000*'Price Sets'!$E18+S$26*'Price Sets'!$F18+S$27*'Price Sets'!$G18)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2028,null,null,4,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B567-$C$510))+(F$24*'Price Sets'!$C19+F$20/1000*'Price Sets'!$E19+F$26*'Price Sets'!$F19+F$27*'Price Sets'!$G19)*24*365/12*F$94/1000000","v":26.678277313714105},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B567-$C$510))+(G$24*'Price Sets'!$C19+G$20/1000*'Price Sets'!$E19+G$26*'Price Sets'!$F19+G$27*'Price Sets'!$G19)*24*365/12*G$94/1000000","v":27.33890567906607},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B567-$C$510))+(H$24*'Price Sets'!$C19+H$20/1000*'Price Sets'!$E19+H$26*'Price Sets'!$F19+H$27*'Price Sets'!$G19)*24*365/12*H$94/1000000","v":1.3742390659607072E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B567-$C$510))+(I$24*'Price Sets'!$C19+I$20/1000*'Price Sets'!$E19+I$26*'Price Sets'!$F19+I$27*'Price Sets'!$G19)*24*365/12*I$94/1000000","v":26.883748265465595},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B567-$C$510))+(J$24*'Price Sets'!$C19+J$20/1000*'Price Sets'!$E19+J$26*'Price Sets'!$F19+J$27*'Price Sets'!$G19)*24*365/12*J$94/1000000","v":12.783035286129556},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B567-$C$510))+(K$24*'Price Sets'!$C19+K$20/1000*'Price Sets'!$E19+K$26*'Price Sets'!$F19+K$27*'Price Sets'!$G19)*24*365/12*K$94/1000000","v":3.8239739729714519E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B567-$C$510))+(L$24*'Price Sets'!$C19+L$20/1000*'Price Sets'!$E19+L$26*'Price Sets'!$F19+L$27*'Price Sets'!$G19)*24*365/12*L$94/1000000","v":12.891953290945102},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B567-$C$510))+(M$24*'Price Sets'!$C19+M$20/1000*'Price Sets'!$E19+M$26*'Price Sets'!$F19+M$27*'Price Sets'!$G19)*24*365/12*M$94/1000000","v":12.727069955453986},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B567-$C$510))+(N$24*'Price Sets'!$C19+N$20/1000*'Price Sets'!$E19+N$26*'Price Sets'!$F19+N$27*'Price Sets'!$G19)*24*365/12*N$94/1000000","v":21.225327074121708},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B567-$C$510))+(O$24*'Price Sets'!$C19+O$20/1000*'Price Sets'!$E19+O$26*'Price Sets'!$F19+O$27*'Price Sets'!$G19)*24*365/12*O$94/1000000","v":37.800905561659441},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B567-$C$510))+(P$24*'Price Sets'!$C19+P$20/1000*'Price Sets'!$E19+P$26*'Price Sets'!$F19+P$27*'Price Sets'!$G19)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B567-$C$510))+(Q$24*'Price Sets'!$C19+Q$20/1000*'Price Sets'!$E19+Q$26*'Price Sets'!$F19+Q$27*'Price Sets'!$G19)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B567-$C$510))+(R$24*'Price Sets'!$C19+R$20/1000*'Price Sets'!$E19+R$26*'Price Sets'!$F19+R$27*'Price Sets'!$G19)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B567-$C$510))+(S$24*'Price Sets'!$C19+S$20/1000*'Price Sets'!$E19+S$26*'Price Sets'!$F19+S$27*'Price Sets'!$G19)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2029,null,null,5,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B568-$C$510))+(F$24*'Price Sets'!$C20+F$20/1000*'Price Sets'!$E20+F$26*'Price Sets'!$F20+F$27*'Price Sets'!$G20)*24*365/12*F$94/1000000","v":28.106680294660816},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B568-$C$510))+(G$24*'Price Sets'!$C20+G$20/1000*'Price Sets'!$E20+G$26*'Price Sets'!$F20+G$27*'Price Sets'!$G20)*24*365/12*G$94/1000000","v":28.76730866001278},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B568-$C$510))+(H$24*'Price Sets'!$C20+H$20/1000*'Price Sets'!$E20+H$26*'Price Sets'!$F20+H$27*'Price Sets'!$G20)*24*365/12*H$94/1000000","v":1.447859015922888E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B568-$C$510))+(I$24*'Price Sets'!$C20+I$20/1000*'Price Sets'!$E20+I$26*'Price Sets'!$F20+I$27*'Price Sets'!$G20)*24*365/12*I$94/1000000","v":28.287312611494574},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B568-$C$510))+(J$24*'Price Sets'!$C20+J$20/1000*'Price Sets'!$E20+J$26*'Price Sets'!$F20+J$27*'Price Sets'!$G20)*24*365/12*J$94/1000000","v":13.473475031249402},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B568-$C$510))+(K$24*'Price Sets'!$C20+K$20/1000*'Price Sets'!$E20+K$26*'Price Sets'!$F20+K$27*'Price Sets'!$G20)*24*365/12*K$94/1000000","v":4.036416971469867E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B568-$C$510))+(L$24*'Price Sets'!$C20+L$20/1000*'Price Sets'!$E20+L$26*'Price Sets'!$F20+L$27*'Price Sets'!$G20)*24*365/12*L$94/1000000","v":13.582393036064948},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B568-$C$510))+(M$24*'Price Sets'!$C20+M$20/1000*'Price Sets'!$E20+M$26*'Price Sets'!$F20+M$27*'Price Sets'!$G20)*24*365/12*M$94/1000000","v":13.396051258181506},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B568-$C$510))+(N$24*'Price Sets'!$C20+N$20/1000*'Price Sets'!$E20+N$26*'Price Sets'!$F20+N$27*'Price Sets'!$G20)*24*365/12*N$94/1000000","v":22.356356254986689},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B568-$C$510))+(O$24*'Price Sets'!$C20+O$20/1000*'Price Sets'!$E20+O$26*'Price Sets'!$F20+O$27*'Price Sets'!$G20)*24*365/12*O$94/1000000","v":39.661060837353872},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B568-$C$510))+(P$24*'Price Sets'!$C20+P$20/1000*'Price Sets'!$E20+P$26*'Price Sets'!$F20+P$27*'Price Sets'!$G20)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B568-$C$510))+(Q$24*'Price Sets'!$C20+Q$20/1000*'Price Sets'!$E20+Q$26*'Price Sets'!$F20+Q$27*'Price Sets'!$G20)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B568-$C$510))+(R$24*'Price Sets'!$C20+R$20/1000*'Price Sets'!$E20+R$26*'Price Sets'!$F20+R$27*'Price Sets'!$G20)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B568-$C$510))+(S$24*'Price Sets'!$C20+S$20/1000*'Price Sets'!$E20+S$26*'Price Sets'!$F20+S$27*'Price Sets'!$G20)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2030,null,null,6,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B569-$C$510))+(F$24*'Price Sets'!$C21+F$20/1000*'Price Sets'!$E21+F$26*'Price Sets'!$F21+F$27*'Price Sets'!$G21)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B569-$C$510))+(G$24*'Price Sets'!$C21+G$20/1000*'Price Sets'!$E21+G$26*'Price Sets'!$F21+G$27*'Price Sets'!$G21)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B569-$C$510))+(H$24*'Price Sets'!$C21+H$20/1000*'Price Sets'!$E21+H$26*'Price Sets'!$F21+H$27*'Price Sets'!$G21)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B569-$C$510))+(I$24*'Price Sets'!$C21+I$20/1000*'Price Sets'!$E21+I$26*'Price Sets'!$F21+I$27*'Price Sets'!$G21)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B569-$C$510))+(J$24*'Price Sets'!$C21+J$20/1000*'Price Sets'!$E21+J$26*'Price Sets'!$F21+J$27*'Price Sets'!$G21)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B569-$C$510))+(K$24*'Price Sets'!$C21+K$20/1000*'Price Sets'!$E21+K$26*'Price Sets'!$F21+K$27*'Price Sets'!$G21)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B569-$C$510))+(L$24*'Price Sets'!$C21+L$20/1000*'Price Sets'!$E21+L$26*'Price Sets'!$F21+L$27*'Price Sets'!$G21)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B569-$C$510))+(M$24*'Price Sets'!$C21+M$20/1000*'Price Sets'!$E21+M$26*'Price Sets'!$F21+M$27*'Price Sets'!$G21)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B569-$C$510))+(N$24*'Price Sets'!$C21+N$20/1000*'Price Sets'!$E21+N$26*'Price Sets'!$F21+N$27*'Price Sets'!$G21)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B569-$C$510))+(O$24*'Price Sets'!$C21+O$20/1000*'Price Sets'!$E21+O$26*'Price Sets'!$F21+O$27*'Price Sets'!$G21)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B569-$C$510))+(P$24*'Price Sets'!$C21+P$20/1000*'Price Sets'!$E21+P$26*'Price Sets'!$F21+P$27*'Price Sets'!$G21)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B569-$C$510))+(Q$24*'Price Sets'!$C21+Q$20/1000*'Price Sets'!$E21+Q$26*'Price Sets'!$F21+Q$27*'Price Sets'!$G21)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B569-$C$510))+(R$24*'Price Sets'!$C21+R$20/1000*'Price Sets'!$E21+R$26*'Price Sets'!$F21+R$27*'Price Sets'!$G21)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B569-$C$510))+(S$24*'Price Sets'!$C21+S$20/1000*'Price Sets'!$E21+S$26*'Price Sets'!$F21+S$27*'Price Sets'!$G21)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2031,null,null,7,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B570-$C$510))+(F$24*'Price Sets'!$C22+F$20/1000*'Price Sets'!$E22+F$26*'Price Sets'!$F22+F$27*'Price Sets'!$G22)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B570-$C$510))+(G$24*'Price Sets'!$C22+G$20/1000*'Price Sets'!$E22+G$26*'Price Sets'!$F22+G$27*'Price Sets'!$G22)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B570-$C$510))+(H$24*'Price Sets'!$C22+H$20/1000*'Price Sets'!$E22+H$26*'Price Sets'!$F22+H$27*'Price Sets'!$G22)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B570-$C$510))+(I$24*'Price Sets'!$C22+I$20/1000*'Price Sets'!$E22+I$26*'Price Sets'!$F22+I$27*'Price Sets'!$G22)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B570-$C$510))+(J$24*'Price Sets'!$C22+J$20/1000*'Price Sets'!$E22+J$26*'Price Sets'!$F22+J$27*'Price Sets'!$G22)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B570-$C$510))+(K$24*'Price Sets'!$C22+K$20/1000*'Price Sets'!$E22+K$26*'Price Sets'!$F22+K$27*'Price Sets'!$G22)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B570-$C$510))+(L$24*'Price Sets'!$C22+L$20/1000*'Price Sets'!$E22+L$26*'Price Sets'!$F22+L$27*'Price Sets'!$G22)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B570-$C$510))+(M$24*'Price Sets'!$C22+M$20/1000*'Price Sets'!$E22+M$26*'Price Sets'!$F22+M$27*'Price Sets'!$G22)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B570-$C$510))+(N$24*'Price Sets'!$C22+N$20/1000*'Price Sets'!$E22+N$26*'Price Sets'!$F22+N$27*'Price Sets'!$G22)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B570-$C$510))+(O$24*'Price Sets'!$C22+O$20/1000*'Price Sets'!$E22+O$26*'Price Sets'!$F22+O$27*'Price Sets'!$G22)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B570-$C$510))+(P$24*'Price Sets'!$C22+P$20/1000*'Price Sets'!$E22+P$26*'Price Sets'!$F22+P$27*'Price Sets'!$G22)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B570-$C$510))+(Q$24*'Price Sets'!$C22+Q$20/1000*'Price Sets'!$E22+Q$26*'Price Sets'!$F22+Q$27*'Price Sets'!$G22)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B570-$C$510))+(R$24*'Price Sets'!$C22+R$20/1000*'Price Sets'!$E22+R$26*'Price Sets'!$F22+R$27*'Price Sets'!$G22)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B570-$C$510))+(S$24*'Price Sets'!$C22+S$20/1000*'Price Sets'!$E22+S$26*'Price Sets'!$F22+S$27*'Price Sets'!$G22)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2032,null,null,8,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B571-$C$510))+(F$24*'Price Sets'!$C23+F$20/1000*'Price Sets'!$E23+F$26*'Price Sets'!$F23+F$27*'Price Sets'!$G23)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B571-$C$510))+(G$24*'Price Sets'!$C23+G$20/1000*'Price Sets'!$E23+G$26*'Price Sets'!$F23+G$27*'Price Sets'!$G23)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B571-$C$510))+(H$24*'Price Sets'!$C23+H$20/1000*'Price Sets'!$E23+H$26*'Price Sets'!$F23+H$27*'Price Sets'!$G23)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B571-$C$510))+(I$24*'Price Sets'!$C23+I$20/1000*'Price Sets'!$E23+I$26*'Price Sets'!$F23+I$27*'Price Sets'!$G23)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B571-$C$510))+(J$24*'Price Sets'!$C23+J$20/1000*'Price Sets'!$E23+J$26*'Price Sets'!$F23+J$27*'Price Sets'!$G23)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B571-$C$510))+(K$24*'Price Sets'!$C23+K$20/1000*'Price Sets'!$E23+K$26*'Price Sets'!$F23+K$27*'Price Sets'!$G23)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B571-$C$510))+(L$24*'Price Sets'!$C23+L$20/1000*'Price Sets'!$E23+L$26*'Price Sets'!$F23+L$27*'Price Sets'!$G23)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B571-$C$510))+(M$24*'Price Sets'!$C23+M$20/1000*'Price Sets'!$E23+M$26*'Price Sets'!$F23+M$27*'Price Sets'!$G23)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B571-$C$510))+(N$24*'Price Sets'!$C23+N$20/1000*'Price Sets'!$E23+N$26*'Price Sets'!$F23+N$27*'Price Sets'!$G23)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B571-$C$510))+(O$24*'Price Sets'!$C23+O$20/1000*'Price Sets'!$E23+O$26*'Price Sets'!$F23+O$27*'Price Sets'!$G23)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B571-$C$510))+(P$24*'Price Sets'!$C23+P$20/1000*'Price Sets'!$E23+P$26*'Price Sets'!$F23+P$27*'Price Sets'!$G23)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B571-$C$510))+(Q$24*'Price Sets'!$C23+Q$20/1000*'Price Sets'!$E23+Q$26*'Price Sets'!$F23+Q$27*'Price Sets'!$G23)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B571-$C$510))+(R$24*'Price Sets'!$C23+R$20/1000*'Price Sets'!$E23+R$26*'Price Sets'!$F23+R$27*'Price Sets'!$G23)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B571-$C$510))+(S$24*'Price Sets'!$C23+S$20/1000*'Price Sets'!$E23+S$26*'Price Sets'!$F23+S$27*'Price Sets'!$G23)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2033,null,null,9,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B572-$C$510))+(F$24*'Price Sets'!$C24+F$20/1000*'Price Sets'!$E24+F$26*'Price Sets'!$F24+F$27*'Price Sets'!$G24)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B572-$C$510))+(G$24*'Price Sets'!$C24+G$20/1000*'Price Sets'!$E24+G$26*'Price Sets'!$F24+G$27*'Price Sets'!$G24)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B572-$C$510))+(H$24*'Price Sets'!$C24+H$20/1000*'Price Sets'!$E24+H$26*'Price Sets'!$F24+H$27*'Price Sets'!$G24)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B572-$C$510))+(I$24*'Price Sets'!$C24+I$20/1000*'Price Sets'!$E24+I$26*'Price Sets'!$F24+I$27*'Price Sets'!$G24)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B572-$C$510))+(J$24*'Price Sets'!$C24+J$20/1000*'Price Sets'!$E24+J$26*'Price Sets'!$F24+J$27*'Price Sets'!$G24)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B572-$C$510))+(K$24*'Price Sets'!$C24+K$20/1000*'Price Sets'!$E24+K$26*'Price Sets'!$F24+K$27*'Price Sets'!$G24)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B572-$C$510))+(L$24*'Price Sets'!$C24+L$20/1000*'Price Sets'!$E24+L$26*'Price Sets'!$F24+L$27*'Price Sets'!$G24)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B572-$C$510))+(M$24*'Price Sets'!$C24+M$20/1000*'Price Sets'!$E24+M$26*'Price Sets'!$F24+M$27*'Price Sets'!$G24)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B572-$C$510))+(N$24*'Price Sets'!$C24+N$20/1000*'Price Sets'!$E24+N$26*'Price Sets'!$F24+N$27*'Price Sets'!$G24)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B572-$C$510))+(O$24*'Price Sets'!$C24+O$20/1000*'Price Sets'!$E24+O$26*'Price Sets'!$F24+O$27*'Price Sets'!$G24)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B572-$C$510))+(P$24*'Price Sets'!$C24+P$20/1000*'Price Sets'!$E24+P$26*'Price Sets'!$F24+P$27*'Price Sets'!$G24)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B572-$C$510))+(Q$24*'Price Sets'!$C24+Q$20/1000*'Price Sets'!$E24+Q$26*'Price Sets'!$F24+Q$27*'Price Sets'!$G24)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B572-$C$510))+(R$24*'Price Sets'!$C24+R$20/1000*'Price Sets'!$E24+R$26*'Price Sets'!$F24+R$27*'Price Sets'!$G24)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B572-$C$510))+(S$24*'Price Sets'!$C24+S$20/1000*'Price Sets'!$E24+S$26*'Price Sets'!$F24+S$27*'Price Sets'!$G24)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2034,null,null,10,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B573-$C$510))+(F$24*'Price Sets'!$C25+F$20/1000*'Price Sets'!$E25+F$26*'Price Sets'!$F25+F$27*'Price Sets'!$G25)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B573-$C$510))+(G$24*'Price Sets'!$C25+G$20/1000*'Price Sets'!$E25+G$26*'Price Sets'!$F25+G$27*'Price Sets'!$G25)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B573-$C$510))+(H$24*'Price Sets'!$C25+H$20/1000*'Price Sets'!$E25+H$26*'Price Sets'!$F25+H$27*'Price Sets'!$G25)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B573-$C$510))+(I$24*'Price Sets'!$C25+I$20/1000*'Price Sets'!$E25+I$26*'Price Sets'!$F25+I$27*'Price Sets'!$G25)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B573-$C$510))+(J$24*'Price Sets'!$C25+J$20/1000*'Price Sets'!$E25+J$26*'Price Sets'!$F25+J$27*'Price Sets'!$G25)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B573-$C$510))+(K$24*'Price Sets'!$C25+K$20/1000*'Price Sets'!$E25+K$26*'Price Sets'!$F25+K$27*'Price Sets'!$G25)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B573-$C$510))+(L$24*'Price Sets'!$C25+L$20/1000*'Price Sets'!$E25+L$26*'Price Sets'!$F25+L$27*'Price Sets'!$G25)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B573-$C$510))+(M$24*'Price Sets'!$C25+M$20/1000*'Price Sets'!$E25+M$26*'Price Sets'!$F25+M$27*'Price Sets'!$G25)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B573-$C$510))+(N$24*'Price Sets'!$C25+N$20/1000*'Price Sets'!$E25+N$26*'Price Sets'!$F25+N$27*'Price Sets'!$G25)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B573-$C$510))+(O$24*'Price Sets'!$C25+O$20/1000*'Price Sets'!$E25+O$26*'Price Sets'!$F25+O$27*'Price Sets'!$G25)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B573-$C$510))+(P$24*'Price Sets'!$C25+P$20/1000*'Price Sets'!$E25+P$26*'Price Sets'!$F25+P$27*'Price Sets'!$G25)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B573-$C$510))+(Q$24*'Price Sets'!$C25+Q$20/1000*'Price Sets'!$E25+Q$26*'Price Sets'!$F25+Q$27*'Price Sets'!$G25)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B573-$C$510))+(R$24*'Price Sets'!$C25+R$20/1000*'Price Sets'!$E25+R$26*'Price Sets'!$F25+R$27*'Price Sets'!$G25)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B573-$C$510))+(S$24*'Price Sets'!$C25+S$20/1000*'Price Sets'!$E25+S$26*'Price Sets'!$F25+S$27*'Price Sets'!$G25)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2035,null,null,11,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B673-$C$510))+(F$24*'Price Sets'!$C26+F$20/1000*'Price Sets'!$E26+F$26*'Price Sets'!$F26+F$27*'Price Sets'!$G26)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B673-$C$510))+(G$24*'Price Sets'!$C26+G$20/1000*'Price Sets'!$E26+G$26*'Price Sets'!$F26+G$27*'Price Sets'!$G26)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B673-$C$510))+(H$24*'Price Sets'!$C26+H$20/1000*'Price Sets'!$E26+H$26*'Price Sets'!$F26+H$27*'Price Sets'!$G26)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B673-$C$510))+(I$24*'Price Sets'!$C26+I$20/1000*'Price Sets'!$E26+I$26*'Price Sets'!$F26+I$27*'Price Sets'!$G26)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B673-$C$510))+(J$24*'Price Sets'!$C26+J$20/1000*'Price Sets'!$E26+J$26*'Price Sets'!$F26+J$27*'Price Sets'!$G26)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B673-$C$510))+(K$24*'Price Sets'!$C26+K$20/1000*'Price Sets'!$E26+K$26*'Price Sets'!$F26+K$27*'Price Sets'!$G26)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B673-$C$510))+(L$24*'Price Sets'!$C26+L$20/1000*'Price Sets'!$E26+L$26*'Price Sets'!$F26+L$27*'Price Sets'!$G26)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B673-$C$510))+(M$24*'Price Sets'!$C26+M$20/1000*'Price Sets'!$E26+M$26*'Price Sets'!$F26+M$27*'Price Sets'!$G26)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B673-$C$510))+(N$24*'Price Sets'!$C26+N$20/1000*'Price Sets'!$E26+N$26*'Price Sets'!$F26+N$27*'Price Sets'!$G26)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B673-$C$510))+(O$24*'Price Sets'!$C26+O$20/1000*'Price Sets'!$E26+O$26*'Price Sets'!$F26+O$27*'Price Sets'!$G26)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B673-$C$510))+(P$24*'Price Sets'!$C26+P$20/1000*'Price Sets'!$E26+P$26*'Price Sets'!$F26+P$27*'Price Sets'!$G26)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B673-$C$510))+(Q$24*'Price Sets'!$C26+Q$20/1000*'Price Sets'!$E26+Q$26*'Price Sets'!$F26+Q$27*'Price Sets'!$G26)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B673-$C$510))+(R$24*'Price Sets'!$C26+R$20/1000*'Price Sets'!$E26+R$26*'Price Sets'!$F26+R$27*'Price Sets'!$G26)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B673-$C$510))+(S$24*'Price Sets'!$C26+S$20/1000*'Price Sets'!$E26+S$26*'Price Sets'!$F26+S$27*'Price Sets'!$G26)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2036,null,null,12,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B674-$C$510))+(F$24*'Price Sets'!$C27+F$20/1000*'Price Sets'!$E27+F$26*'Price Sets'!$F27+F$27*'Price Sets'!$G27)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B674-$C$510))+(G$24*'Price Sets'!$C27+G$20/1000*'Price Sets'!$E27+G$26*'Price Sets'!$F27+G$27*'Price Sets'!$G27)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B674-$C$510))+(H$24*'Price Sets'!$C27+H$20/1000*'Price Sets'!$E27+H$26*'Price Sets'!$F27+H$27*'Price Sets'!$G27)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B674-$C$510))+(I$24*'Price Sets'!$C27+I$20/1000*'Price Sets'!$E27+I$26*'Price Sets'!$F27+I$27*'Price Sets'!$G27)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B674-$C$510))+(J$24*'Price Sets'!$C27+J$20/1000*'Price Sets'!$E27+J$26*'Price Sets'!$F27+J$27*'Price Sets'!$G27)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B674-$C$510))+(K$24*'Price Sets'!$C27+K$20/1000*'Price Sets'!$E27+K$26*'Price Sets'!$F27+K$27*'Price Sets'!$G27)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B674-$C$510))+(L$24*'Price Sets'!$C27+L$20/1000*'Price Sets'!$E27+L$26*'Price Sets'!$F27+L$27*'Price Sets'!$G27)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B674-$C$510))+(M$24*'Price Sets'!$C27+M$20/1000*'Price Sets'!$E27+M$26*'Price Sets'!$F27+M$27*'Price Sets'!$G27)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B674-$C$510))+(N$24*'Price Sets'!$C27+N$20/1000*'Price Sets'!$E27+N$26*'Price Sets'!$F27+N$27*'Price Sets'!$G27)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B674-$C$510))+(O$24*'Price Sets'!$C27+O$20/1000*'Price Sets'!$E27+O$26*'Price Sets'!$F27+O$27*'Price Sets'!$G27)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B674-$C$510))+(P$24*'Price Sets'!$C27+P$20/1000*'Price Sets'!$E27+P$26*'Price Sets'!$F27+P$27*'Price Sets'!$G27)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B674-$C$510))+(Q$24*'Price Sets'!$C27+Q$20/1000*'Price Sets'!$E27+Q$26*'Price Sets'!$F27+Q$27*'Price Sets'!$G27)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B674-$C$510))+(R$24*'Price Sets'!$C27+R$20/1000*'Price Sets'!$E27+R$26*'Price Sets'!$F27+R$27*'Price Sets'!$G27)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B674-$C$510))+(S$24*'Price Sets'!$C27+S$20/1000*'Price Sets'!$E27+S$26*'Price Sets'!$F27+S$27*'Price Sets'!$G27)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2037,null,null,13,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B675-$C$510))+(F$24*'Price Sets'!$C28+F$20/1000*'Price Sets'!$E28+F$26*'Price Sets'!$F28+F$27*'Price Sets'!$G28)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B675-$C$510))+(G$24*'Price Sets'!$C28+G$20/1000*'Price Sets'!$E28+G$26*'Price Sets'!$F28+G$27*'Price Sets'!$G28)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B675-$C$510))+(H$24*'Price Sets'!$C28+H$20/1000*'Price Sets'!$E28+H$26*'Price Sets'!$F28+H$27*'Price Sets'!$G28)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B675-$C$510))+(I$24*'Price Sets'!$C28+I$20/1000*'Price Sets'!$E28+I$26*'Price Sets'!$F28+I$27*'Price Sets'!$G28)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B675-$C$510))+(J$24*'Price Sets'!$C28+J$20/1000*'Price Sets'!$E28+J$26*'Price Sets'!$F28+J$27*'Price Sets'!$G28)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B675-$C$510))+(K$24*'Price Sets'!$C28+K$20/1000*'Price Sets'!$E28+K$26*'Price Sets'!$F28+K$27*'Price Sets'!$G28)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B675-$C$510))+(L$24*'Price Sets'!$C28+L$20/1000*'Price Sets'!$E28+L$26*'Price Sets'!$F28+L$27*'Price Sets'!$G28)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B675-$C$510))+(M$24*'Price Sets'!$C28+M$20/1000*'Price Sets'!$E28+M$26*'Price Sets'!$F28+M$27*'Price Sets'!$G28)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B675-$C$510))+(N$24*'Price Sets'!$C28+N$20/1000*'Price Sets'!$E28+N$26*'Price Sets'!$F28+N$27*'Price Sets'!$G28)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B675-$C$510))+(O$24*'Price Sets'!$C28+O$20/1000*'Price Sets'!$E28+O$26*'Price Sets'!$F28+O$27*'Price Sets'!$G28)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B675-$C$510))+(P$24*'Price Sets'!$C28+P$20/1000*'Price Sets'!$E28+P$26*'Price Sets'!$F28+P$27*'Price Sets'!$G28)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B675-$C$510))+(Q$24*'Price Sets'!$C28+Q$20/1000*'Price Sets'!$E28+Q$26*'Price Sets'!$F28+Q$27*'Price Sets'!$G28)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B675-$C$510))+(R$24*'Price Sets'!$C28+R$20/1000*'Price Sets'!$E28+R$26*'Price Sets'!$F28+R$27*'Price Sets'!$G28)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B675-$C$510))+(S$24*'Price Sets'!$C28+S$20/1000*'Price Sets'!$E28+S$26*'Price Sets'!$F28+S$27*'Price Sets'!$G28)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2038,null,null,14,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B676-$C$510))+(F$24*'Price Sets'!$C29+F$20/1000*'Price Sets'!$E29+F$26*'Price Sets'!$F29+F$27*'Price Sets'!$G29)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B676-$C$510))+(G$24*'Price Sets'!$C29+G$20/1000*'Price Sets'!$E29+G$26*'Price Sets'!$F29+G$27*'Price Sets'!$G29)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B676-$C$510))+(H$24*'Price Sets'!$C29+H$20/1000*'Price Sets'!$E29+H$26*'Price Sets'!$F29+H$27*'Price Sets'!$G29)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B676-$C$510))+(I$24*'Price Sets'!$C29+I$20/1000*'Price Sets'!$E29+I$26*'Price Sets'!$F29+I$27*'Price Sets'!$G29)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B676-$C$510))+(J$24*'Price Sets'!$C29+J$20/1000*'Price Sets'!$E29+J$26*'Price Sets'!$F29+J$27*'Price Sets'!$G29)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B676-$C$510))+(K$24*'Price Sets'!$C29+K$20/1000*'Price Sets'!$E29+K$26*'Price Sets'!$F29+K$27*'Price Sets'!$G29)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B676-$C$510))+(L$24*'Price Sets'!$C29+L$20/1000*'Price Sets'!$E29+L$26*'Price Sets'!$F29+L$27*'Price Sets'!$G29)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B676-$C$510))+(M$24*'Price Sets'!$C29+M$20/1000*'Price Sets'!$E29+M$26*'Price Sets'!$F29+M$27*'Price Sets'!$G29)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B676-$C$510))+(N$24*'Price Sets'!$C29+N$20/1000*'Price Sets'!$E29+N$26*'Price Sets'!$F29+N$27*'Price Sets'!$G29)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B676-$C$510))+(O$24*'Price Sets'!$C29+O$20/1000*'Price Sets'!$E29+O$26*'Price Sets'!$F29+O$27*'Price Sets'!$G29)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B676-$C$510))+(P$24*'Price Sets'!$C29+P$20/1000*'Price Sets'!$E29+P$26*'Price Sets'!$F29+P$27*'Price Sets'!$G29)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B676-$C$510))+(Q$24*'Price Sets'!$C29+Q$20/1000*'Price Sets'!$E29+Q$26*'Price Sets'!$F29+Q$27*'Price Sets'!$G29)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B676-$C$510))+(R$24*'Price Sets'!$C29+R$20/1000*'Price Sets'!$E29+R$26*'Price Sets'!$F29+R$27*'Price Sets'!$G29)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B676-$C$510))+(S$24*'Price Sets'!$C29+S$20/1000*'Price Sets'!$E29+S$26*'Price Sets'!$F29+S$27*'Price Sets'!$G29)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2039,null,null,15,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B677-$C$510))+(F$24*'Price Sets'!$C30+F$20/1000*'Price Sets'!$E30+F$26*'Price Sets'!$F30+F$27*'Price Sets'!$G30)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B677-$C$510))+(G$24*'Price Sets'!$C30+G$20/1000*'Price Sets'!$E30+G$26*'Price Sets'!$F30+G$27*'Price Sets'!$G30)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B677-$C$510))+(H$24*'Price Sets'!$C30+H$20/1000*'Price Sets'!$E30+H$26*'Price Sets'!$F30+H$27*'Price Sets'!$G30)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B677-$C$510))+(I$24*'Price Sets'!$C30+I$20/1000*'Price Sets'!$E30+I$26*'Price Sets'!$F30+I$27*'Price Sets'!$G30)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B677-$C$510))+(J$24*'Price Sets'!$C30+J$20/1000*'Price Sets'!$E30+J$26*'Price Sets'!$F30+J$27*'Price Sets'!$G30)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B677-$C$510))+(K$24*'Price Sets'!$C30+K$20/1000*'Price Sets'!$E30+K$26*'Price Sets'!$F30+K$27*'Price Sets'!$G30)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B677-$C$510))+(L$24*'Price Sets'!$C30+L$20/1000*'Price Sets'!$E30+L$26*'Price Sets'!$F30+L$27*'Price Sets'!$G30)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B677-$C$510))+(M$24*'Price Sets'!$C30+M$20/1000*'Price Sets'!$E30+M$26*'Price Sets'!$F30+M$27*'Price Sets'!$G30)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B677-$C$510))+(N$24*'Price Sets'!$C30+N$20/1000*'Price Sets'!$E30+N$26*'Price Sets'!$F30+N$27*'Price Sets'!$G30)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B677-$C$510))+(O$24*'Price Sets'!$C30+O$20/1000*'Price Sets'!$E30+O$26*'Price Sets'!$F30+O$27*'Price Sets'!$G30)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B677-$C$510))+(P$24*'Price Sets'!$C30+P$20/1000*'Price Sets'!$E30+P$26*'Price Sets'!$F30+P$27*'Price Sets'!$G30)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B677-$C$510))+(Q$24*'Price Sets'!$C30+Q$20/1000*'Price Sets'!$E30+Q$26*'Price Sets'!$F30+Q$27*'Price Sets'!$G30)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B677-$C$510))+(R$24*'Price Sets'!$C30+R$20/1000*'Price Sets'!$E30+R$26*'Price Sets'!$F30+R$27*'Price Sets'!$G30)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B677-$C$510))+(S$24*'Price Sets'!$C30+S$20/1000*'Price Sets'!$E30+S$26*'Price Sets'!$F30+S$27*'Price Sets'!$G30)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2040,null,null,16,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B678-$C$510))+(F$24*'Price Sets'!$C31+F$20/1000*'Price Sets'!$E31+F$26*'Price Sets'!$F31+F$27*'Price Sets'!$G31)*24*365/12*F$94/1000000","v":29.535083275607533},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B678-$C$510))+(G$24*'Price Sets'!$C31+G$20/1000*'Price Sets'!$E31+G$26*'Price Sets'!$F31+G$27*'Price Sets'!$G31)*24*365/12*G$94/1000000","v":30.195711640959498},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B678-$C$510))+(H$24*'Price Sets'!$C31+H$20/1000*'Price Sets'!$E31+H$26*'Price Sets'!$F31+H$27*'Price Sets'!$G31)*24*365/12*H$94/1000000","v":1.5214789658850685E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B678-$C$510))+(I$24*'Price Sets'!$C31+I$20/1000*'Price Sets'!$E31+I$26*'Price Sets'!$F31+I$27*'Price Sets'!$G31)*24*365/12*I$94/1000000","v":29.690876957523546},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B678-$C$510))+(J$24*'Price Sets'!$C31+J$20/1000*'Price Sets'!$E31+J$26*'Price Sets'!$F31+J$27*'Price Sets'!$G31)*24*365/12*J$94/1000000","v":14.163914776369248},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B678-$C$510))+(K$24*'Price Sets'!$C31+K$20/1000*'Price Sets'!$E31+K$26*'Price Sets'!$F31+K$27*'Price Sets'!$G31)*24*365/12*K$94/1000000","v":4.2488599699682814E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B678-$C$510))+(L$24*'Price Sets'!$C31+L$20/1000*'Price Sets'!$E31+L$26*'Price Sets'!$F31+L$27*'Price Sets'!$G31)*24*365/12*L$94/1000000","v":14.272832781184794},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B678-$C$510))+(M$24*'Price Sets'!$C31+M$20/1000*'Price Sets'!$E31+M$26*'Price Sets'!$F31+M$27*'Price Sets'!$G31)*24*365/12*M$94/1000000","v":14.065032560909026},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B678-$C$510))+(N$24*'Price Sets'!$C31+N$20/1000*'Price Sets'!$E31+N$26*'Price Sets'!$F31+N$27*'Price Sets'!$G31)*24*365/12*N$94/1000000","v":23.487385435851671},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B678-$C$510))+(O$24*'Price Sets'!$C31+O$20/1000*'Price Sets'!$E31+O$26*'Price Sets'!$F31+O$27*'Price Sets'!$G31)*24*365/12*O$94/1000000","v":41.52121611304829},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B678-$C$510))+(P$24*'Price Sets'!$C31+P$20/1000*'Price Sets'!$E31+P$26*'Price Sets'!$F31+P$27*'Price Sets'!$G31)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B678-$C$510))+(Q$24*'Price Sets'!$C31+Q$20/1000*'Price Sets'!$E31+Q$26*'Price Sets'!$F31+Q$27*'Price Sets'!$G31)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B678-$C$510))+(R$24*'Price Sets'!$C31+R$20/1000*'Price Sets'!$E31+R$26*'Price Sets'!$F31+R$27*'Price Sets'!$G31)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B678-$C$510))+(S$24*'Price Sets'!$C31+S$20/1000*'Price Sets'!$E31+S$26*'Price Sets'!$F31+S$27*'Price Sets'!$G31)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2041,null,null,17,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B679-$C$510))+(F$24*'Price Sets'!$C32+F$20/1000*'Price Sets'!$E32+F$26*'Price Sets'!$F32+F$27*'Price Sets'!$G32)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B679-$C$510))+(G$24*'Price Sets'!$C32+G$20/1000*'Price Sets'!$E32+G$26*'Price Sets'!$F32+G$27*'Price Sets'!$G32)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B679-$C$510))+(H$24*'Price Sets'!$C32+H$20/1000*'Price Sets'!$E32+H$26*'Price Sets'!$F32+H$27*'Price Sets'!$G32)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B679-$C$510))+(I$24*'Price Sets'!$C32+I$20/1000*'Price Sets'!$E32+I$26*'Price Sets'!$F32+I$27*'Price Sets'!$G32)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B679-$C$510))+(J$24*'Price Sets'!$C32+J$20/1000*'Price Sets'!$E32+J$26*'Price Sets'!$F32+J$27*'Price Sets'!$G32)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B679-$C$510))+(K$24*'Price Sets'!$C32+K$20/1000*'Price Sets'!$E32+K$26*'Price Sets'!$F32+K$27*'Price Sets'!$G32)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B679-$C$510))+(L$24*'Price Sets'!$C32+L$20/1000*'Price Sets'!$E32+L$26*'Price Sets'!$F32+L$27*'Price Sets'!$G32)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B679-$C$510))+(M$24*'Price Sets'!$C32+M$20/1000*'Price Sets'!$E32+M$26*'Price Sets'!$F32+M$27*'Price Sets'!$G32)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B679-$C$510))+(N$24*'Price Sets'!$C32+N$20/1000*'Price Sets'!$E32+N$26*'Price Sets'!$F32+N$27*'Price Sets'!$G32)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B679-$C$510))+(O$24*'Price Sets'!$C32+O$20/1000*'Price Sets'!$E32+O$26*'Price Sets'!$F32+O$27*'Price Sets'!$G32)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B679-$C$510))+(P$24*'Price Sets'!$C32+P$20/1000*'Price Sets'!$E32+P$26*'Price Sets'!$F32+P$27*'Price Sets'!$G32)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B679-$C$510))+(Q$24*'Price Sets'!$C32+Q$20/1000*'Price Sets'!$E32+Q$26*'Price Sets'!$F32+Q$27*'Price Sets'!$G32)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B679-$C$510))+(R$24*'Price Sets'!$C32+R$20/1000*'Price Sets'!$E32+R$26*'Price Sets'!$F32+R$27*'Price Sets'!$G32)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B679-$C$510))+(S$24*'Price Sets'!$C32+S$20/1000*'Price Sets'!$E32+S$26*'Price Sets'!$F32+S$27*'Price Sets'!$G32)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2042,null,null,18,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B680-$C$510))+(F$24*'Price Sets'!$C33+F$20/1000*'Price Sets'!$E33+F$26*'Price Sets'!$F33+F$27*'Price Sets'!$G33)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B680-$C$510))+(G$24*'Price Sets'!$C33+G$20/1000*'Price Sets'!$E33+G$26*'Price Sets'!$F33+G$27*'Price Sets'!$G33)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B680-$C$510))+(H$24*'Price Sets'!$C33+H$20/1000*'Price Sets'!$E33+H$26*'Price Sets'!$F33+H$27*'Price Sets'!$G33)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B680-$C$510))+(I$24*'Price Sets'!$C33+I$20/1000*'Price Sets'!$E33+I$26*'Price Sets'!$F33+I$27*'Price Sets'!$G33)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B680-$C$510))+(J$24*'Price Sets'!$C33+J$20/1000*'Price Sets'!$E33+J$26*'Price Sets'!$F33+J$27*'Price Sets'!$G33)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B680-$C$510))+(K$24*'Price Sets'!$C33+K$20/1000*'Price Sets'!$E33+K$26*'Price Sets'!$F33+K$27*'Price Sets'!$G33)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B680-$C$510))+(L$24*'Price Sets'!$C33+L$20/1000*'Price Sets'!$E33+L$26*'Price Sets'!$F33+L$27*'Price Sets'!$G33)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B680-$C$510))+(M$24*'Price Sets'!$C33+M$20/1000*'Price Sets'!$E33+M$26*'Price Sets'!$F33+M$27*'Price Sets'!$G33)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B680-$C$510))+(N$24*'Price Sets'!$C33+N$20/1000*'Price Sets'!$E33+N$26*'Price Sets'!$F33+N$27*'Price Sets'!$G33)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B680-$C$510))+(O$24*'Price Sets'!$C33+O$20/1000*'Price Sets'!$E33+O$26*'Price Sets'!$F33+O$27*'Price Sets'!$G33)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B680-$C$510))+(P$24*'Price Sets'!$C33+P$20/1000*'Price Sets'!$E33+P$26*'Price Sets'!$F33+P$27*'Price Sets'!$G33)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B680-$C$510))+(Q$24*'Price Sets'!$C33+Q$20/1000*'Price Sets'!$E33+Q$26*'Price Sets'!$F33+Q$27*'Price Sets'!$G33)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B680-$C$510))+(R$24*'Price Sets'!$C33+R$20/1000*'Price Sets'!$E33+R$26*'Price Sets'!$F33+R$27*'Price Sets'!$G33)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B680-$C$510))+(S$24*'Price Sets'!$C33+S$20/1000*'Price Sets'!$E33+S$26*'Price Sets'!$F33+S$27*'Price Sets'!$G33)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2043,null,null,19,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B681-$C$510))+(F$24*'Price Sets'!$C34+F$20/1000*'Price Sets'!$E34+F$26*'Price Sets'!$F34+F$27*'Price Sets'!$G34)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B681-$C$510))+(G$24*'Price Sets'!$C34+G$20/1000*'Price Sets'!$E34+G$26*'Price Sets'!$F34+G$27*'Price Sets'!$G34)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B681-$C$510))+(H$24*'Price Sets'!$C34+H$20/1000*'Price Sets'!$E34+H$26*'Price Sets'!$F34+H$27*'Price Sets'!$G34)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B681-$C$510))+(I$24*'Price Sets'!$C34+I$20/1000*'Price Sets'!$E34+I$26*'Price Sets'!$F34+I$27*'Price Sets'!$G34)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B681-$C$510))+(J$24*'Price Sets'!$C34+J$20/1000*'Price Sets'!$E34+J$26*'Price Sets'!$F34+J$27*'Price Sets'!$G34)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B681-$C$510))+(K$24*'Price Sets'!$C34+K$20/1000*'Price Sets'!$E34+K$26*'Price Sets'!$F34+K$27*'Price Sets'!$G34)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B681-$C$510))+(L$24*'Price Sets'!$C34+L$20/1000*'Price Sets'!$E34+L$26*'Price Sets'!$F34+L$27*'Price Sets'!$G34)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B681-$C$510))+(M$24*'Price Sets'!$C34+M$20/1000*'Price Sets'!$E34+M$26*'Price Sets'!$F34+M$27*'Price Sets'!$G34)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B681-$C$510))+(N$24*'Price Sets'!$C34+N$20/1000*'Price Sets'!$E34+N$26*'Price Sets'!$F34+N$27*'Price Sets'!$G34)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B681-$C$510))+(O$24*'Price Sets'!$C34+O$20/1000*'Price Sets'!$E34+O$26*'Price Sets'!$F34+O$27*'Price Sets'!$G34)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B681-$C$510))+(P$24*'Price Sets'!$C34+P$20/1000*'Price Sets'!$E34+P$26*'Price Sets'!$F34+P$27*'Price Sets'!$G34)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B681-$C$510))+(Q$24*'Price Sets'!$C34+Q$20/1000*'Price Sets'!$E34+Q$26*'Price Sets'!$F34+Q$27*'Price Sets'!$G34)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B681-$C$510))+(R$24*'Price Sets'!$C34+R$20/1000*'Price Sets'!$E34+R$26*'Price Sets'!$F34+R$27*'Price Sets'!$G34)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B681-$C$510))+(S$24*'Price Sets'!$C34+S$20/1000*'Price Sets'!$E34+S$26*'Price Sets'!$F34+S$27*'Price Sets'!$G34)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2044,null,null,20,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B682-$C$510))+(F$24*'Price Sets'!$C35+F$20/1000*'Price Sets'!$E35+F$26*'Price Sets'!$F35+F$27*'Price Sets'!$G35)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B682-$C$510))+(G$24*'Price Sets'!$C35+G$20/1000*'Price Sets'!$E35+G$26*'Price Sets'!$F35+G$27*'Price Sets'!$G35)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B682-$C$510))+(H$24*'Price Sets'!$C35+H$20/1000*'Price Sets'!$E35+H$26*'Price Sets'!$F35+H$27*'Price Sets'!$G35)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B682-$C$510))+(I$24*'Price Sets'!$C35+I$20/1000*'Price Sets'!$E35+I$26*'Price Sets'!$F35+I$27*'Price Sets'!$G35)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B682-$C$510))+(J$24*'Price Sets'!$C35+J$20/1000*'Price Sets'!$E35+J$26*'Price Sets'!$F35+J$27*'Price Sets'!$G35)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B682-$C$510))+(K$24*'Price Sets'!$C35+K$20/1000*'Price Sets'!$E35+K$26*'Price Sets'!$F35+K$27*'Price Sets'!$G35)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B682-$C$510))+(L$24*'Price Sets'!$C35+L$20/1000*'Price Sets'!$E35+L$26*'Price Sets'!$F35+L$27*'Price Sets'!$G35)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B682-$C$510))+(M$24*'Price Sets'!$C35+M$20/1000*'Price Sets'!$E35+M$26*'Price Sets'!$F35+M$27*'Price Sets'!$G35)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B682-$C$510))+(N$24*'Price Sets'!$C35+N$20/1000*'Price Sets'!$E35+N$26*'Price Sets'!$F35+N$27*'Price Sets'!$G35)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B682-$C$510))+(O$24*'Price Sets'!$C35+O$20/1000*'Price Sets'!$E35+O$26*'Price Sets'!$F35+O$27*'Price Sets'!$G35)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B682-$C$510))+(P$24*'Price Sets'!$C35+P$20/1000*'Price Sets'!$E35+P$26*'Price Sets'!$F35+P$27*'Price Sets'!$G35)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B682-$C$510))+(Q$24*'Price Sets'!$C35+Q$20/1000*'Price Sets'!$E35+Q$26*'Price Sets'!$F35+Q$27*'Price Sets'!$G35)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B682-$C$510))+(R$24*'Price Sets'!$C35+R$20/1000*'Price Sets'!$E35+R$26*'Price Sets'!$F35+R$27*'Price Sets'!$G35)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B682-$C$510))+(S$24*'Price Sets'!$C35+S$20/1000*'Price Sets'!$E35+S$26*'Price Sets'!$F35+S$27*'Price Sets'!$G35)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2045,null,null,21,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B683-$C$510))+(F$24*'Price Sets'!$C36+F$20/1000*'Price Sets'!$E36+F$26*'Price Sets'!$F36+F$27*'Price Sets'!$G36)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B683-$C$510))+(G$24*'Price Sets'!$C36+G$20/1000*'Price Sets'!$E36+G$26*'Price Sets'!$F36+G$27*'Price Sets'!$G36)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B683-$C$510))+(H$24*'Price Sets'!$C36+H$20/1000*'Price Sets'!$E36+H$26*'Price Sets'!$F36+H$27*'Price Sets'!$G36)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B683-$C$510))+(I$24*'Price Sets'!$C36+I$20/1000*'Price Sets'!$E36+I$26*'Price Sets'!$F36+I$27*'Price Sets'!$G36)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B683-$C$510))+(J$24*'Price Sets'!$C36+J$20/1000*'Price Sets'!$E36+J$26*'Price Sets'!$F36+J$27*'Price Sets'!$G36)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B683-$C$510))+(K$24*'Price Sets'!$C36+K$20/1000*'Price Sets'!$E36+K$26*'Price Sets'!$F36+K$27*'Price Sets'!$G36)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B683-$C$510))+(L$24*'Price Sets'!$C36+L$20/1000*'Price Sets'!$E36+L$26*'Price Sets'!$F36+L$27*'Price Sets'!$G36)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B683-$C$510))+(M$24*'Price Sets'!$C36+M$20/1000*'Price Sets'!$E36+M$26*'Price Sets'!$F36+M$27*'Price Sets'!$G36)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B683-$C$510))+(N$24*'Price Sets'!$C36+N$20/1000*'Price Sets'!$E36+N$26*'Price Sets'!$F36+N$27*'Price Sets'!$G36)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B683-$C$510))+(O$24*'Price Sets'!$C36+O$20/1000*'Price Sets'!$E36+O$26*'Price Sets'!$F36+O$27*'Price Sets'!$G36)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B683-$C$510))+(P$24*'Price Sets'!$C36+P$20/1000*'Price Sets'!$E36+P$26*'Price Sets'!$F36+P$27*'Price Sets'!$G36)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B683-$C$510))+(Q$24*'Price Sets'!$C36+Q$20/1000*'Price Sets'!$E36+Q$26*'Price Sets'!$F36+Q$27*'Price Sets'!$G36)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B683-$C$510))+(R$24*'Price Sets'!$C36+R$20/1000*'Price Sets'!$E36+R$26*'Price Sets'!$F36+R$27*'Price Sets'!$G36)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B683-$C$510))+(S$24*'Price Sets'!$C36+S$20/1000*'Price Sets'!$E36+S$26*'Price Sets'!$F36+S$27*'Price Sets'!$G36)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2046,null,null,22,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B684-$C$510))+(F$24*'Price Sets'!$C37+F$20/1000*'Price Sets'!$E37+F$26*'Price Sets'!$F37+F$27*'Price Sets'!$G37)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B684-$C$510))+(G$24*'Price Sets'!$C37+G$20/1000*'Price Sets'!$E37+G$26*'Price Sets'!$F37+G$27*'Price Sets'!$G37)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B684-$C$510))+(H$24*'Price Sets'!$C37+H$20/1000*'Price Sets'!$E37+H$26*'Price Sets'!$F37+H$27*'Price Sets'!$G37)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B684-$C$510))+(I$24*'Price Sets'!$C37+I$20/1000*'Price Sets'!$E37+I$26*'Price Sets'!$F37+I$27*'Price Sets'!$G37)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B684-$C$510))+(J$24*'Price Sets'!$C37+J$20/1000*'Price Sets'!$E37+J$26*'Price Sets'!$F37+J$27*'Price Sets'!$G37)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B684-$C$510))+(K$24*'Price Sets'!$C37+K$20/1000*'Price Sets'!$E37+K$26*'Price Sets'!$F37+K$27*'Price Sets'!$G37)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B684-$C$510))+(L$24*'Price Sets'!$C37+L$20/1000*'Price Sets'!$E37+L$26*'Price Sets'!$F37+L$27*'Price Sets'!$G37)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B684-$C$510))+(M$24*'Price Sets'!$C37+M$20/1000*'Price Sets'!$E37+M$26*'Price Sets'!$F37+M$27*'Price Sets'!$G37)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B684-$C$510))+(N$24*'Price Sets'!$C37+N$20/1000*'Price Sets'!$E37+N$26*'Price Sets'!$F37+N$27*'Price Sets'!$G37)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B684-$C$510))+(O$24*'Price Sets'!$C37+O$20/1000*'Price Sets'!$E37+O$26*'Price Sets'!$F37+O$27*'Price Sets'!$G37)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B684-$C$510))+(P$24*'Price Sets'!$C37+P$20/1000*'Price Sets'!$E37+P$26*'Price Sets'!$F37+P$27*'Price Sets'!$G37)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B684-$C$510))+(Q$24*'Price Sets'!$C37+Q$20/1000*'Price Sets'!$E37+Q$26*'Price Sets'!$F37+Q$27*'Price Sets'!$G37)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B684-$C$510))+(R$24*'Price Sets'!$C37+R$20/1000*'Price Sets'!$E37+R$26*'Price Sets'!$F37+R$27*'Price Sets'!$G37)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B684-$C$510))+(S$24*'Price Sets'!$C37+S$20/1000*'Price Sets'!$E37+S$26*'Price Sets'!$F37+S$27*'Price Sets'!$G37)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2047,null,null,23,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B685-$C$510))+(F$24*'Price Sets'!$C38+F$20/1000*'Price Sets'!$E38+F$26*'Price Sets'!$F38+F$27*'Price Sets'!$G38)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B685-$C$510))+(G$24*'Price Sets'!$C38+G$20/1000*'Price Sets'!$E38+G$26*'Price Sets'!$F38+G$27*'Price Sets'!$G38)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B685-$C$510))+(H$24*'Price Sets'!$C38+H$20/1000*'Price Sets'!$E38+H$26*'Price Sets'!$F38+H$27*'Price Sets'!$G38)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B685-$C$510))+(I$24*'Price Sets'!$C38+I$20/1000*'Price Sets'!$E38+I$26*'Price Sets'!$F38+I$27*'Price Sets'!$G38)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B685-$C$510))+(J$24*'Price Sets'!$C38+J$20/1000*'Price Sets'!$E38+J$26*'Price Sets'!$F38+J$27*'Price Sets'!$G38)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B685-$C$510))+(K$24*'Price Sets'!$C38+K$20/1000*'Price Sets'!$E38+K$26*'Price Sets'!$F38+K$27*'Price Sets'!$G38)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B685-$C$510))+(L$24*'Price Sets'!$C38+L$20/1000*'Price Sets'!$E38+L$26*'Price Sets'!$F38+L$27*'Price Sets'!$G38)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B685-$C$510))+(M$24*'Price Sets'!$C38+M$20/1000*'Price Sets'!$E38+M$26*'Price Sets'!$F38+M$27*'Price Sets'!$G38)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B685-$C$510))+(N$24*'Price Sets'!$C38+N$20/1000*'Price Sets'!$E38+N$26*'Price Sets'!$F38+N$27*'Price Sets'!$G38)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B685-$C$510))+(O$24*'Price Sets'!$C38+O$20/1000*'Price Sets'!$E38+O$26*'Price Sets'!$F38+O$27*'Price Sets'!$G38)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B685-$C$510))+(P$24*'Price Sets'!$C38+P$20/1000*'Price Sets'!$E38+P$26*'Price Sets'!$F38+P$27*'Price Sets'!$G38)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B685-$C$510))+(Q$24*'Price Sets'!$C38+Q$20/1000*'Price Sets'!$E38+Q$26*'Price Sets'!$F38+Q$27*'Price Sets'!$G38)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B685-$C$510))+(R$24*'Price Sets'!$C38+R$20/1000*'Price Sets'!$E38+R$26*'Price Sets'!$F38+R$27*'Price Sets'!$G38)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B685-$C$510))+(S$24*'Price Sets'!$C38+S$20/1000*'Price Sets'!$E38+S$26*'Price Sets'!$F38+S$27*'Price Sets'!$G38)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2048,null,null,24,{"$f":"SUM(F$83:F$85)/12*F$94*((1+F$98)^($B686-$C$510))+(F$24*'Price Sets'!$C39+F$20/1000*'Price Sets'!$E39+F$26*'Price Sets'!$F39+F$27*'Price Sets'!$G39)*24*365/12*F$94/1000000","v":29.423962206032563},{"$f":"SUM(G$83:G$85)/12*G$94*((1+G$98)^($B686-$C$510))+(G$24*'Price Sets'!$C39+G$20/1000*'Price Sets'!$E39+G$26*'Price Sets'!$F39+G$27*'Price Sets'!$G39)*24*365/12*G$94/1000000","v":30.084590571384528},{"$f":"SUM(H$83:H$85)/12*H$94*((1+H$98)^($B686-$C$510))+(H$24*'Price Sets'!$C39+H$20/1000*'Price Sets'!$E39+H$26*'Price Sets'!$F39+H$27*'Price Sets'!$G39)*24*365/12*H$94/1000000","v":1.5157517812663194E-2},{"$f":"SUM(I$83:I$85)/12*I$94*((1+I$98)^($B686-$C$510))+(I$24*'Price Sets'!$C39+I$20/1000*'Price Sets'!$E39+I$26*'Price Sets'!$F39+I$27*'Price Sets'!$G39)*24*365/12*I$94/1000000","v":29.581688182767092},{"$f":"SUM(J$83:J$85)/12*J$94*((1+J$98)^($B686-$C$510))+(J$24*'Price Sets'!$C39+J$20/1000*'Price Sets'!$E39+J$26*'Price Sets'!$F39+J$27*'Price Sets'!$G39)*24*365/12*J$94/1000000","v":14.123871166804415},{"$f":"SUM(K$83:K$85)/12*K$94*((1+K$98)^($B686-$C$510))+(K$24*'Price Sets'!$C39+K$20/1000*'Price Sets'!$E39+K$26*'Price Sets'!$F39+K$27*'Price Sets'!$G39)*24*365/12*K$94/1000000","v":4.2365388593329476E-5},{"$f":"SUM(L$83:L$85)/12*L$94*((1+L$98)^($B686-$C$510))+(L$24*'Price Sets'!$C39+L$20/1000*'Price Sets'!$E39+L$26*'Price Sets'!$F39+L$27*'Price Sets'!$G39)*24*365/12*L$94/1000000","v":14.232789171619961},{"$f":"SUM(M$83:M$85)/12*M$94*((1+M$98)^($B686-$C$510))+(M$24*'Price Sets'!$C39+M$20/1000*'Price Sets'!$E39+M$26*'Price Sets'!$F39+M$27*'Price Sets'!$G39)*24*365/12*M$94/1000000","v":14.026233482087246},{"$f":"SUM(N$83:N$85)/12*N$94*((1+N$98)^($B686-$C$510))+(N$24*'Price Sets'!$C39+N$20/1000*'Price Sets'!$E39+N$26*'Price Sets'!$F39+N$27*'Price Sets'!$G39)*24*365/12*N$94/1000000","v":23.39939824037906},{"$f":"SUM(O$83:O$85)/12*O$94*((1+O$98)^($B686-$C$510))+(O$24*'Price Sets'!$C39+O$20/1000*'Price Sets'!$E39+O$26*'Price Sets'!$F39+O$27*'Price Sets'!$G39)*24*365/12*O$94/1000000","v":41.376507339286363},{"$f":"SUM(P$83:P$85)/12*P$94*((1+P$98)^($B686-$C$510))+(P$24*'Price Sets'!$C39+P$20/1000*'Price Sets'!$E39+P$26*'Price Sets'!$F39+P$27*'Price Sets'!$G39)*24*365/12*P$94/1000000","v":18.170450316546056},{"$f":"SUM(Q$83:Q$85)/12*Q$94*((1+Q$98)^($B686-$C$510))+(Q$24*'Price Sets'!$C39+Q$20/1000*'Price Sets'!$E39+Q$26*'Price Sets'!$F39+Q$27*'Price Sets'!$G39)*24*365/12*Q$94/1000000","v":1.387E-2},{"$f":"SUM(R$83:R$85)/12*R$94*((1+R$98)^($B686-$C$510))+(R$24*'Price Sets'!$C39+R$20/1000*'Price Sets'!$E39+R$26*'Price Sets'!$F39+R$27*'Price Sets'!$G39)*24*365/12*R$94/1000000","v":18.1298233460776},{"$f":"SUM(S$83:S$85)/12*S$94*((1+S$98)^($B686-$C$510))+(S$24*'Price Sets'!$C39+S$20/1000*'Price Sets'!$E39+S$26*'Price Sets'!$F39+S$27*'Price Sets'!$G39)*24*365/12*S$94/1000000","v":18.517757357687785}]
[null,2049,null,"Working Capital Released in Final Year",25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"£ M",{"$f":"SUM(F412:F440)","v":707.49165073370739},724.00735986750647,{"$f":"SUM(H412:H440)","v":0.36445137720970899},{"$f":"SUM(I412:I440)","v":711.92356247342809},339.27828588519566,{"$f":"SUM(K412:K440)","v":1.0166162739565765E-3},342.00123600558453,{"$f":"SUM(M412:M440)","v":337.26681403487362},562.72912553434617,997.80947184652894,454.26125791365155,{"$f":"SUM(Q412:Q440)","v":0.34674999999999989},{"$f":"SUM(R412:R440)","v":453.24558365194025},462.94393394219486]
[]
[null,"Cost of Working Capital (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Initial Working Capital Allowance",-1,{"$f":"F414-F415","v":-20.964665389927241},{"$f":"G414-G415","v":-21.625293755279205},{"$f":"H414-H415","v":-1.0797592661119841E-2},-21.269490881349689,-10.021276305650172,{"$f":"K414-K415","v":-2.9742019789777968E-5},-10.130194310465718,-10.051144744543919,-16.701210350661789,-30.360284458881765,-18.170450316546056,{"$f":"Q414-Q415","v":-1.387E-2},-18.1298233460776,-18.517757357687785]
[null,2025,null,"First year of Operation",1,{"$f":"F415-F416","v":-1.4284029809467107},-1.4284029809467107,{"$f":"H415-H416","v":-7.3619949962180908E-4},-1.4035643460289755,-0.69043974511984629,-2.1244299849841403E-6,-0.69043974511984629,-0.66898130272751644,-1.1310291808649815,-1.8601552756944244,0,0,0,0]
[null,2026,null,null,2,{"$f":"F416-F417","v":-1.4284029809467178},-1.4284029809467178,{"$f":"H416-H417","v":-7.3619949962180561E-4},-1.4035643460289755,-0.69043974511984452,-2.1244299849841505E-6,-0.69043974511984452,-0.66898130272751644,-1.1310291808649815,-1.8601552756944102,0,0,0,0]
[null,2027,null,null,3,{"$f":"F417-F418","v":-1.4284029809467178},-1.4284029809467178,{"$f":"H417-H418","v":-7.3619949962180735E-4},-1.4035643460289791,-0.69043974511984452,-2.1244299849841302E-6,-0.69043974511984452,-0.66898130272751644,-1.1310291808649779,-1.8601552756944244,0,0,0,0]
[null,2028,null,null,4,{"$f":"F418-F419","v":-1.4284029809467178},-1.4284029809467178,{"$f":"H418-H419","v":-7.3619949962180908E-4},-1.4035643460289755,-0.69043974511984807,-2.1244299849841302E-6,-0.69043974511984807,-0.66898130272751821,-1.1310291808649779,-1.8601552756944173,0,0,0,0]
[null,2029,null,null,5,{"$f":"F419-F420","v":-1.4284029809467107},-1.4284029809467107,{"$f":"H419-H420","v":-7.3619949962180735E-4},-1.4035643460289791,-0.69043974511984629,-2.1244299849841505E-6,-0.69043974511984629,-0.66898130272751999,-1.1310291808649815,-1.8601552756944315,0,0,0,0]
[null,2030,null,null,6,{"$f":"F420-F421","v":-1.4284029809467178},-1.4284029809467178,{"$f":"H420-H421","v":-7.3619949962180561E-4},-1.403564346028972,-0.69043974511984629,-2.1244299849841437E-6,-0.69043974511984629,-0.66898130272751999,-1.1310291808649815,-1.8601552756944173,0,0,0,0]
[null,2031,null,null,7,{"$f":"F421-F422","v":0},0,{"$f":"H421-H422","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2032,null,null,8,{"$f":"F422-F423","v":0},0,{"$f":"H422-H423","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2033,null,null,9,{"$f":"F423-F424","v":0},0,{"$f":"H423-H424","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2034,null,null,10,{"$f":"F424-F425","v":0},0,{"$f":"H424-H425","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2035,null,null,11,{"$f":"F425-F426","v":0},0,{"$f":"H425-H426","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2036,null,null,12,{"$f":"F426-F427","v":0},0,{"$f":"H426-H427","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2037,null,null,13,{"$f":"F427-F428","v":0},0,{"$f":"H427-H428","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2038,null,null,14,{"$f":"F428-F429","v":0},0,{"$f":"H428-H429","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2039,null,null,15,{"$f":"F429-F430","v":0},0,{"$f":"H429-H430","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2040,null,null,16,{"$f":"F430-F431","v":0},0,{"$f":"H430-H431","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2041,null,null,17,{"$f":"F431-F432","v":0.11112106957497048},0.11112106957497048,{"$f":"H431-H432","v":5.7271846187490968E-5},0.10918877475645417,4.0043609564833105E-2,1.2321110635333746E-7,4.0043609564833105E-2,3.8799078821780242E-2,8.798719547261058E-2,0.14470877376192703,0,0,0,0]
[null,2042,null,null,18,{"$f":"F432-F433","v":0},0,{"$f":"H432-H433","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2043,null,null,19,{"$f":"F433-F434","v":0},0,{"$f":"H433-H434","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2044,null,null,20,{"$f":"F434-F435","v":0},0,{"$f":"H434-H435","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2045,null,null,21,{"$f":"F435-F436","v":0},0,{"$f":"H435-H436","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2046,null,null,22,{"$f":"F436-F437","v":0},0,{"$f":"H436-H437","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2047,null,null,23,{"$f":"F437-F438","v":0},0,{"$f":"H437-H438","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2048,null,null,24,{"$f":"F438-F439","v":0},0,{"$f":"H438-H439","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2049,null,"Working Capital Released in Final Year",25,{"$f":"F439-F440","v":29.423962206032563},30.084590571384528,{"$f":"H439-H440","v":1.5157517812663194E-2},29.581688182767092,14.123871166804415,4.2365388593329476E-5,14.232789171619961,14.026233482087246,23.39939824037906,41.376507339286363,18.170450316546056,1.387E-2,18.1298233460776,18.517757357687785]
[null,null,null,null,"£ M",{"$f":"SUM(F445:F473)","v":0},0,{"$f":"SUM(H445:H473)","v":0},0,0,{"$f":"SUM(K445:K473)","v":0},0,{"$f":"SUM(M445:M473)","v":0},{"$f":"SUM(N445:N473)","v":0},0,0,{"$f":"SUM(Q445:Q473)","v":0},{"$f":"SUM(R445:R473)","v":0},{"$f":"SUM(S445:S473)","v":0}]
[]
[null,"Capital Costs incl. Start-up - Escalated Costs (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,0.15,"Capital cost spread",-4,{"$f":"-$C478*F$52*((1+F$98)^($B478-$C$477))","v":-100.8261},-145.23255,0,-188.44125,-259.82759999999996,{"$f":"-$C478*K$52*((1+K$98)^($B478-$C$477))","v":0},-285.27749999999997,-359.44484999999997,-181.97670000000002,-235.44360000000003,-187.13669999999999,{"$f":"-$C478*Q$52*((1+Q$98)^($B478-$C$477))","v":0},-217.42529999999999,-219.81240000000003]
[null,2022,0.35,"Capital cost spread",-3,-235.26089999999996,-338.87594999999999,0,-439.69625000000002,-606.26439999999991,{"$f":"-$C479*K$52*((1+K$98)^($B479-$C$477))","v":0},-665.64749999999992,-838.7046499999999,-424.6123,-549.36840000000007,-436.65229999999997,{"$f":"-$C479*Q$52*((1+Q$98)^($B479-$C$477))","v":0},-507.32569999999993,-512.89560000000006]
[null,2023,0.4,"Capital cost spread",-2,-268.86959999999999,-387.28680000000003,0,-502.51000000000005,-692.87360000000001,{"$f":"-$C480*K$52*((1+K$98)^($B480-$C$477))","v":0},-760.74,-958.51960000000008,-485.27120000000008,-627.84960000000012,-499.03120000000001,{"$f":"-$C480*Q$52*((1+Q$98)^($B480-$C$477))","v":0},-579.80079999999998,-586.16640000000007]
[null,2024,0.1,"Capital cost spread + Start-up costs",-1,{"$f":"-($C481*F$52+F$89)*(1+F$98)^($B481-$C$477)","v":-71.676993758126216},-104.57041760418211,0,-135.63297141877416,-184.09619962191701,{"$f":"-($C481*K$52+K$89)*(1+K$98)^($B481-$C$477)","v":0},-201.96442738636364,-256.39908201907605,-128.35485459392629,-174.7066337460908,-132.92927844963816,{"$f":"-($C481*Q$52+Q$89)*(1+Q$98)^($B481-$C$477)","v":0},-153.85651878823279,-157.36389900306338,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1]
[null,2026,null,null,2]
[null,2027,null,null,3]
[null,2028,null,null,4]
[null,2029,null,null,5]
[null,2030,null,null,6]
[null,2031,null,null,7]
[null,2032,null,null,8]
[null,2033,null,null,9]
[null,2034,null,null,10]
[null,2035,null,null,11]
[null,2036,null,null,12]
[null,2037,null,null,13]
[null,2038,null,null,14]
[null,2039,null,null,15]
[null,2040,null,null,16]
[null,2041,null,null,17]
[null,2042,null,null,18]
[null,2043,null,null,19]
[null,2044,null,null,20]
[null,2045,null,null,21]
[null,2046,null,null,22]
[null,2047,null,null,23]
[null,2048,null,null,24]
[null,2049,null,null,25]
[null,null,null,"Total","£ M",{"$f":"SUM(F478:F506)","v":-676.63359375812615},-975.96571760418215,{"$f":"SUM(H478:H506)","v":0},{"$f":"SUM(I478:I506)","v":-1266.2804714187741},-1743.0617996219171,{"$f":"SUM(K478:K506)","v":0},-1913.6294273863637,{"$f":"SUM(M478:M506)","v":-2413.0681820190762},{"$f":"SUM(N478:N506)","v":-1220.2150545939264},-1587.3682337460912,-1255.7494784496382,{"$f":"SUM(Q478:Q506)","v":0},{"$f":"SUM(R478:R506)","v":-1458.4083187882327},{"$f":"SUM(S478:S506)","v":-1476.2382990030635}]
[]
[null,"Projected Annual Cash Flow (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,"Capital cost",-4,{"$f":"F109+F143+F177+F211+F245+F313+F346+F379+F445+F478","v":-100.8261},{"$f":"G109+G143+G177+G211+G245+G313+G346+G379+G445+G478","v":-145.23255},0,{"$f":"I109+I143+I177+I211+I245+I313+I346+I379+I445+I478","v":-188.44125},-259.82759999999996,{"$f":"K109+K143+K177+K211+K245+K313+K346+K379+K445+K478","v":0},-285.27749999999997,{"$f":"M109+M143+M177+M211+M245+M313+M346+M379+M445+M478","v":-359.44484999999997},-181.97670000000002,-235.44360000000003,-187.13669999999999,0,-217.42529999999999,{"$f":"S109+S143+S177+S211+S245+S313+S346+S379+S445+S478","v":-219.81240000000003}]
[null,2022,null,"Capital cost",-3,{"$f":"F110+F144+F178+F212+F246+F314+F347+F380+F446+F479","v":-235.26089999999996},-338.87594999999999,0,{"$f":"I110+I144+I178+I212+I246+I314+I347+I380+I446+I479","v":-439.69625000000002},-606.26439999999991,{"$f":"K110+K144+K178+K212+K246+K314+K347+K380+K446+K479","v":0},-665.64749999999992,{"$f":"M110+M144+M178+M212+M246+M314+M347+M380+M446+M479","v":-838.7046499999999},-424.6123,-549.36840000000007,-436.65229999999997,{"$f":"Q110+Q144+Q178+Q212+Q246+Q314+Q347+Q380+Q446+Q479","v":0},-507.32569999999993,{"$f":"S110+S144+S178+S212+S246+S314+S347+S380+S446+S479","v":-512.89560000000006}]
[null,2023,null,"Capital cost",-2,{"$f":"F111+F145+F179+F213+F247+F315+F348+F381+F447+F480","v":-268.86959999999999},-387.28680000000003,0,{"$f":"I111+I145+I179+I213+I247+I315+I348+I381+I447+I480","v":-502.51000000000005},-692.87360000000001,0,-760.74,{"$f":"M111+M145+M179+M213+M247+M315+M348+M381+M447+M480","v":-958.51960000000008},-485.27120000000008,-627.84960000000012,-499.03120000000001,0,-579.80079999999998,{"$f":"S111+S145+S179+S213+S247+S315+S348+S381+S447+S480","v":-586.16640000000007}]
[null,2024,null,"Capital + Start-up + Working Capital",-1,{"$f":"F112+F146+F180+F214+F248+F316+F349+F382+F448+F481","v":-113.59156953527196},-147.14562174667981,-2.1595185322239682E-2,{"$f":"I112+I146+I180+I214+I248+I316+I349+I382+I448+I481","v":-177.48807270854883},-203.78363235924502,-5.9484039579555936E-5,-221.76077812850718,{"$f":"M112+M146+M180+M214+M248+M316+M349+M382+M448+M481","v":-275.81596500180524},-161.64449293060778,-232.34919558182406,-168.96428876618421,-2.7740000000000001E-2,-189.85090213431039,{"$f":"S112+S146+S180+S214+S248+S316+S349+S382+S448+S481","v":-194.08127030075116},null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"F113+F147+F181+F215+F249+F317+F350+F383+F449+F482","v":206.8286693563561},91.9959249605579,0.25161723425868743,{"$f":"I113+I147+I181+I215+I249+I317+I350+I383+I449+I482","v":107.26655452744052},94.698965682707552,0.43760518414755295,106.31401662826774,{"$f":"M113+M147+M181+M215+M249+M317+M350+M383+M449+M482","v":146.80755867262906},103.15732000046675,128.77645563533395,56.711691933307733,0.71138571676938012,68.786864207016706,{"$f":"S113+S147+S181+S215+S249+S317+S350+S383+S449+S482","v":85.329250128567168}]
[null,2026,null,null,2,{"$f":"F114+F148+F182+F216+F250+F318+F351+F384+F450+F483","v":338.8200481652259},201.29211251562202,0.40415594131002386,{"$f":"I114+I148+I182+I216+I250+I318+I351+I384+I450+I483","v":233.27654559135692},276.17058711906793,0.73149551364009835,299.87221284539669,{"$f":"M114+M148+M182+M216+M250+M318+M351+M384+M450+M483","v":368.75574048659598},216.5555279962916,300.72039938750481,187.65139601354593,1.1878250391530527,212.72888980777304,{"$f":"S114+S148+S182+S216+S250+S318+S351+S384+S450+S483","v":215.41045230466429}]
[null,2027,null,null,3,{"$f":"F115+F149+F183+F217+F251+F319+F352+F385+F451+F484","v":285.7222120763754},173.69014429821624,0.38667715544858389,{"$f":"I115+I149+I183+I217+I251+I319+I352+I385+I451+I484","v":206.47428030338619},261.08729407055534,0.72765234102838838,284.24605722892863,{"$f":"M115+M149+M183+M217+M251+M319+M352+M385+M451+M484","v":345.59272342758675},193.34281327884963,263.88857937463604,181.50450668307445,1.181064610942576,206.37333725135773,{"$f":"S115+S149+S183+S217+S251+S319+S352+S385+S451+S484","v":204.14054347261296}]
[null,2028,null,null,4,{"$f":"F116+F150+F184+F218+F252+F320+F353+F386+F452+F485","v":251.58985543383113},147.77398660452764,0.36932048654159877,{"$f":"I116+I150+I184+I218+I252+I320+I353+I386+I452+I485","v":181.30408991346553},252.54983153216889,0.727596189982748,275.61861789660242,{"$f":"M116+M150+M184+M218+M252+M320+M353+M386+M452+M485","v":325.57742165863044},171.58249029279676,228.93929220719497,180.69025245123618,1.181051759858287,205.54848777736532,{"$f":"S116+S150+S184+S218+S252+S320+S353+S386+S452+S485","v":194.45045304942533}]
[null,2029,null,null,5,{"$f":"F117+F151+F185+F219+F253+F321+F354+F387+F453+F486","v":221.26314703107039},122.19610677353971,0.35198832184891987,{"$f":"I117+I151+I185+I219+I253+I321+I354+I387+I453+I486","v":156.46139469605276},238.73694699810969,0.72020616628197187,261.46074052982283,{"$f":"M117+M151+M185+M219+M253+M321+M354+M387+M453+M486","v":306.19374627100808},150.11360692216135,194.36775756796285,175.09980679564455,1.1676366997526606,199.62794080627953,{"$f":"S117+S151+S185+S219+S253+S321+S354+S387+S453+S486","v":185.07737191481851}]
[null,2030,null,null,6,{"$f":"F118+F152+F186+F220+F254+F322+F355+F388+F454+F487","v":240.48096584409814},141.73083386513326,0.3775933682053681,{"$f":"I118+I152+I186+I220+I254+I322+I355+I388+I454+I487","v":178.49950233811768},238.50022653117642,0.73116273432782897,261.5488384414142,{"$f":"M118+M152+M186+M220+M254+M322+M355+M388+M454+M487","v":341.70663225695648},169.84262405321874,224.60849820453393,181.74188046049318,1.1877317713756077,206.74247843293659,{"$f":"S118+S152+S186+S220+S254+S322+S355+S388+S454+S487","v":217.33903036649471}]
[null,2031,null,null,7,{"$f":"F119+F153+F187+F221+F255+F323+F356+F389+F455+F488","v":192.314157008189},129.87839591968071,0.36872164704385973,{"$f":"I119+I153+I187+I221+I255+I323+I356+I389+I455+I488","v":166.34677488856431},232.22878828311525,0.73095094033065133,254.69777609990513,{"$f":"M119+M153+M187+M221+M255+M323+M356+M389+M455+M488","v":323.97180272304956},159.02351455312561,208.49186683233677,176.49651273510756,1.1876489856065819,201.42885691277212,{"$f":"S119+S153+S187+S221+S255+S323+S356+S389+S455+S488","v":205.03301068400762}]
[null,2032,null,null,8,{"$f":"F120+F154+F188+F222+F256+F324+F357+F390+F456+F489","v":141.98831801264521},116.01070464911128,0.35856263478272937,{"$f":"I120+I154+I188+I222+I256+I324+I357+I390+I456+I489","v":152.18123398661464},222.2728471790565,0.72705913590348892,244.00503412542986,{"$f":"M120+M154+M188+M222+M256+M324+M357+M390+M456+M489","v":304.8483494121781},146.53788871693672,189.67468001399783,168.594558830984,1.1808608578375563,193.29540252447896,{"$f":"S120+S154+S188+S222+S256+S324+S357+S390+S456+S489","v":192.18526208955296}]
[null,2033,null,null,9,{"$f":"F121+F155+F189+F223+F257+F325+F358+F391+F457+F490","v":93.123733374477069},103.31671406688234,0.34950580572159912,{"$f":"I121+I155+I189+I223+I257+I325+I358+I391+I457+I490","v":139.23419129739972},215.31096918587548,0.72684521747632647,236.46353203880096,{"$f":"M121+M155+M189+M223+M257+M325+M358+M391+M457+M490","v":287.16418104978106},135.12323719120911,172.53829353655368,163.34919110559844,1.1807780720685306,187.98178100431448,{"$f":"S121+S155+S189+S223+S257+S325+S358+S391+S457+S490","v":180.42097131903375}]
[null,2034,null,null,10,{"$f":"F122+F156+F190+F224+F258+F326+F359+F392+F458+F491","v":42.79789437893352},89.449022796312917,0.33934679346046909,{"$f":"I122+I156+I190+I224+I258+I326+I359+I392+I458+I491","v":125.06865039545004},202.36096497093882,0.71927552704916398,222.61955017647909,{"$f":"M122+M156+M190+M224+M258+M326+M359+M392+M458+M491","v":268.04072773890965},122.63761135502051,153.72110671821497,152.79065102273699,1.1672846022995047,177.02849374789253,{"$f":"S122+S156+S190+S224+S258+S326+S359+S392+S458+S491","v":167.57322272457913}]
[null,2035,null,null,11,{"$f":"F123+F157+F191+F225+F259+F327+F360+F393+F459+F492","v":-6.7973174379223895},76.168181869913766,0.32973887279933883,{"$f":"I123+I157+I191+I225+I259+I327+I360+I393+I459+I492","v":111.51235859986768},204.38127631039123,0.73009526662200153,224.53176775338954,{"$f":"M123+M157+M191+M225+M259+M327+M360+M393+M459+M492","v":249.63691690227517},110.68747267406224,135.7443200703234,155.51504183356525,1.1873178425304791,180.17437083211411,{"$f":"S123+S157+S191+S225+S259+S327+S360+S393+S459+S492","v":155.26720304209198}]
[null,2036,null,null,12,{"$f":"F124+F158+F192+F226+F260+F328+F361+F394+F460+F493","v":13.017052720571099},118.63812363969247,0.37248465413820847,{"$f":"I124+I158+I192+I226+I260+I328+I361+I394+I460+I493","v":155.83473190918977},197.41939831721044,0.72988134819483896,216.99026566676093,{"$f":"M124+M158+M192+M226+M260+M328+M361+M394+M460+M493","v":299.59914111817682},149.60861374000433,197.60554961493193,150.2696741081798,1.1872350567614534,174.8607493119498,{"$f":"S124+S158+S192+S226+S260+S328+S361+S394+S460+S493","v":194.42542999654324}]
[null,2037,null,null,13,{"$f":"F125+F159+F193+F227+F261+F329+F362+F395+F461+F494","v":-36.57815909628583},105.35728271329326,0.36287673347707838,{"$f":"I125+I159+I193+I227+I261+I329+I362+I395+I461+I494","v":142.2784401136073},187.46345721315151,0.72598954376767655,206.29752369228544,{"$f":"M125+M159+M193+M227+M261+M329+M362+M395+M461+M494","v":281.19533028154228},137.65847505904611,179.62876296704042,142.36772020405618,1.1804469289924275,166.72729492365653,{"$f":"S125+S159+S193+S227+S261+S329+S362+S395+S461+S494","v":182.11941031405615}]
[null,2038,null,null,14,{"$f":"F126+F160+F194+F228+F262+F330+F363+F396+F462+F495","v":-86.173370913142662},92.076441786893938,0.35326881281594807,{"$f":"I126+I160+I194+I228+I262+I330+I363+I396+I462+I495","v":128.72214831802501},180.50157921997027,0.7257756253405141,198.75602160565637,{"$f":"M126+M160+M194+M228+M262+M330+M363+M396+M462+M495","v":262.79151944490786},125.70833637808772,161.65197631914873,137.12235247867039,1.1803641432234018,161.41367340349188,{"$f":"S126+S160+S194+S228+S262+S330+S363+S396+S462+S495","v":169.81339063156901}]
[null,2039,null,null,15,{"$f":"F127+F161+F195+F229+F263+F331+F364+F397+F463+F496","v":-135.76858272999641},78.795600860495014,0.34366089215481793,{"$f":"I127+I161+I195+I229+I263+I331+I364+I397+I463+I496","v":115.16585652244281},167.55157500503401,0.71820593491335161,184.91203974333496,{"$f":"M127+M161+M195+M229+M263+M331+M364+M397+M463+M496","v":244.38770860827412},113.75819769712979,143.67518967125761,126.56381239580928,1.1668706734543761,150.46038614707021,{"$f":"S127+S161+S195+S229+S263+S331+S364+S397+S463+S496","v":157.50737094908237}]
[null,2040,null,null,16,{"$f":"F128+F162+F196+F230+F264+F332+F365+F398+F464+F497","v":-185.36379454685323},65.514759934095807,0.33405297149368773,{"$f":"I128+I162+I196+I230+I264+I332+I365+I398+I464+I497","v":101.60956472686051},169.57188634448624,0.72902567448618916,186.82425732024518,{"$f":"M128+M162+M196+M230+M264+M332+M365+M398+M464+M497","v":225.98389777163953},101.80805901617157,125.69840302336586,129.28820320663738,1.1869039136853505,153.60626323129168,{"$f":"S128+S162+S196+S230+S264+S332+S365+S398+S464+S497","v":145.20135126659522}]
[null,2041,null,null,17,{"$f":"F129+F163+F197+F231+F265+F333+F366+F399+F465+F498","v":-219.9670532592169},54.757649053009409,0.32520868994803553,{"$f":"I129+I163+I197+I231+I265+I333+I366+I399+I465+I498","v":90.450039851333088},165.63709415480398,0.72889170455397845,182.52252661183527,{"$f":"M129+M163+M197+M231+M265+M333+M366+M399+M465+M498","v":210.27859761394379},91.940786663627506,110.78317178354814,125.96755541940381,1.1868515050850155,150.24240649771372,{"$f":"S129+S163+S197+S231+S265+S333+S366+S399+S465+S498","v":134.03159929864569}]
[null,2042,null,null,18,{"$f":"F130+F164+F198+F232+F266+F334+F367+F400+F466+F499","v":-187.35371045053023},97.742120833370606,0.36743393917118333,{"$f":"I130+I164+I198+I232+I266+I334+I367+I400+I466+I499","v":135.22782792231345},158.19568065181346,0.72507827151960658,174.55699781314837,{"$f":"M130+M164+M198+M232+M266+M334+M367+M400+M466+M499","v":261.74634127292006},131.28307080070346,173.01328426162991,119.9903214534318,1.1800937544846806,144.05871689600662,{"$f":"S130+S164+S198+S232+S266+S334+S367+S400+S466+S499","v":173.78436505566594}]
[null,2043,null,null,19,{"$f":"F131+F165+F199+F233+F267+F335+F368+F401+F467+F500","v":-223.30820136892544},85.673781331299651,0.35791384984051888,{"$f":"I131+I165+I199+I233+I267+I335+I368+I401+I467+I500","v":122.84538876951386},153.78837386926614,0.72494284769634099,169.78275251187341,{"$f":"M131+M165+M199+M233+M267+M335+M368+M401+M467+M500","v":245.60649143242028},120.3775495415826,156.39048949142136,116.66967366619819,1.1800413458843455,140.6948601624286,{"$f":"S131+S165+S199+S233+S267+S335+S368+S401+S467+S500","v":162.61461308771641}]
[null,2044,null,null,20,{"$f":"F132+F166+F200+F234+F268+F336+F369+F402+F468+F501","v":-259.26269228732099},73.605441829228525,0.34839376050985427,{"$f":"I132+I166+I200+I234+I268+I336+I369+I402+I468+I501","v":110.46294961671417},143.39294086496312,0.71745165187307547,158.70602743490537,{"$f":"M132+M166+M200+M234+M268+M336+M369+M402+M468+M501","v":229.46664159192051},109.47202828246185,139.76769472121299,108.03585352148876,1.1665782532840103,131.69133769259315,{"$f":"S132+S166+S200+S234+S268+S336+S369+S402+S468+S501","v":151.44486111976676}]
[null,2045,null,null,21,{"$f":"F133+F167+F201+F235+F269+F337+F370+F403+F469+F502","v":-294.48655602702854},62.123952671327785,0.33942476277918993,{"$f":"I133+I167+I201+I235+I269+I337+I370+I403+I469+I502","v":98.689759570281851},147.96782341504922,0.72834988604980988,163.38550179716975,{"$f":"M133+M167+M201+M235+M269+M337+M370+M403+M469+M502","v":214.04643422565812},99.101994178571601,123.98530012145191,112.68496427046902,1.1866418706836757,136.78697956340125,{"$f":"S133+S167+S201+S235+S269+S337+S370+S403+S469+S502","v":140.81683806378487}]
[null,2046,null,null,22,{"$f":"F134+F168+F202+F236+F270+F338+F371+F404+F470+F503","v":-330.44104694542716},50.055613169256489,0.32990467344852542,{"$f":"I134+I168+I202+I236+I270+I338+I371+I404+I470+I503","v":86.307320417481876},143.56051663250128,0.72821446222654429,158.61125649589411,{"$f":"M134+M168+M202+M236+M270+M338+M371+M404+M470+M503","v":197.90658438515783},88.196472919450571,107.36250535124309,109.36431648323496,1.1865894620833406,133.42312282982277,{"$f":"S134+S168+S202+S236+S270+S338+S371+S404+S470+S503","v":129.64708609583499}]
[null,2047,null,null,23,{"$f":"F135+F169+F203+F237+F271+F339+F372+F405+F471+F504","v":-366.3955378638226},37.98727366718542,0.3203845841178608,{"$f":"I135+I169+I203+I237+I271+I339+I372+I405+I471+I504","v":73.924881264682298},136.15914673907622,0.72440115240327874,150.68577130677272,{"$f":"M135+M169+M203+M237+M271+M339+M372+M405+M471+M504","v":181.76673454465799},77.290951660329711,90.739710581034657,103.38708251726347,1.1798317114830057,127.23943322811617,{"$f":"S135+S169+S203+S237+S271+S339+S372+S405+S471+S504","v":118.47733412788534}]
[null,2048,null,null,24,{"$f":"F136+F170+F204+F238+F272+F340+F373+F406+F472+F505","v":-334.40170116424542},80.496016172951542,0.36211601358719619,{"$f":"I136+I170+I204+I238+I272+I340+I373+I406+I472+I505","v":118.20260900405201},131.75183995652895,0.72426572858001315,145.91152600549771,{"$f":"M136+M170+M204+M238+M272+M340+M373+M406+M472+M505","v":232.55363480821944},116.18573583764805,152.27413166243139,100.06643473002985,1.1797793028826706,123.87557649453815,{"$f":"S136+S170+S204+S238+S272+S340+S373+S406+S472+S505","v":157.68837097293817}]
[null,2049,null,"Includes release of Working Capital",25,{"$f":"F137+F171+F205+F239+F273+F341+F374+F407+F473+F506","v":-340.9322298766084},98.512267242265111,0.36775344206919486,{"$f":"I137+I171+I205+I239+I273+I341+I374+I407+I473+I506","v":135.40185803401934},135.48027811903034,0.71681689814534089,149.06759010014974,{"$f":"M137+M171+M205+M239+M273+M341+M374+M407+M473+M506","v":230.44001844980684},128.67961281890621,177.02784423150928,109.60306490186647,1.1801862102823355,133.00187737078031,{"$f":"S137+S171+S205+S239+S273+S341+S374+S407+S473+S506","v":165.03637636267644}]
[null,null,null,"Total","£ M",{"$f":"SUM(F511:F539)","v":-1697.8320701008251},1476.2975314771832,{"$f":"SUM(H511:H539)","v":8.7505108556502371},{"$f":"SUM(I511:I539)","v":2064.6133798696846},2893.9910560068029,{"$f":"SUM(K511:K539)","v":17.857175462501196},3184.9624237414591,{"$f":"SUM(M511:M539)","v":4153.5798111470413},2016.1692986972523,2596.0644677679966,2179.7420304558491,{"$f":"SUM(Q511:Q539)","v":29.021260090464306},{"$f":"SUM(R511:R539)","v":2573.3968789228516},2671.8794981378578]
[]
[null,"Discounted Cash Flow Calculation"]
[null,"Base Year",{"$f":"C510","v":2017},null,"year of Operation"]
[null,2021,null,null,-4,{"$f":"F511/(1+F$99)^($B544-$C$543)","v":-74.661708782298092},-103.2648322232573,{"$f":"H511/(1+H$99)^($B544-$C$543)","v":0},-133.98755351462799,-184.7454549339773,{"$f":"K511/(1+K$99)^($B544-$C$543)","v":0},-202.84112049654354,-255.57639887727569,-129.3910586438235,-167.40767721863801,-133.05997814067186,{"$f":"Q511/(1+Q$99)^($B544-$C$543)","v":0},-154.59610896862574,-156.29341085446427,null,"Interest During Construction applied at standard Discount Rate on full Project Cost"]
[null,2022,null,null,-3,{"$f":"F512/(1+F$99)^($B545-$C$543)","v":-161.60543026471447},-221.25920586556506,{"$f":"H512/(1+H$99)^($B545-$C$543)","v":0},-287.08689152200674,-395.84272560080842,0,-434.61519543183493,-547.60783352951626,-277.23826461792606,-358.69413545468814,-285.099432808296,0,-331.24357599644321,-334.88028037381389]
[null,2023,null,null,-2,{"$f":"F513/(1+F$99)^($B546-$C$543)","v":-171.32831196895253},-232.20171152099184,{"$f":"H513/(1+H$99)^($B546-$C$543)","v":0},-301.2849445331305,-415.41936308624793,0,-456.10934847890326,-574.69010471417175,-290.94924792646054,-376.43356731437819,-299.19919486637389,0,-347.62542410750962,-351.44198386337541]
[null,2024,null,null,-1,{"$f":"F514/(1+F$99)^($B547-$C$543)","v":-67.145169491318896},-81.012528285676112,{"$f":"H514/(1+H$99)^($B547-$C$543)","v":-1.1889450334881167E-2},-97.717875258465796,-112.19516479452211,-3.2749546889551184E-5,-122.092666418018,-151.853302878541,-88.995030231404868,-127.92222803361351,-93.025018756621648,-1.5272540956152256E-2,-104.52435754898013,-106.85343004651328,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"F515/(1+F$99)^($B548-$C$543)","v":113.4124287641137},46.509915692258168,{"$f":"H515/(1+H$99)^($B548-$C$543)","v":0.12720885579560301},54.230210846939421,47.876478354178474,0.22123784537112792,53.748641066504028,74.220756840888811,52.15272587691269,65.104863039477877,28.671443998354516,0.35965168811342385,34.776227929387147,43.13947852869331]
[null,2026,null,null,2,{"$f":"F516/(1+F$99)^($B549-$C$543)","v":172.34562059465185},93.449254242537236,{"$f":"H516/(1+H$99)^($B549-$C$543)","v":0.18762817301239881},108.29793053165811,128.21135953847988,0.3395945791275044,139.21476757459584,171.19373688053773,100.53524870122162,139.60853561065048,87.116592875321714,0.55144418075919743,98.758743499383073,100.00365077571659]
[null,2027,null,null,3,{"$f":"F517/(1+F$99)^($B550-$C$543)","v":134.82064337281142},74.04510927925277,{"$f":"H517/(1+H$99)^($B550-$C$543)","v":0.16484269931759765},88.021175353334712,111.30301779061401,0.31020238555530094,121.17573196079674,147.328169227464,82.423155300111119,112.49722185614169,77.376416988578285,0.50349464868283444,87.978142748643009,87.026289895890841]
[null,2028,null,null,4,{"$f":"F518/(1+F$99)^($B551-$C$543)","v":110.12521168103606},57.848394794450073,{"$f":"H518/(1+H$99)^($B551-$C$543)","v":0.1445761720451697},70.974268287360957,98.864507180434558,0.28482869425253837,107.8951376161549,127.45227801609933,67.168598928280446,89.621799234575207,70.733972192827764,0.46234083580491914,80.465109885469573,76.120613880888484]
[null,2029,null,null,5,{"$f":"F519/(1+F$99)^($B552-$C$543)","v":89.84293992376179},43.926116819764907,{"$f":"H519/(1+H$99)^($B552-$C$543)","v":0.12653005527731498},56.243539034668977,85.819321907429156,0.25889417453410507,93.98789646858198,110.06817339203636,53.961685097867388,69.869826873853043,62.943532093685754,0.41973306212965528,71.760717095485717,66.53019047891469]
[null,2030,null,null,6,{"$f":"F520/(1+F$99)^($B553-$C$543)","v":90.580938581945261},46.784490633400679,{"$f":"H520/(1+H$99)^($B553-$C$543)","v":0.12464128599460736},58.921605605953843,78.727481592533934,0.2413523942729523,86.335688914968088,112.79529161176603,56.064022467624632,74.141906131953533,59.991895004240781,0.39206307066386686,68.244441114173284,71.742298786792631]
[null,2031,null,null,7,{"$f":"F521/(1+F$99)^($B554-$C$543)","v":67.196801821663584},39.368294387262978,{"$f":"H521/(1+H$99)^($B554-$C$543)","v":0.11176564235329854},50.422464473881092,70.392394651847368,0.22156334467958463,77.203117256569413,98.201222862813552,48.202662891650206,63.197340348131711,53.49901823531934,0.35999609144394418,61.056424980301514,62.148903723037989]
[null,2032,null,null,8,{"$f":"F522/(1+F$99)^($B555-$C$543)","v":46.022605486445698},32.290879083774051,{"$f":"H522/(1+H$99)^($B555-$C$543)","v":9.9803744135065459E-2},42.358727501436178,61.868304770443316,0.20237251997755759,67.91732777253479,84.852697167305379,40.787936424161622,52.794801791012638,46.927277356514537,0.3286854888997206,53.802608037302349,53.493607151059756]
[null,2033,null,null,9,{"$f":"F523/(1+F$99)^($B556-$C$543)","v":28.000140148617344},26.407331001443282,{"$f":"H523/(1+H$99)^($B556-$C$543)","v":8.9332259373267012E-2},35.587691783620997,55.032606126558186,0.18577867500013664,60.439114974917771,73.397994208671079,34.536948670133647,44.100084569999375,41.75138744299516,0.30180206242500618,48.047377019832773,46.114864881778558]
[null,2034,null,null,10,{"$f":"F524/(1+F$99)^($B557-$C$543)","v":11.937227428696502},20.994311879468366,{"$f":"H524/(1+H$99)^($B557-$C$543)","v":7.9647068179042088E-2},29.354487848630864,47.495535200024378,0.16881900181878323,52.250366977341763,62.911035343164144,28.783905966231085,36.079419942330247,35.861035476516975,0.27396986827437037,41.549826852317153,39.330608547156146]
[null,2035,null,null,11,{"$f":"F525/(1+F$99)^($B558-$C$543)","v":-1.7587327743882988},16.416166699159916,{"$f":"H525/(1+H$99)^($B558-$C$543)","v":7.1067054118632886E-2},24.033729345389705,44.049326368701522,0.15735396735088106,48.392266143254794,53.803059775420635,23.855945597197575,29.256328981888966,33.51741879997595,0.25589697888753499,38.832126931265947,33.464003281639272]
[null,2036,null,null,12,{"$f":"F526/(1+F$99)^($B559-$C$543)","v":3.1243250265631111},23.479808688086038,{"$f":"H526/(1+H$99)^($B559-$C$543)","v":7.3718870040245202E-2},30.841432584515186,39.071502157964943,0.14445166439638032,42.944795220344552,59.294013599993903,29.609214314392606,39.108343577261273,29.740045538790383,0.23496706745976781,34.606893761815371,38.478962414155845]
[null,2037,null,null,13,{"$f":"F527/(1+F$99)^($B560-$C$543)","v":-8.144166194155039},19.14727461204301,{"$f":"H527/(1+H$99)^($B560-$C$543)","v":6.5947984679089452E-2},25.857200319429161,34.068971812332997,0.13193887315620398,37.49181106606359,51.103483972498957,25.017583566608671,32.645121098188163,25.873425779740856,0.21453041434134326,30.300452128341995,33.097762885133655]
[null,2038,null,null,14,{"$f":"F528/(1+F$99)^($B561-$C$543)","v":-17.798323822685237},15.366078699123818,{"$f":"H528/(1+H$99)^($B561-$C$543)","v":5.8954888724300873E-2},21.481658315521493,30.122813368804476,0.12112029049406156,33.169186500340928,43.855682201520054,20.978701527067194,26.977117510013329,22.883517419937466,0.19698381004310631,26.937348582314222,28.339126425508322]
[null,2039,null,null,15,{"$f":"F529/(1+F$99)^($B562-$C$543)","v":-26.012766691180364},12.075041081698307,{"$f":"H529/(1+H$99)^($B562-$C$543)","v":5.2664353664736409E-2},17.648605169970569,25.676460733779226,0.11006155260561305,28.336867185701571,37.451223026164335,17.43288832843314,22.017521267117257,19.395286252610646,0.17881723300690933,23.057319495674317,24.137235506938119]
[null,2040,null,null,16,{"$f":"F530/(1+F$99)^($B563-$C$543)","v":-32.94529583360606},9.2192994110189854,{"$f":"H530/(1+H$99)^($B563-$C$543)","v":4.7008252284507154E-2},14.298594716405553,23.862317338470401,0.10258918720253726,26.290087412504032,31.800669310574417,14.32652702183378,17.688398982535897,18.193559083078174,0.16702224908376292,21.615619649093343,20.432872432989058]
[null,2041,null,null,17,{"$f":"F531/(1+F$99)^($B564-$C$543)","v":-36.266644608844665},7.0758021334064907,{"$f":"H531/(1+H$99)^($B564-$C$543)","v":4.2023578110685411E-2},11.687985076335027,21.403681941443782,9.4187635285665816E-2,23.585623297021154,27.172272282290322,11.880619889136986,14.315439336935645,16.277570582216807,0.15336535729624642,19.414375138631378,17.319609089556398]
[null,2042,null,null,18,{"$f":"F532/(1+F$99)^($B565-$C$543)","v":-28.654529196004436},11.598044328877631,{"$f":"H532/(1+H$99)^($B565-$C$543)","v":4.3599576908163087E-2},16.046084629313263,18.771441638396368,8.6037522649285963E-2,20.712869551951542,31.05872517520012,15.57800119125195,20.529693066226184,14.238007681720447,0.14002949352897703,17.093954686838369,20.621189231381244]
[null,2043,null,null,19,{"$f":"F533/(1+F$99)^($B566-$C$543)","v":-31.682313820548906},9.3351878559148496,{"$f":"H533/(1+H$99)^($B566-$C$543)","v":3.8999014314246072E-2},13.385481107244456,16.757091117218785,7.8991233524261559E-2,18.499870844542698,26.761778230467225,13.116580372002625,17.040622878956903,12.71256274484459,0.12857968296016437,15.330395478857023,17.718815928300216]
[null,2044,null,null,20,{"$f":"F534/(1+F$99)^($B567-$C$543)","v":-34.121921824153034},7.3647357802964057,{"$f":"H534/(1+H$99)^($B567-$C$543)","v":3.4859215974980498E-2},11.052585477671071,14.347459861463198,7.1786021792266452E-2,15.87964055035958,22.959731559486261,10.95343691440643,13.984728800773388,10.809737652693732,0.11672425827440323,13.176633174893924,15.153110418363974]
[null,2045,null,null,21,{"$f":"F535/(1+F$99)^($B568-$C$543)","v":-35.953416781664252},5.7079274839043004,{"$f":"H535/(1+H$99)^($B568-$C$543)","v":3.1186230896077766E-2},9.0675812920562411,13.595232912378146,6.6920537952200113E-2,15.011803919070047,19.666513031007288,9.1054572666086386,11.39172689006932,10.35345590428023,0.10902824846096835,12.567940810542542,12.938202828677154]
[null,2046,null,null,22,{"$f":"F536/(1+F$99)^($B569-$C$543)","v":-37.423975901479899},4.2232255149854119,{"$f":"H536/(1+H$99)^($B569-$C$543)","v":2.7834277640543744E-2},7.2818062678532742,12.112296671639644,6.1439940548873376E-2,13.382137646228445,16.697510705399811,7.4411953261999395,9.0582462833680744,9.2271404255739338,0.1001133454331754,11.256997985792726,10.938411244550009]
[null,2047,null,null,23,{"$f":"F537/(1+F$99)^($B570-$C$543)","v":-38.493495532100987},2.9430777326094635,{"$f":"H537/(1+H$99)^($B570-$C$543)","v":2.4821911244531883E-2},5.7273568469807241,10.548979017808271,5.6123240635623302E-2,11.674434497180998,14.082443337586181,5.9881443653117241,7.0300918148058598,8.0099515185491832,9.1407887512908265E-2,9.8579209954464542,9.1790742064208217]
[null,2048,null,null,24,{"$f":"F538/(1+F$99)^($B571-$C$543)","v":-32.590189950417567},5.7267749263239542,{"$f":"H538/(1+H$99)^($B571-$C$543)","v":2.5762230301881302E-2},8.4093570048990731,9.3732978280436914,5.1526858242476499E-2,10.38066861339569,16.54469858463278,8.2658694234252099,10.833327170608344,7.1190846034828708,8.3933725562616232E-2,8.8129522326748742,11.218515548899125]
[null,2049,null,null,25,{"$f":"F539/(1+F$99)^($B572-$C$543)","v":-30.822489391794321},6.4357351344294607,{"$f":"H539/(1+H$99)^($B572-$C$543)","v":2.402506626014049E-2},8.8457054071607395,8.8508285345689135,4.682912925962459E-2,9.7384777943742744,15.054479656516481,8.4065459915443981,11.565100964443438,7.1602889201139419,7.7100711122650031E-2,8.6889164070824609,10.781707045724255]
[null,null,null,"Total (=NPV)","£ M",{"$f":"SUM(F544:F572)","v":-7.3185901783290319E-13},1.9451107391432743E-13,{"$f":"SUM(H544:H572)","v":1.9065590103112457},{"$f":"SUM(I544:I572)","v":-3.7836400679225335E-13},2.0392576516314875E-12,{"$f":"SUM(K544:K572)","v":3.8159685201386568},-7.9225515037251171E-13,{"$f":"SUM(M544:M572)","v":4.3698378249246161E-13},2.5757174171303632E-13,-1.9539925233402755E-14,7.4518169412840507E-13,{"$f":"SUM(Q544:Q572)","v":6.1864089192153209},{"$f":"SUM(R544:R572)","v":1.7710277688820497E-12},-4.1211478674085811E-13]
[]
[null,"Alternative Sales of Electricity (excl. Carbon Price)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"F$17*24*365*F$37*F$39*F283*F$104/1000000*(1+F$98)^($B581-$C$576)","v":268.80978030034913},{"$f":"G$17*24*365*G$37*G$39*G283*G$104/1000000*(1+G$98)^($B581-$C$576)","v":337.74446821146358},0.10136059484841127,351.64163697610331,330.26070680560082,{"$f":"K$17*24*365*K$37*K$39*K283*K$104/1000000*(1+K$98)^($B581-$C$576)","v":2.3184684779307425E-3},346.70523431464522,404.96203467391393,308.91564747429226,488.19798258734653,296.9202959154419,{"$f":"Q$17*24*365*Q$37*Q$39*Q283*Q$104/1000000*(1+Q$98)^($B581-$C$576)","v":9.3994393549152608E-2},316.22532114886411,311.57482722999447]
[null,2026,null,"Full availability from second year",2,{"$f":"F$17*24*365*F$37*F284*F$104/1000000*(1+F$98)^($B582-$C$576)","v":439.95200709157149},{"$f":"G$17*24*365*G$37*G284*G$104/1000000*(1+G$98)^($B582-$C$576)","v":552.77511297276214},0.1658935069018998,575.52014585088909,550.43451134266809,{"$f":"K$17*24*365*K$37*K284*K$104/1000000*(1+K$98)^($B582-$C$576)","v":3.8641141298845715E-3},577.84205719107547,662.78786341630587,505.59194303292503,799.01736483462389,494.86715985906977,{"$f":"Q$17*24*365*Q$37*Q284*Q$104/1000000*(1+Q$98)^($B582-$C$576)","v":0.15665732258192103},527.0422019147735,509.94413389975767]
[null,2027,null,null,3,{"$f":"F$17*24*365*F$37*F285*F$104/1000000*(1+F$98)^($B583-$C$576)","v":432.33572998306153},543.20568637343729,0.1630216233811948,565.55696613656619,547.6823387859547,3.8447935592351486E-3,574.95284690512005,651.31393910054499,496.83933302115332,785.18508866131572,492.3928240597744,0.15587403596901142,524.40699090519968,501.11618046157452]
[null,2028,null,null,4,{"$f":"F$17*24*365*F$37*F286*F$104/1000000*(1+F$98)^($B584-$C$576)","v":424.71945287455168},533.63625977411255,0.16014973986048983,555.59378642224328,547.6823387859547,3.8447935592351486E-3,574.95284690512005,639.84001478478399,488.08672300938179,771.35281248800754,492.3928240597744,0.15587403596901142,524.40699090519968,492.28822702339136]
[null,2029,null,null,5,{"$f":"F$17*24*365*F$37*F287*F$104/1000000*(1+F$98)^($B585-$C$576)","v":417.10317576604177},524.0668331747878,0.15727785633978486,545.63060670792026,542.17799367252803,3.8061524179363029E-3,569.17442633320923,628.36609046902322,479.33411299761019,757.52053631469948,487.44415246118371,0.15430746274319221,519.13656888605192,483.4602735852082]
[null,2030,null,null,6,{"$f":"F$17*24*365*F$37*F288*F$104/1000000*(1+F$98)^($B586-$C$576)","v":444.43217009657729},558.40418744295323,0.16758285014937332,581.38083980049078,550.43451134266809,3.8641141298845715E-3,577.84205719107547,669.53723066087116,510.74053715749659,807.15399787774629,494.86715985906977,0.15665732258192103,527.0422019147735,515.13704768692423]
[null,2031,null,null,7,{"$f":"F$17*24*365*F$37*F289*F$104/1000000*(1+F$98)^($B587-$C$576)","v":436.81589298806739},548.83476084362837,0.16471096662866833,571.41766008616776,550.43451134266809,3.8641141298845715E-3,577.84205719107547,658.06330634511016,501.98792714572494,793.32172170443812,494.86715985906977,0.15665732258192103,527.0422019147735,506.30909424874108]
[null,2032,null,null,8,{"$f":"F$17*24*365*F$37*F290*F$104/1000000*(1+F$98)^($B588-$C$576)","v":428.75159957905691},538.70242679728449,0.16167014878321598,560.86841097688489,547.6823387859547,3.8447935592351486E-3,574.95284690512005,645.91444530489275,492.72045772149613,778.67578222681777,492.3928240597744,0.15587403596901142,524.40699090519968,496.9618494318413]
[null,2033,null,null,9,{"$f":"F$17*24*365*F$37*F291*F$104/1000000*(1+F$98)^($B589-$C$576)","v":421.58333877104752},529.69590764497877,0.15896719958725833,551.49130065752195,547.6823387859547,3.8447935592351486E-3,574.95284690512005,635.1154577135884,484.48270712218164,765.65716935782177,492.3928240597744,0.15587403596901142,524.40699090519968,488.65318737237476]
[null,2034,null,null,10,{"$f":"F$17*24*365*F$37*F292*F$104/1000000*(1+F$98)^($B590-$C$576)","v":413.51904536203716},519.56357359863489,0.15592638174180604,540.94205154823885,542.17799367252803,3.8061524179363029E-3,569.17442633320923,622.9665966733711,475.215237697953,751.01122988020154,487.44415246118371,0.15430746274319221,519.13656888605192,479.30594255547499]
[null,2035,null,null,11,{"$f":"F$17*24*365*F$37*F293*F$104/1000000*(1+F$98)^($B591-$C$576)","v":405.90276825352726},509.99414699931015,0.15305449822110104,530.97887183391606,550.43451134266809,3.8641141298845715E-3,577.84205719107547,611.4926723576101,466.46262768618129,737.17895370689337,494.86715985906977,0.15665732258192103,527.0422019147735,470.47798911729177]
[null,2036,null,null,12,{"$f":"F$17*24*365*F$37*F294*F$104/1000000*(1+F$98)^($B592-$C$576)","v":440.84803969257257},553.90092786680032,0.1662313755513945,576.69228464080936,550.43451134266809,3.8641141298845715E-3,577.84205719107547,664.13773686521893,506.62166185783934,800.64469144324823,494.86715985906977,0.15665732258192103,527.0422019147735,510.98271665719102]
[null,2037,null,null,13,{"$f":"F$17*24*365*F$37*F295*F$104/1000000*(1+F$98)^($B593-$C$576)","v":433.23176258406272},544.33150126747557,0.16335949203068953,566.72910492648646,547.6823387859547,3.8447935592351486E-3,574.95284690512005,652.66381254945804,497.86905184606775,786.81241526994029,492.3928240597744,0.15587403596901142,524.40699090519968,502.15476321900786]
[null,2038,null,null,14,{"$f":"F$17*24*365*F$37*F296*F$104/1000000*(1+F$98)^($B594-$C$576)","v":425.61548547555282},534.76207466815072,0.1604876085099845,556.76592521216355,547.6823387859547,3.8447935592351486E-3,574.95284690512005,641.18988823369705,489.11644183429604,772.980139096632,492.3928240597744,0.15587403596901142,524.40699090519968,493.32680978082459]
[null,2039,null,null,15,{"$f":"F$17*24*365*F$37*F297*F$104/1000000*(1+F$98)^($B595-$C$576)","v":417.99920836704297},525.19264806882597,0.15761572498927956,546.80274549784065,542.17799367252803,3.8061524179363029E-3,569.17442633320923,629.71596391793628,480.3638318225245,759.14786292332394,487.44415246118371,0.15430746274319221,519.13656888605192,484.49885634264155]
[null,2040,null,null,16,{"$f":"F$17*24*365*F$37*F298*F$104/1000000*(1+F$98)^($B596-$C$576)","v":410.38293125853306},515.62322146950123,0.15474384146857456,536.83956578351774,550.43451134266809,3.8641141298845715E-3,577.84205719107547,618.2420396021754,471.61122181075291,745.31558675001577,494.86715985906977,0.15665732258192103,527.0422019147735,475.67090290445827]
[null,2041,null,null,17,{"$f":"F$17*24*365*F$37*F299*F$104/1000000*(1+F$98)^($B597-$C$576)","v":402.76665415002316},506.05379487017632,0.15187195794786959,526.87638606919484,550.43451134266809,3.8641141298845715E-3,577.84205719107547,606.7681152864144,462.85861179898126,731.48331057670771,494.86715985906977,0.15665732258192103,527.0422019147735,466.84294946627517]
[null,2042,null,null,18,{"$f":"F$17*24*365*F$37*F300*F$104/1000000*(1+F$98)^($B598-$C$576)","v":437.26390928856802},549.39766829064752,0.1648799009534157,572.00372948112806,547.6823387859547,3.8447935592351486E-3,574.95284690512005,658.73824306956669,502.50278655818209,794.1353850087504,492.3928240597744,0.15587403596901142,524.40699090519968,506.82838562745775]
[null,2043,null,null,19,{"$f":"F$17*24*365*F$37*F301*F$104/1000000*(1+F$98)^($B599-$C$576)","v":429.64763218005811},539.82824169132266,0.16200801743271068,562.04054976680516,547.6823387859547,3.8447935592351486E-3,574.95284690512005,647.26431875380581,493.7501765464105,780.30310883544223,492.3928240597744,0.15587403596901142,524.40699090519968,498.00043218927453]
[null,2044,null,null,20,{"$f":"F$17*24*365*F$37*F302*F$104/1000000*(1+F$98)^($B600-$C$576)","v":422.03135507154821},530.25881509199792,0.15913613391200571,552.07737005248225,542.17799367252803,3.8061524179363029E-3,569.17442633320923,635.79039443804493,484.99756653463885,766.47083266213406,487.44415246118371,0.15430746274319221,519.13656888605192,489.17247875109143]
[null,2045,null,null,21,{"$f":"F$17*24*365*F$37*F303*F$104/1000000*(1+F$98)^($B601-$C$576)","v":414.86309426353898},521.2522959396922,0.15643318471604808,542.70025973311954,550.43451134266809,3.8641141298845715E-3,577.84205719107547,624.99140684674057,476.75981593532441,753.45221979313828,494.86715985906977,0.15665732258192103,527.0422019147735,480.86381669162489]
[null,2046,null,null,22,{"$f":"F$17*24*365*F$37*F304*F$104/1000000*(1+F$98)^($B602-$C$576)","v":407.24681715502908},511.68286934036746,0.15356130119534311,532.73708001879652,550.43451134266809,3.8641141298845715E-3,577.84205719107547,613.51748253097981,468.00720592355282,739.61994361983,494.86715985906977,0.15665732258192103,527.0422019147735,472.03586325344168]
[null,2047,null,null,23,{"$f":"F$17*24*365*F$37*F305*F$104/1000000*(1+F$98)^($B603-$C$576)","v":399.63054004651912},502.1134427410426,0.15068941767463812,522.77390030447361,547.6823387859547,3.8447935592351486E-3,574.95284690512005,602.04355821521881,459.25459591178111,725.78766744652182,492.3928240597744,0.15587403596901142,524.40699090519968,463.20790981525857]
[null,2048,null,null,24,{"$f":"F$17*24*365*F$37*F306*F$104/1000000*(1+F$98)^($B604-$C$576)","v":433.67977888456335},544.8944087144946,0.16352842635543685,567.31517432144665,547.6823387859547,3.8447935592351486E-3,574.95284690512005,653.33874927391457,498.38391125852485,787.62607857425246,492.3928240597744,0.15587403596901142,524.40699090519968,502.67405459772448]
[null,2049,null,null,25,{"$f":"F$17*24*365*F$37*F307*F$104/1000000*(1+F$98)^($B605-$C$576)","v":426.06350177605344},535.32498211516986,0.16065654283473188,557.35199460712374,542.17799367252803,3.8061524179363029E-3,569.17442633320923,641.86482495815358,489.6313012467532,773.79380240094429,487.44415246118371,0.15430746274319221,519.13656888605192,493.84610115954138]
[null,null,null,"Total","£ M",{"$f":"SUM(F577:F605)","v":10435.195671259557},13111.24025596902,{"$f":"SUM(H577:H605)","v":3.9348182920153261},13650.728347412332,13471.884665111804,{"$f":"SUM(K577:K605)","v":9.4574193328924888E-2},14142.684349751573,{"$f":"SUM(M577:M605)","v":15720.626186041341},{"$f":"SUM(N577:N605)","v":11992.105434952027},18951.845684040796,12111.873737550732,3.8341879701925192,{"$f":"SUM(R577:R605)","v":12899.357891864081},{"$f":"SUM(S577:S605)","v":12095.334793068387}]
[]
[null,"Alternative Projected Annual Cash Flow (excl. Carbon Price)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,"Capital cost",-4,{"$f":"F109+F143+F177+F211+F577+F346+F379+F445+F478","v":-100.8261},{"$f":"G109+G143+G177+G211+G577+G346+G379+G445+G478","v":-145.23255},0,-188.44125,-259.82759999999996,{"$f":"K109+K143+K177+K211+K577+K346+K379+K445+K478","v":0},-285.27749999999997,-359.44484999999997,-181.97670000000002,-235.44360000000003,-187.13669999999999,0,-217.42529999999999,-219.81240000000003]
[null,2022,null,"Capital cost",-3,{"$f":"F110+F144+F178+F212+F578+F347+F380+F446+F479","v":-235.26089999999996},-338.87594999999999,0,-439.69625000000002,-606.26439999999991,{"$f":"K110+K144+K178+K212+K578+K347+K380+K446+K479","v":0},-665.64749999999992,-838.7046499999999,-424.6123,-549.36840000000007,-436.65229999999997,0,-507.32569999999993,-512.89560000000006]
[null,2023,null,"Capital cost",-2,{"$f":"F111+F145+F179+F213+F579+F348+F381+F447+F480","v":-268.86959999999999},-387.28680000000003,0,-502.51000000000005,-692.87360000000001,{"$f":"K111+K145+K179+K213+K579+K348+K381+K447+K480","v":0},-760.74,-958.51960000000008,-485.27120000000008,-627.84960000000012,-499.03120000000001,0,-579.80079999999998,-586.16640000000007]
[null,2024,null,"Capital + Start-up + Working Capital",-1,{"$f":"F112+F146+F180+F214+F580+F349+F382+F448+F481","v":-113.59156953527196},-147.14562174667981,-2.1595185322239682E-2,-177.48807270854883,-203.78363235924502,{"$f":"K112+K146+K180+K214+K580+K349+K382+K448+K481","v":-5.9484039579555936E-5},-221.76077812850718,-275.81596500180524,-161.64449293060778,-232.34919558182406,-168.96428876618421,-2.7740000000000001E-2,-189.85090213431039,-194.08127030075116,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"F113+F147+F181+F215+F581+F350+F383+F449+F482","v":81.144287213663233},81.53079891987862,2.2605422147183578E-2,97.135006956919597,73.890144587163974,{"$f":"K113+K147+K181+K215+K581+K350+K383+K449+K482","v":-1.1701505465946998E-3},83.772718451821802,127.26726230649619,94.141204419509464,117.09012242887141,41.033462770889258,8.3679354915260594E-4,52.904626728732964,75.522098887341031]
[null,2026,null,null,2,{"$f":"F114+F148+F182+F216+F582+F351+F384+F450+F483","v":136.44874586203071},184.4603777364789,2.9361397470352695E-2,216.98132650403772,241.86670439317092,{"$f":"K114+K148+K182+K216+K582+K351+K384+K450+K483","v":2.1488819849432779E-4},262.71229659719177,337.32782603414341,202.0543298638587,281.92451863965073,161.80542751451713,3.5813225819210145E-3,186.5466082946424,199.63698068190428]
[null,2027,null,null,3,{"$f":"F115+F149+F183+F217+F583+F352+F385+F451+F484","v":112.89149148615542},159.46419894292956,1.8538559353732172E-2,192.70179046021923,231.65778258916319,{"$f":"K115+K149+K183+K217+K583+K352+K385+K451+K484","v":1.7262378400707666E-4},252.36633706394198,319.03029243056187,181.08660469874519,248.00256548884283,159.33109171522182,2.7980359690114084E-3,183.91139728506857,190.80902724372112]
[null,2028,null,null,4,{"$f":"F116+F150+F184+F218+F584+F353+F386+F452+F485","v":89.334237110280242},134.46802014938032,7.7157212371116498E-3,168.42225441640079,224.20103334186885,{"$f":"K116+K150+K184+K218+K584+K353+K386+K452+K485","v":1.4967994016924752E-4},244.90958781664764,300.7327588269801,160.1188795336318,214.08061233803488,159.33109171522182,2.7980359690114084E-3,183.91139728506857,181.98107380553796]
[null,2029,null,null,5,{"$f":"F117+F151+F185+F219+F585+F354+F387+F453+F486","v":65.776982734404953},109.47184135583096,-3.1071168795088963E-3,144.14271837258212,211.23993898114784,{"$f":"K117+K151+K185+K219+K585+K354+K387+K453+K486","v":8.8094955032573072E-5},231.67441799744248,282.43522522339867,139.15115436851838,180.15865918722702,154.38242011663107,1.2314627431921962E-3,178.64097526592082,173.1531203673548]
[null,2030,null,null,6,{"$f":"F118+F152+F186+F220+F586+F355+F388+F454+F487","v":77.164999797575092},128.38244342977185,-7.5307766583586865E-4,165.57659513565716,212.03970740399356,{"$f":"K118+K152+K186+K220+K586+K355+K388+K454+K487","v":1.2311282314301299E-4},232.88529960801438,316.78275612742596,158.34246337506306,209.70244377277419,161.80542751451713,3.5813225819210145E-3,186.5466082946424,204.82989446907081]
[null,2031,null,null,7,{"$f":"F119+F153+F187+F221+F587+F356+F389+F455+F488","v":70.977125670011901},120.2414198113937,-2.8887616869190617E-3,157.01697976736313,212.73014714911341,{"$f":"K119+K153+K187+K221+K587+K356+K389+K455+K488","v":1.2523725312799713E-4},233.57573935313422,305.97781311439246,150.72088254415641,197.73032287516043,161.80542751451713,3.5813225819210145E-3,186.5466082946424,196.00194103088768]
[null,2032,null,null,8,{"$f":"F120+F154+F188+F222+F588+F357+F390+F456+F489","v":62.912832261001441},110.10908576504981,-5.9295795323714099E-3,146.46773065808026,209.97797459240002,{"$f":"K120+K154+K188+K222+K588+K357+K390+K456+K489","v":1.0591668247857426E-4},230.68652906717881,293.82895207417505,141.4534131199276,183.08438339754008,159.33109171522182,2.7980359690114084E-3,183.91139728506857,186.6546962139879]
[null,2033,null,null,9,{"$f":"F121+F155+F189+F223+F589+F358+F391+F457+F490","v":55.744571452992048},101.1025666127441,-8.6325287283290589E-3,137.09062033871732,209.97797459240002,{"$f":"K121+K155+K189+K223+K589+K358+K391+K457+K490","v":1.0591668247857426E-4},230.68652906717881,283.0299644828707,133.21566252061311,170.06577052854408,159.33109171522182,2.7980359690114084E-3,183.91139728506857,178.34603415452136]
[null,2034,null,null,10,{"$f":"F122+F156+F190+F224+F590+F359+F392+F458+F491","v":47.680278043981687},90.970232566400213,-1.1673346573781352E-2,126.5413712294342,204.47362947897335,{"$f":"K122+K156+K190+K224+K590+K359+K392+K458+K491","v":6.7275541179728521E-5},224.90810849526798,270.8811034426534,123.94819309638447,155.41983105092385,154.38242011663107,1.2314627431921962E-3,178.64097526592082,168.99878933762159]
[null,2035,null,null,11,{"$f":"F123+F157+F191+F225+F591+F360+F393+F459+F492","v":40.064000935471782},81.40080596707547,-1.454523009448635E-2,116.57819151511141,212.73014714911341,{"$f":"K123+K157+K191+K225+K591+K360+K393+K459+K492","v":1.2523725312799713E-4},233.57573935313422,259.4071791268924,115.19558308461276,141.58755487761567,161.80542751451713,3.5813225819210145E-3,186.5466082946424,160.17083589943837]
[null,2036,null,null,12,{"$f":"F124+F158+F192+F226+F592+F361+F394+F460+F493","v":75.009272374517082},125.30758683456564,-1.3683527641928876E-3,162.29160432200473,212.73014714911341,{"$f":"K124+K158+K192+K226+K592+K361+K394+K460+K493","v":1.2523725312799713E-4},233.57573935313422,312.05224363450122,155.35461725627081,205.05329261397054,161.80542751451713,3.5813225819210145E-3,186.5466082946424,200.67556343933762]
[null,2037,null,null,13,{"$f":"F125+F159+F193+F227+F593+F362+F395+F461+F494","v":67.392995266007233},115.7381602352409,-4.2402362848978584E-3,152.32842460768182,209.97797459240002,{"$f":"K125+K159+K193+K227+K593+K362+K395+K461+K494","v":1.0591668247857426E-4},230.68652906717881,300.57831931874034,146.60200724449922,191.22101644066259,159.33109171522182,2.7980359690114084E-3,183.91139728506857,191.84761000115446]
[null,2038,null,null,14,{"$f":"F126+F160+F194+F228+F594+F363+F396+F462+F495","v":59.776718157497342},106.16873363591604,-7.1121198056028848E-3,142.36524489335892,209.97797459240002,{"$f":"K126+K160+K194+K228+K594+K363+K396+K462+K495","v":1.0591668247857426E-4},230.68652906717881,289.10439500297935,137.84939723272751,177.38874026735431,159.33109171522182,2.7980359690114084E-3,183.91139728506857,183.01965656297119]
[null,2039,null,null,15,{"$f":"F127+F161+F195+F229+F595+F364+F397+F463+F496","v":52.160441048987494},96.599307036591298,-9.984003326307828E-3,132.40206517903601,204.47362947897335,{"$f":"K127+K161+K195+K229+K595+K364+K397+K463+K496","v":6.7275541179728521E-5},224.90810849526798,277.63047068721858,129.09678722095597,163.55646409404625,154.38242011663107,1.2314627431921962E-3,178.64097526592082,174.19170312478815]
[null,2040,null,null,16,{"$f":"F128+F162+F196+F230+F596+F365+F398+F464+F497","v":44.544163940477588},87.029880437266556,-1.2855886847012827E-2,122.4388854647131,212.73014714911341,{"$f":"K128+K162+K196+K230+K596+K365+K398+K464+K497","v":1.2523725312799713E-4},233.57573935313422,266.15654637145769,120.34417720918438,149.72418792073807,161.80542751451713,3.5813225819210145E-3,186.5466082946424,165.36374968660488]
[null,2041,null,null,17,{"$f":"F129+F163+F197+F231+F597+F366+F399+F465+F498","v":38.27911903799933},78.771682458926364,-1.5051962582705452E-2,113.69862002766246,213.2026617419784,{"$f":"K129+K163+K197+K231+K597+K366+K399+K465+K498","v":1.2669114418296644E-4},234.04825394599922,255.11717173850062,112.62981610398953,137.59947527782066,161.80542751451713,3.5813225819210145E-3,186.5466082946424,156.53579624842178]
[null,2042,null,null,18,{"$f":"F130+F164+F198+F232+F598+F367+F400+F466+F499","v":72.665253106969203},122.0044348098226,-2.1012914233468297E-3,158.71677466483925,210.41044557570018,{"$f":"K130+K164+K198+K232+K598+K367+K400+K466+K499","v":1.0724736242719024E-4},231.11900005047897,307.04850044283114,152.18600366771776,200.10684093610143,159.33109171522182,2.7980359690114084E-3,183.91139728506857,196.52123240960435]
[null,2043,null,null,19,{"$f":"F131+F165+F199+F233+F599+F368+F401+F467+F500","v":65.048975998459298},112.43500821049774,-4.9731749440518561E-3,148.75359495051634,210.41044557570018,{"$f":"K131+K165+K199+K233+K599+K368+K401+K467+K500","v":1.0724736242719024E-4},231.11900005047897,295.57457612707026,143.43339365594616,186.27456476279326,159.33109171522182,2.7980359690114084E-3,183.91139728506857,187.69327897142114]
[null,2044,null,null,20,{"$f":"F132+F166+F200+F234+F600+F369+F402+F468+F501","v":57.432698889949407},102.865581611173,-7.845058464756827E-3,138.79041523619344,204.90610046227351,{"$f":"K132+K166+K200+K234+K600+K369+K402+K468+K501","v":6.8606221128344504E-5},225.34057947856815,284.10065181130938,134.68078364417451,172.44228858948509,154.38242011663107,1.2314627431921962E-3,178.64097526592082,178.86532553323804]
[null,2045,null,null,21,{"$f":"F133+F167+F201+F235+F601+F370+F403+F469+F502","v":50.264438081940185},93.859062458867285,-1.0548007660714448E-2,129.41330491683073,213.16261813241357,{"$f":"K133+K167+K201+K235+K601+K370+K403+K469+K502","v":1.2656793307661311E-4},234.00821033643439,273.30166422000502,126.44303304486007,159.42367572048931,161.80542751451713,3.5813225819210145E-3,186.5466082946424,170.55666347377149]
[null,2046,null,null,22,{"$f":"F134+F168+F202+F236+F602+F371+F404+F470+F503","v":42.648160973430279},84.289635859542543,-1.3419891181419419E-2,119.45012520250769,213.16261813241357,{"$f":"K134+K168+K202+K236+K602+K371+K404+K470+K503","v":1.2656793307661311E-4},234.00821033643439,261.82773990424425,117.69042303308848,145.59139954718103,161.80542751451713,3.5813225819210145E-3,186.5466082946424,161.72871003558828]
[null,2047,null,null,23,{"$f":"F135+F169+F203+F237+F603+F372+F405+F471+F504","v":35.031883864920317},74.720209260217686,-1.6291774702124416E-2,109.48694548818479,210.41044557570018,{"$f":"K135+K169+K203+K237+K603+K372+K405+K471+K504","v":1.0724736242719024E-4},231.11900005047897,250.35381558848326,108.93781302131677,131.75912337387285,159.33109171522182,2.7980359690114084E-3,183.91139728506857,152.90075659740518]
[null,2048,null,null,24,{"$f":"F136+F170+F204+F238+F604+F373+F406+F472+F505","v":69.081122702964535},117.50117523366968,-3.452766021325682E-3,154.02821950515784,210.41044557570018,{"$f":"K136+K170+K204+K238+K604+K373+K406+K472+K505","v":1.0724736242719024E-4},231.11900005047897,301.64900664717902,148.06712836806051,193.59753450160349,159.33109171522182,2.7980359690114084E-3,183.91139728506857,192.36690137987108]
[null,2049,null,"Includes release of Working Capital",25,{"$f":"F137+F171+F205+F239+F605+F374+F407+F473+F506","v":90.8888078004872},138.01633920572948,8.8328682706325413E-3,173.64672797360203,219.02997162907792,{"$f":"K137+K171+K205+K239+K605+K374+K407+K473+K506","v":1.1097160972167398E-4},239.57336865018812,304.20131581350529,162.71391659666793,221.14176566758169,172.55287043317713,1.5101462743192197E-2,196.77079861199843,202.05670529937578]
[null,null,null,"Total","£ M",{"$f":"SUM(F610:F638)","v":941.81543427690303},1738.3676667982809,{"$f":"SUM(H610:H638)","v":-9.1315384012918249E-2},2318.3299650782633,3437.0315772622216,{"$f":"SUM(K610:K638)","v":1.566326230352697E-3},3773.2147930278807,{"$f":"SUM(M610:M638)","v":4642.9124854962101},{"$f":"SUM(N610:N638)","v":2241.9529749938724},2888.7163587170617,2588.8912896872785,5.3336370192516823E-2,{"$f":"SUM(R610:R638)","v":2987.8700717725715},{"$f":"SUM(S610:S638)","v":2917.4724745541894}]
[]
[null,"Alternative Discounted Cash Flow Calculation (excl. Carbon Price)"]
[null,"Base Year",{"$f":"C543","v":2017},null,"year of Operation"]
[null,2021,null,null,-4,{"$f":"F610/(1+F$99)^($B643-$C$642)","v":-74.661708782298092},{"$f":"G610/(1+G$99)^($B643-$C$642)","v":-103.2648322232573},0,-133.98755351462799,-184.7454549339773,{"$f":"K610/(1+K$99)^($B643-$C$642)","v":0},-202.84112049654354,-255.57639887727569,-129.3910586438235,-167.40767721863801,-133.05997814067186,{"$f":"Q610/(1+Q$99)^($B643-$C$642)","v":0},-154.59610896862574,-156.29341085446427,null,"Interest During Construction applied at standard Discount Rate on full Project Cost"]
[null,2022,null,null,-3,{"$f":"F611/(1+F$99)^($B644-$C$642)","v":-161.60543026471447},-221.25920586556506,0,-287.08689152200674,-395.84272560080842,0,-434.61519543183493,-547.60783352951626,-277.23826461792606,-358.69413545468814,-285.099432808296,0,-331.24357599644321,-334.88028037381389]
[null,2023,null,null,-2,{"$f":"F612/(1+F$99)^($B645-$C$642)","v":-171.32831196895253},-232.20171152099184,0,-301.2849445331305,-415.41936308624793,0,-456.10934847890326,-574.69010471417175,-290.94924792646054,-376.43356731437819,-299.19919486637389,0,-347.62542410750962,-351.44198386337541]
[null,2024,null,null,-1,{"$f":"F613/(1+F$99)^($B646-$C$642)","v":-67.145169491318896},-81.012528285676112,-1.1889450334881167E-2,-97.717875258465796,-112.19516479452211,-3.2749546889551184E-5,-122.092666418018,-151.853302878541,-88.995030231404868,-127.92222803361351,-93.025018756621648,-1.5272540956152256E-2,-104.52435754898013,-106.85343004651328,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"F614/(1+F$99)^($B647-$C$642)","v":44.494656963529657},{"$f":"G614/(1+G$99)^($B647-$C$642)","v":41.219114713089482},1.1428509237818721E-2,49.108055452131879,37.356267646759051,-5.9158710880620783E-4,42.352550661086191,64.341867781615562,47.594493806070801,59.196662514104148,20.745080772367942,4.2305349328896155E-4,26.746725248305346,38.181326549611491]
[null,2026,null,null,2,{"$f":"F615/(1+F$99)^($B648-$C$642)","v":69.406588873058212},85.635172294358426,1.3630939945102101E-2,100.73292437022415,112.28588576657664,9.9761196024304098E-5,121.96338888065726,156.60342267857405,93.803111340429808,130.88260483886074,75.117680194513596,1.6626181736579635E-3,86.60369851926572,92.680864296199914]
[null,2027,null,null,3,{"$f":"F616/(1+F$99)^($B649-$C$642)","v":53.268884497545834},67.980506807483749,7.9030946676524206E-3,82.149883579094578,98.757047479637151,7.3590513743003358E-5,107.58522357043279,136.00445184646856,77.198262964798175,105.72492260486307,67.923762429376978,1.1928188552656834E-3,78.402488320189775,81.342987714210494]
[null,2028,null,null,4,{"$f":"F617/(1+F$99)^($B650-$C$642)","v":39.103133769719463},52.639570032355664,3.0204374836476262E-3,65.931476097517361,87.766935088470547,5.8594509566103853E-5,95.873616530890772,117.72645348470461,62.68099257615026,83.805140978641106,62.372600945249758,1.0953341187012705E-3,71.994938769687579,71.239284020900683]
[null,2029,null,null,5,{"$f":"F618/(1+F$99)^($B651-$C$642)","v":26.708458175114082},39.352095732335314,-1.1169224832580777E-3,51.815315996004905,75.934908907385676,3.1667697017256182E-5,83.280538290523765,101.52764294014376,50.020986951118218,64.76204945069469,55.496205239409527,4.4267675742646424E-4,64.216484105095546,62.243752225747912]
[null,2030,null,null,6,{"$f":"F619/(1+F$99)^($B652-$C$642)","v":29.065410989206189},42.378267722947797,-2.485863805546186E-4,54.655832136045866,69.99302434353055,4.0638797953214809E-5,76.874028191604438,104.56807091792859,52.267889016227954,69.221507761848528,53.41099252396755,1.1821729134008049E-3,61.577906588471592,67.613108720911441]
[null,2031,null,null,7,{"$f":"F620/(1+F$99)^($B653-$C$642)","v":24.800232711500342},36.447167207122206,-8.7563154518482131E-4,47.594448942095177,64.48203335673486,3.7961487085536548E-5,70.800677845324287,92.746946382889618,45.685997523220891,59.93533801458279,49.045906817233742,1.0855582308547335E-3,56.545368768109817,59.411436831656189]
[null,2032,null,null,8,{"$f":"F621/(1+F$99)^($B654-$C$642)","v":20.391906177275391},30.648199105575969,-1.6504626558088359E-3,40.768408352143275,58.446101231149719,2.9481268967504127E-5,64.210202316195179,81.785514461245981,39.37270334542108,50.960432524728965,44.348847224257895,7.7881641543921178E-4,51.190626846223324,51.954207537094163]
[null,2033,null,null,9,{"$f":"F622/(1+F$99)^($B655-$C$642)","v":16.761095766336439},25.841403936926103,-2.2064391571811112E-3,35.039803783675865,53.669514445500198,2.7071872330123164E-5,58.96253656216269,72.34130530504045,34.049380359513663,43.468117767039246,40.724377616398435,7.1516658901672335E-4,47.007003531885509,45.584519399875177]
[null,2034,null,null,10,{"$f":"F623/(1+F$99)^($B656-$C$642)","v":13.299026298701683},21.35135046243904,-2.7398161655175861E-3,29.700145738828954,47.991392350743176,1.5790040508362682E-5,52.787507636870423,63.577691406194035,29.091508676261654,36.478122435920845,36.234634826768215,2.8903292725058496E-4,41.928287553519581,39.66519901157433]
[null,2035,null,null,11,{"$f":"F624/(1+F$99)^($B657-$C$642)","v":10.366129309369796},17.54392933369088,-3.1348644019956805E-3,25.125544268171538,45.848718871889986,2.6991790716566503E-5,50.341470414106908,55.908798017246454,24.827557235823914,30.515693644454625,34.873155767898822,7.718654570052655E-4,40.205505025154991,34.520859995839949]
[null,2036,null,null,12,{"$f":"F625/(1+F$99)^($B658-$C$642)","v":18.00356439623538},24.799769886591211,-2.7081228306204851E-4,32.119319694705062,42.101670222121207,2.4785850061126271E-5,46.227245559326832,61.758621566522748,30.746412536548814,40.582335034733653,32.023099878694978,7.0878370707554237E-4,36.919655670482094,39.715933574939797]
[null,2037,null,null,13,{"$f":"F626/(1+F$99)^($B659-$C$642)","v":15.005122382553099},21.033860024155551,-7.7060613633920594E-4,27.683650356855377,38.160683708426667,1.924893802484092E-5,41.924186041967893,54.626082546983866,26.642950720605228,34.751857860143843,28.956291285624051,5.0850555076318042E-4,33.423432509022398,34.86573284499444]
[null,2038,null,null,14,{"$f":"F627/(1+F$99)^($B660-$C$642)","v":12.346335945206274},17.717855781303783,-1.18689852181111E-3,23.75847192395274,35.041950145479042,1.7675792492966869E-5,38.497875153322219,48.246878350925655,23.004849507622644,29.603330563047276,26.589799160352666,4.6694724587987191E-4,30.691857216733148,30.543040018228936]
[null,2039,null,null,15,{"$f":"F628/(1+F$99)^($B661-$C$642)","v":9.9937508091597849},14.803372119664047,-1.5299997589766738E-3,20.289969984099859,31.334585295616844,1.0309648186793516E-5,34.46606942557122,42.545513994045344,19.78345227632947,25.064229494353466,23.658352050652997,1.8871565229832354E-4,27.375857175449596,26.694027945123004]
[null,2040,null,null,16,{"$f":"F629/(1+F$99)^($B662-$C$642)","v":7.9169757085909556},12.246927658186769,-1.8090926404373436E-3,17.22971656747519,29.935588900740598,1.7623505530082724E-5,32.869000488025591,37.453802680031032,16.934947226858224,21.069330314291218,22.769413855516877,5.0396712440657567E-4,26.251016377201687,23.270144340347233]
[null,2041,null,null,17,{"$f":"F630/(1+F$99)^($B663-$C$642)","v":6.3111960883287965},10.178903741015473,-1.945019751515584E-3,14.692174555892356,27.550120848713167,1.6371072969654383E-5,30.243795400857326,32.966328161904599,14.554063347429098,17.780651243516232,20.908552668059574,4.6277972856434863E-4,24.105616507990533,20.227609114058438]
[null,2042,null,null,18,{"$f":"F631/(1+F$99)^($B664-$C$642)","v":11.113676967921553},14.47700163633934,-2.4933847217633047E-4,18.833274463498341,24.967226557382961,1.2725932821800258E-5,27.424496061437566,36.434262822293142,18.058335564275037,23.744604597286347,18.906169100135791,3.3201392527292992E-4,21.822859173829269,23.319137600235916]
[null,2043,null,null,19,{"$f":"F632/(1+F$99)^($B665-$C$642)","v":9.2289582677876822},12.251145063476594,-5.4188716339630052E-4,16.208491460600637,22.926746150030262,1.1685888725252759E-5,25.183191975608409,32.206401429961822,15.62879160675574,20.296851940211578,17.361036822897876,3.0487963753253423E-4,20.039356449797303,20.451437899248248]
[null,2044,null,null,20,{"$f":"F633/(1+F$99)^($B666-$C$642)","v":7.558797003855739},10.292416031011088,-7.8495259777068256E-4,13.88694519929224,20.502278801297329,6.8645290203829189E-6,22.546890381948966,28.426243815704179,13.47574800955457,17.254048902493906,15.447033602754768,1.2321640223193523E-4,17.874270565760447,17.896718368531115]
[null,2045,null,null,21,{"$f":"F634/(1+F$99)^($B667-$C$642)","v":6.1367089759108921},8.6237384967573156,-9.6914732946174397E-4,11.890450110696049,19.585308311210447,1.1629018321018549E-5,21.500594179917044,25.110863258353731,11.617542548899614,14.647792696713136,14.866627235411833,3.2905069164262436E-4,17.139838447619518,15.670687796629371]
[null,2046,null,null,22,{"$f":"F635/(1+F$99)^($B668-$C$642)","v":4.8301013547378169},7.1115728740984459,-1.1322451820549749E-3,10.078086843480488,17.984672462084891,1.0678621047767263E-5,19.743428999005548,22.090581289167194,9.9296195961502551,12.28364361956778,13.651631988440617,3.02158578184228E-4,15.739061935371456,13.645159283504167]
[null,2047,null,null,23,{"$f":"F636/(1+F$99)^($B669-$C$642)","v":3.6804478375950764},5.7889751703773591,-1.262211122877488E-3,8.4825406029612971,16.301625183941788,8.3090280973024316E-6,17.906027913214231,19.396252186656945,8.4399963669718563,10.208085620126045,12.344233814928822,2.1677884618898896E-4,14.248601857161962,11.846041281706551]
[null,2048,null,null,24,{"$f":"F637/(1+F$99)^($B670-$C$642)","v":6.7325223018884461},8.3594544939465845,-2.4564214252425918E-4,10.95811926286186,14.969352785988789,7.629961521857146E-6,16.442633529122347,21.460390836063052,10.534025886810637,13.773222068528455,11.3353845867115,1.9906230136729935E-4,13.084115571314934,13.685670420135088]
[null,2049,null,null,25,{"$f":"F638/(1+F$99)^($B671-$C$642)","v":8.2169389361552909},9.0165075702426201,5.7704489256448833E-4,11.344215085925473,14.30906955414757,7.24969496289861E-6,15.651154816119584,19.873251838840059,10.629982429767116,14.44703153056675,11.272754164336281,9.8656763343623602E-4,12.854893887912352,13.200218346861307]
[null,null,null,"Total (=NPV)","£ M",{"$f":"SUM(F643:F671)","v":-5.3290705182007514E-14},3.6770586575585185E-13,{"$f":"SUM(H643:H671)","v":-2.8926513961913258E-16},-3.907985046680551E-13,3.4034997042908799E-12,{"$f":"SUM(K643:K671)","v":-3.9177814909353154E-17},-2.2915003228263231E-13,{"$f":"SUM(M643:M671)","v":3.836930773104541E-13},{"$f":"SUM(N643:N671)","v":-1.7408297026122455E-13},6.8922645368729718E-13,-2.2470914018413168E-12,2.9490299091605721E-17,{"$f":"SUM(R643:R671)","v":-3.0873081868776353E-12},{"$f":"SUM(S643:S671)","v":-1.4104273304837989E-12}]

{"sheet":"LCOH Calculation","index":2,"n_rows":429,"n_cols":11,"rows_kept":429,"cut":false,"hidden":false,"merged":[[4,1,4,4]]}
[null,"This spreadsheet contains macros … please ensure that macros are enabled on your machine."]
[]
[null,null,null,null,null,"Reference Case\nSMR Hydrogen Plant","Benchmark 11\nSMR Hydrogen Plant with Cansolv","Novel Technology\nHydrogen Plant"]
[null,null,null,null,"Units","H",11,"11a"]
[null,"Power Plant Technical Performance"]
[null,null,"Electrical power production",null,"MWe",{"$f":"SUM(F7:F8)","v":18.5},{"$f":"SUM(G7:G8)","v":12.3},{"$f":"SUM(H7:H8)","v":0}]
[null,null,null,"Steam Turbine","MWe",18.5,12.3,0]
[null,null,null,"Others","MWe",0,0,0]
[null,null,"Electrical power use",null,"MWe",{"$f":"SUM(F10:F13)","v":2.83},{"$f":"SUM(G10:G13)","v":12.299999999999999},{"$f":"SUM(H10:H13)","v":0}]
[null,null,null,"Syngas Production","MWe",0.63,2.2000000000000002,0]
[null,null,null,"CO2 Capture","MWe",0,7.5,0]
[null,null,null,"CO2 Compression","MWe",0,0,0]
[null,null,null,"Utilities","MWe",2.2000000000000002,2.6,0]
[null,null,"Net Power Import",null,"MWe",{"$f":"F9-F6","v":-15.67},{"$f":"G9-G6","v":0},{"$f":"H9-H6","v":0}]
[null,null,"NG Feed Flow Rate",null,"kg/h",{"$f":"SUM(F16:F17)","v":34578},{"$f":"SUM(G16:G17)","v":34578},1]
[null,null,null,"Natural Gas","kg/h",34578,34578,1]
[null,null,null,null,"kg/h"]
[null,null,"NG Feed Flow Rate (LHV)",null,"MWth",{"$f":"SUM(F19:F20)","v":446.34435000000002},446.34435000000002,1]
[null,null,null,"Natural Gas","MWth",{"$f":"(F16/3600)*(46470)/1000","v":446.34435000000002},{"$f":"(G16/3600)*(46470)/1000","v":446.34435000000002},1]
[null,null,null,null,"MWth"]
[null,null,"Product Flow Rate",null,"kg/h",{"$f":"SUM(F22:F23)","v":8994},{"$f":"SUM(G22:G23)","v":8994},{"$f":"SUM(H22:H23)","v":1}]
[null,null,null,"Hydrogen","kg/h",8994,8994,1]
[]
[null,null,"Product Flow Rate",null,"Nm3/h",{"$f":"SUM(F25:F26)","v":100000},{"$f":"SUM(G25:G26)","v":100000},1]
[null,null,null,"Hydrogen","Nm3/h",100000,100000,1]
[]
[null,null,"Product Flow Rate (LHV)",null,"MWth",{"$f":"SUM(F28:F29)","v":299.8},{"$f":"SUM(G28:G29)","v":299.8},{"$f":"SUM(H28:H29)","v":1}]
[null,null,null,"Hydrogen","MWth",{"$f":"(F22/3600)*(120000)/1000","v":299.8},{"$f":"(G22/3600)*(120000)/1000","v":299.8},1]
[]
[null,null,"Hydrogen Yield",null,"%",0.66610000000000003,0.66610000000000003,0.86499999999999999,null,"moles of hydrogen (H) product per mole of hydrogen (H) in feed gas and net water make-up to process"]
[null,0.54900000000000004,"Net efficiency for power import (%)",null,"kg/h",{"$f":"$B$31","v":0.54900000000000004},{"$f":"$B$31","v":0.54900000000000004},0.54900000000000004,null,"Based on efficiency for Benchmark 1 Power Case"]
[null,null,"Net Efficiency - Year 1 (LHV)",null,"%",{"$f":"F27/(F18+(F14/F31))","v":0.71756556111320091},{"$f":"G27/(G18+(G14/G31))","v":0.67167871621988717},{"$f":"H27/(H18+(H14/H31))","v":1},null,"MWth hydrogen / (MWth HPU feedstock + MWth NG used to generate the net electricity imported)"]
[null,null,"Plant availability",null,"%",0.93,{"$f":"IF(G16=0,0.85,0.9)","v":0.9},0.9]
[null,null,"Plant load factor",null,"%",1,1,1]
[null,null,"Overall plant operating factor",null,"%",{"$f":"F33*F34","v":0.93},{"$f":"G33*G34","v":0.9},0.9]
[]
[null,0.6,"First year reduced production rate",null,"%",{"$f":"$B$37","v":0.6},{"$f":"$B$37","v":0.6},0.6]
[null,"Carbon Balance"]
[null,0.72284000000000004,"Carbon mass fraction in Natural Gas feed",null,"-",{"$f":"$B39","v":0.72284000000000004},{"$f":"$B39","v":0.72284000000000004},{"$f":"$B39","v":0.72284000000000004}]
[null,null,"Total carbon in feeds",null,"kg/h",{"$f":"F16*F39","v":24994.361520000002},{"$f":"G16*G39","v":24994.361520000002},{"$f":"H16*H39","v":0.72284000000000004}]
[null,null,"Total carbon captured",null,"kg/h",{"$f":"F42/44.01*12.01","v":0},{"$f":"G42/44.01*12.01","v":22527.277891388323},{"$f":"H42/44.01*12.01","v":0}]
[null,null,"Total CO2 captured",null,"kg/h",0,82550,0]
[null,null,"Direct CO2 emissions",null,"kg/h",{"$f":"(F40/12.01*44.01)-F42","v":91590.495461715254},{"$f":"(G40-G41)/12.01*44.01","v":9040.4954617152362},{"$f":"(H40-H41)/12.01*44.01","v":2.6488083597002499}]
[null,null,"Carbon capture rate",null,"%",{"$f":"F41/F40","v":0},{"$f":"G41/G40","v":0.90129439287186564},{"$f":"H41/H40","v":0}]
[null,34.299999999999997,"Indirect CO2 emissions from power import (kg/MWh)",null,"kg/h",{"$f":"IF(F14>0,$B45*F14,0)","v":0},{"$f":"IF(G14>0,$B45*G14,0)","v":0},{"$f":"IF(H14>0,$B45*H14,0)","v":0},null,"Based on footprint for Benchmark 1 Power Case"]
[null,null,"Total CO2 emissions",null,"kg/h",{"$f":"F43+F45","v":91590.495461715254},{"$f":"G43+G45","v":9040.4954617152362},{"$f":"H43+H45","v":2.6488083597002499}]
[null,null,"Carbon Footprint",null,"kg CO2/kNm3",{"$f":"F46/F24*1000","v":915.9049546171525},{"$f":"G46/G24*1000","v":90.40495461715237},{"$f":"H46/H24*1000","v":2648.8083597002496}]
[null,"Capital Costs (2017 basis)"]
[null,null,"Total Project Cost",null,"£M",{"$f":"F51+F52+F53+F59+F60","v":144.07300000000001},{"$f":"G51+G52+G53+G59+G60","v":237.27600000000001},{"$f":"H51+H52+H53+H59+H60","v":0}]
[null,null,"Pre-Development Costs"]
[null,null,null,"Pre-Licensing, Technical & Design","£M",1.274,2.0710000000000002,0]
[null,null,null,"Regulatory, Licensing & Public Enquiry","£M",2.7,4.5010000000000003,0]
[null,null,"EPC Contract Cost",null,"£M",{"$f":"SUM(F54:F57)","v":127.381},207.20099999999999,{"$f":"SUM(H54:H57)","v":0}]
[null,null,null,"Syngas Production","£M",91.25,null,0]
[null,null,null,"CO2 Capture","£M",0,null,0]
[null,null,null,"CO2 Compression","£M",0,null,0]
[null,null,null,"Utilities","£M",36.131,null,0]
[null,null,"Other Costs"]
[null,null,null,"Infrastructure Connections","£M",3.8,9,0]
[null,null,null,"Owner's Costs","£M",8.9179999999999993,14.503,0]
[null,null,"Overall CAPEX Impact (vs Reference Case)",null,"£M","-",{"$f":"(G49-$F$49)","v":93.203000000000003},{"$f":"(H49-$F$49)","v":-144.07300000000001}]
[null,null,"Overall CAPEX Impact (vs Reference Case)",null,"%","-",{"$f":"G61/$F$49","v":0.64691510553677645},{"$f":"H61/$F$49","v":-1}]
[null,"Operating Costs (2017 basis)"]
[null,null,"Total Operating Cost (excl. Feed & Carbon)",null,"£M pa",{"$f":"F65+F73","v":8.0256491905151268},{"$f":"G65+G73","v":25.028317704885239},{"$f":"H65+H73","v":0}]
[null,null,"Total Fixed OPEX",null,"£M pa",{"$f":"SUM(F68:F72)","v":7.3715200000000003},{"$f":"SUM(G68:G72)","v":10.703175000000002},{"$f":"SUM(H68:H72)","v":0}]
[null,null,null,"Number of personnel","#",13,15,0]
[null,null,53700,"Average Salary £ pa",null,{"$f":"$C67","v":53700},{"$f":"$C67","v":53700},{"$f":"$C$67","v":53700}]
[null,null,null,"Direct Labour","£M pa",{"$f":"(F66*F67)*1.3/1000000","v":0.90752999999999995},{"$f":"(G66*G67)*1.3/1000000","v":1.04715},0,null,"Includes allowance for 30% payroll burden"]
[null,null,5.0000000000000001E-3,"General Overheads","£M pa",{"$f":"F53*$C69","v":0.63690500000000005},{"$f":"G53*$C69","v":1.0360050000000001},{"$f":"H53*$C69","v":0}]
[null,null,0.02,"Insurance and Local Taxes","£M pa",{"$f":"F53*$C70","v":2.5476200000000002},{"$f":"G53*$C70","v":4.1440200000000003},{"$f":"H53*$C70","v":0}]
[null,null,0.03,"Syngas Unit Maintenance","£M pa",{"$f":"$C71*F54","v":2.7374999999999998},2.7370000000000001,{"$f":"$C71*H54","v":0}]
[null,null,1.4999999999999999E-2,"Other Units Maintenance","£M pa",{"$f":"$C72*SUM(F55:F57)","v":0.54196500000000003},1.7390000000000001,{"$f":"$C72*SUM(H55:H57)","v":0}]
[null,null,"Total Variable OPEX (excl. Feed)",null,"£M pa",{"$f":"SUM(F76:F79)","v":0.65412919051512675},{"$f":"SUM(G76:G79)","v":14.325142704885236},{"$f":"SUM(H76:H79)","v":0}]
[null,null,"Central","NG Feed Price Set",null,{"$f":"$C$74","v":"Central"},{"$f":"$C$74","v":"Central"},{"$f":"$C$74","v":"Central"}]
[null,null,71.7,"Electricity Import Cost £/MWh","£M pa",{"$f":"$C$75*F14*24*365*F35/1000000","v":-9.1532475252000012},{"$f":"$C$75*G14*24*365*G35/1000000","v":0},{"$f":"$C$76*H43*24*365*H36/1000/1000000","v":0},null,"Price based on LCOE for Benchmark 1 Power Case"]
[null,null,19,"CO2 Storage Cost £/tonne CO2","£M pa",{"$f":"$C$76*F42*24*365*F35/1000/1000000","v":0},{"$f":"$C$76*G42*24*365*G35/1000/1000000","v":12.365659800000001},{"$f":"$C$76*H42*24*365*H35/1000/1000000","v":0},null,"Based on Leigh-Fisher Renewables Report 2016 "]
[null,null,null,"Solvent Make-up Cost","£M pa",0,{"$f":"1.7/'Price Sets'!N6","v":1.2553537143701077},0]
[null,null,null,"Cats & Chems Consumption","£M pa",{"$f":"(3.2/1.223/4)","v":0.65412919051512675},{"$f":"0.05+(3.2/1.223/4)","v":0.70412919051512679},0,null,"Reformer & WGS catalyst replacement"]
[null,null,null,"Other","£M pa",0,0,0]
[null,"Income Estimates (2017 basis)",null,null,null,null,null,null,null,2.7,"£Mpa solvent make-up in Case 5"]
[null,null,null,"Income from Hydrogen Export","£M pa",{"$f":"F25*24*365*F35*F95/1000/1000000","v":158.76856386517579},{"$f":"G25*24*365*G35*G95/1000/1000000","v":130.72199340581605},{"$f":"H25*24*365*H35*H95/1000/1000000","v":1.3071672E-3},null,0.1293180041620747,"scaling factor from Case 5 (CO2 product rate)"]
[null,"Start-up Costs & Working Capital (2017 basis)"]
[null,null,"Total Start-up Cost (excl. Fuel)",null,"£M ",{"$f":"(F84*F68+F85*SUM(F72:F72)+F86*SUM(F77:F79))/12","v":0.52590604762878168},{"$f":"(G84*G68+G85*SUM(G72:G72)+G86*SUM(G77:G79))/12","v":1.1864082262213087},{"$f":"(H84*H68+H85*SUM(H72:H72)+H86*SUM(H77:H79))/12","v":0}]
[null,null,null,"Start-up Labour","Months",3,3,3,null,"3 months (simple); 4 months (complex)"]
[null,null,3,"Start-up Maintenance","Months",{"$f":"$C85","v":3},{"$f":"$C85","v":3},3]
[null,null,3,"Start-up Consumables","Months",{"$f":"$C86","v":3},3,3]
[null,null,1,"Start-up Fuel","Months",1,1,1]
[null,null,1,"Working Capital Allowance","Months",{"$f":"$C88","v":1},{"$f":"$C88","v":1},1,null,"Applies to Fuel & Consumables"]
[null,"Simplified NPV Estimate"]
[null,null,null,"Annual Cash Flow Income","£M pa",{"$f":"SUM(F81:F81)-F64","v":150.74291467466065},{"$f":"SUM(G81:G81)-G64","v":105.69367570093081},{"$f":"SUM(H81:H81)-H64","v":1.3071672E-3}]
[null,null,25,"Project Life","years",{"$f":"$C91","v":25},{"$f":"$C91","v":25},25]
[null,null,0,"Cost Escalation Rate","% / year",{"$f":"$C92","v":0},{"$f":"$C92","v":0},0]
[null,null,8.8999999999999996E-2,"Discount Rate","% / year",7.8E-2,8.8999999999999996E-2,8.8999999999999996E-2]
[null,null,null,"NPV","£M",{"$f":"F429","v":2.0961010704922955E-13},{"$f":"G429","v":-1.5276668818842154E-13},{"$f":"H429","v":-0.83059241496231129},null,"Use \"Update LCOH\" button to Goal Seek this row to zero by varying LCOH in the line below"]
[null,"Levelised Cost of Hydrogen",null,null,"£/kNm3",194.88457291841678,165.80668874405893,165.8,null,"Hydrogen sales price is set in order to achieve an NPV=0 over the lifetime of the project"]
[null,"Cost of CO2 Avoided",null,null,"£/tCO2",0,{"$f":"(G95-$F$95)/(($F$47-G47)/1000)","v":-35.224571985896844},{"$f":"(H95-$F$95)/(($F$47-H47)/1000)","v":16.783724259011475},null,"Consistent with definition on P145 (section 11.1.3) of IEAGHG 2012 report:"]
[null,"Levelised Cost of Hydrogen",null,null,"£/kWth",{"$f":"F95*F25/F28/1000","v":65.00486088005897},{"$f":"G95*G25/G28/1000","v":55.30576675919243},0.1658]
[]
[null,"Feed Cost - Natural Gas (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Start-up Feedstock",-1,{"$f":"-F$19*'Price Sets'!$D15*F$87/12*24*365/1000000","v":-4.819444477892306},{"$f":"-G$19*'Price Sets'!$D15*G$87/12*24*365/1000000","v":-4.819444477892306},{"$f":"-H$19*'Price Sets'!$D15*H$87/12*24*365/1000000","v":-1.0797592661119841E-2}]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$19*'Price Sets'!$D16*F$35*F$37*24*365/1000000","v":-34.471295693782807},{"$f":"-G$19*'Price Sets'!$D16*G$35*G$37*24*365/1000000","v":-33.359318413338201},{"$f":"-H$19*'Price Sets'!$D16*H$35*H$37*24*365/1000000","v":-7.4738973201605885E-2}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$19*'Price Sets'!$D17*F$35*24*365/1000000","v":-61.119318605997883},{"$f":"-G$19*'Price Sets'!$D17*G$35*24*365/1000000","v":-59.147727683223756},{"$f":"-H$19*'Price Sets'!$D17*H$35*24*365/1000000","v":-0.1325159099319253}]
[null,2027,null,null,3,{"$f":"-F$19*'Price Sets'!$D18*F$35*24*365/1000000","v":-64.786477722357745},{"$f":"-G$19*'Price Sets'!$D18*G$35*24*365/1000000","v":-62.696591344217175},{"$f":"-H$19*'Price Sets'!$D18*H$35*24*365/1000000","v":-0.14046686452784082}]
[null,2028,null,null,4,{"$f":"-F$19*'Price Sets'!$D19*F$35*24*365/1000000","v":-68.453636838717628},{"$f":"-G$19*'Price Sets'!$D19*G$35*24*365/1000000","v":-66.245455005210601},{"$f":"-H$19*'Price Sets'!$D19*H$35*24*365/1000000","v":-0.14841781912375637}]
[null,2029,null,null,5,{"$f":"-F$19*'Price Sets'!$D20*F$35*24*365/1000000","v":-72.120795955077512},{"$f":"-G$19*'Price Sets'!$D20*G$35*24*365/1000000","v":-69.794318666204049},{"$f":"-H$19*'Price Sets'!$D20*H$35*24*365/1000000","v":-0.15636877371967195}]
[null,2030,null,null,6,{"$f":"-F$19*'Price Sets'!$D21*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D21*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D21*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2031,null,null,7,{"$f":"-F$19*'Price Sets'!$D22*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D22*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D22*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2032,null,null,8,{"$f":"-F$19*'Price Sets'!$D23*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D23*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D23*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2033,null,null,9,{"$f":"-F$19*'Price Sets'!$D24*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D24*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D24*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2034,null,null,10,{"$f":"-F$19*'Price Sets'!$D25*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D25*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D25*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2035,null,null,11,{"$f":"-F$19*'Price Sets'!$D26*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D26*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D26*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2036,null,null,12,{"$f":"-F$19*'Price Sets'!$D27*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D27*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D27*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2037,null,null,13,{"$f":"-F$19*'Price Sets'!$D28*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D28*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D28*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2038,null,null,14,{"$f":"-F$19*'Price Sets'!$D29*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D29*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D29*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2039,null,null,15,{"$f":"-F$19*'Price Sets'!$D30*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D30*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D30*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2040,null,null,16,{"$f":"-F$19*'Price Sets'!$D31*F$35*24*365/1000000","v":-75.787955071437381},{"$f":"-G$19*'Price Sets'!$D31*G$35*24*365/1000000","v":-73.343182327197468},{"$f":"-H$19*'Price Sets'!$D31*H$35*24*365/1000000","v":-0.16431972831558739}]
[null,2041,null,null,17,{"$f":"-F$19*'Price Sets'!$D32*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D32*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D32*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2042,null,null,18,{"$f":"-F$19*'Price Sets'!$D33*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D33*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D33*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2043,null,null,19,{"$f":"-F$19*'Price Sets'!$D34*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D34*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D34*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2044,null,null,20,{"$f":"-F$19*'Price Sets'!$D35*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D35*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D35*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2045,null,null,21,{"$f":"-F$19*'Price Sets'!$D36*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D36*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D36*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2046,null,null,22,{"$f":"-F$19*'Price Sets'!$D37*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D37*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D37*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2047,null,null,23,{"$f":"-F$19*'Price Sets'!$D38*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D38*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D38*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2048,null,null,24,{"$f":"-F$19*'Price Sets'!$D39*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D39*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D39*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$19*'Price Sets'!$D40*F$35*24*365/1000000","v":-75.502672382485386},{"$f":"-G$19*'Price Sets'!$D40*G$35*24*365/1000000","v":-73.06710230563101},{"$f":"-H$19*'Price Sets'!$D40*H$35*24*365/1000000","v":-0.16370119237676253}]
[null,null,null,"Total","£ M",{"$f":"SUM(F101:F129)","v":-1818.9625265220054},-1760.4417819399382,{"$f":"SUM(H101:H129)","v":-3.9441336760282444}]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F105:F129)","v":-72.565723281764519},{"$f":"AVERAGE(G105:G129)","v":-70.224893498481848},-0.15733344333468499]
[]
[null,"Carbon Price (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"-F$43/1000*24*365*F$35*F$37*'Price Sets'!$H16/1000000","v":-10.095789654056889},{"$f":"-G$43/1000*24*365*G$35*G$37*'Price Sets'!$H16/1000000","v":-0.96436552958866684},{"$f":"-H$43/1000*24*365*H$35*H$37*'Price Sets'!$H16/1000000","v":-2.8255304008488209E-4}]
[null,2026,null,"Full availability from second year",2,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H17/1000000","v":-17.29005371994673},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H17/1000000","v":-1.6515728222955481},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H17/1000000","v":-4.8390045842909807E-4}]
[null,2027,null,null,3,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H18/1000000","v":-22.981011645573062},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H18/1000000","v":-2.1951819744145302},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H18/1000000","v":-6.4317452395350379E-4}]
[null,2028,null,null,4,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H19/1000000","v":-24.308657518354472},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H19/1000000","v":-2.3220007730507088},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H19/1000000","v":-6.8033163502304657E-4}]
[null,2029,null,null,5,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H20/1000000","v":-24.760753111452896},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H20/1000000","v":-2.3651856472410961},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H20/1000000","v":-6.9298453178656097E-4}]
[null,2030,null,null,6,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H21/1000000","v":-26.925550383482761},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H21/1000000","v":-2.5719704495427451},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H21/1000000","v":-7.5357117942275701E-4}]
[null,2031,null,null,7,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H22/1000000","v":-35.478150467742239},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H22/1000000","v":-3.3889281113243239},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H22/1000000","v":-9.9293464055297828E-4}]
[null,2032,null,null,8,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H23/1000000","v":-44.030750552001734},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H23/1000000","v":-4.2058857731059041},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H23/1000000","v":-1.2322981016831998E-3}]
[null,2033,null,null,9,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H24/1000000","v":-52.583350636261223},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H24/1000000","v":-5.0228434348874833},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H24/1000000","v":-1.4716615628134211E-3}]
[null,2034,null,null,10,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H25/1000000","v":-61.135950720520704},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H25/1000000","v":-5.8398010966690626},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H25/1000000","v":-1.7110250239436423E-3}]
[null,2035,null,null,11,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H26/1000000","v":-69.688550804780206},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H26/1000000","v":-6.6567587584506436},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H26/1000000","v":-1.9503884850738638E-3}]
[null,2036,null,null,12,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H27/1000000","v":-78.241150889039389},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H27/1000000","v":-7.4737164202321935},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H27/1000000","v":-2.1897519462040767E-3}]
[null,2037,null,null,13,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H28/1000000","v":-86.793750973299097},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H28/1000000","v":-8.2906740820137959},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H28/1000000","v":-2.4291154073343047E-3}]
[null,2038,null,null,14,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H29/1000000","v":-95.34635105755882},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H29/1000000","v":-9.1076317437953964},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H29/1000000","v":-2.6684788684645322E-3}]
[null,2039,null,null,15,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H30/1000000","v":-103.89895114181778},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H30/1000000","v":-9.9245894055769259},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H30/1000000","v":-2.9078423295947385E-3}]
[null,2040,null,null,16,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H31/1000000","v":-112.4515512260775},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H31/1000000","v":-10.74154706735853},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H31/1000000","v":-3.147205790724967E-3}]
[null,2041,null,null,17,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H32/1000000","v":-117.86588517399956},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H32/1000000","v":-11.258732666897993},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H32/1000000","v":-3.2987379213894968E-3}]
[null,2042,null,null,18,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H33/1000000","v":-123.28021912192241},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H33/1000000","v":-11.775918266437538},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H33/1000000","v":-3.4502700520540495E-3}]
[null,2043,null,null,19,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H34/1000000","v":-128.69455306984446},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H34/1000000","v":-12.293103865977002},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H34/1000000","v":-3.6018021827185793E-3}]
[null,2044,null,null,20,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H35/1000000","v":-134.10888701776656},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H35/1000000","v":-12.810289465516473},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H35/1000000","v":-3.7533343133831104E-3}]
[null,2045,null,null,21,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H36/1000000","v":-139.52322096568864},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H36/1000000","v":-13.327475065055941},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H36/1000000","v":-3.904866444047641E-3}]
[null,2046,null,null,22,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H37/1000000","v":-144.93755491361148},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H37/1000000","v":-13.84466066459548},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H37/1000000","v":-4.0563985747121929E-3}]
[null,2047,null,null,23,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H38/1000000","v":-150.35188886153355},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H38/1000000","v":-14.361846264134948},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H38/1000000","v":-4.2079307053767235E-3}]
[null,2048,null,null,24,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H39/1000000","v":-155.76622280945563},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H39/1000000","v":-14.879031863674417},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H39/1000000","v":-4.3594628360412533E-3}]
[null,2049,null,"Final Year of Operation",25,{"$f":"-F$43/1000*24*365*F$35*'Price Sets'!$H40/1000000","v":-161.1805567573777},{"$f":"-G$43/1000*24*365*G$35*'Price Sets'!$H40/1000000","v":-15.396217463213885},{"$f":"-H$43/1000*24*365*H$35*'Price Sets'!$H40/1000000","v":-4.5109949667057848E-3}]
[null,null,null,null,"£ M",{"$f":"SUM(F135:F163)","v":-2121.7193131931658},{"$f":"SUM(G135:G163)","v":-202.66992867505121},-5.9381015521518393E-2]
[null,null,null,"Average","£ M pa",{"$f":"AVERAGE(F139:F163)","v":-84.868772527726634},{"$f":"AVERAGE(G139:G163)","v":-8.1067971470020481},-2.3752406208607359E-3]
[]
[null,"Sales of Hydrogen (£ M)"]
[null,null,2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1]
[null,2025,null,"First year of Operation (reduced rate)",1,{"$f":"F$81*F$37*(1+F$92)^($B173-$C$168)","v":95.26113831910547},{"$f":"G$81*G$37*(1+G$92)^($B173-$C$168)","v":78.43319604348963},{"$f":"H$81*H$37*(1+H$92)^($B173-$C$168)","v":7.8430031999999995E-4}]
[null,2026,null,"Full availability from second year",2,{"$f":"F$81*(1+F$92)^($B174-$C$168)","v":158.76856386517579},130.72199340581605,1.3071672E-3]
[null,2027,null,null,3,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2028,null,null,4,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2029,null,null,5,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2030,null,null,6,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2031,null,null,7,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2032,null,null,8,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2033,null,null,9,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2034,null,null,10,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2035,null,null,11,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2036,null,null,12,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2037,null,null,13,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2038,null,null,14,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2039,null,null,15,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2040,null,null,16,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2041,null,null,17,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2042,null,null,18,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2043,null,null,19,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2044,null,null,20,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2045,null,null,21,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2046,null,null,22,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2047,null,null,23,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2048,null,null,24,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,2049,null,"Final Year of Operation",25,158.76856386517579,130.72199340581605,1.3071672E-3]
[null,null,null,null,"£ M",{"$f":"SUM(F169:F197)","v":3905.7066710833224},{"$f":"SUM(G169:G197)","v":3215.7610377830756},3.2156313120000009E-2]
[]
[null,"Fixed Operating Costs - Escalated Forwards (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"-F$65*(1+F$92)^($B206-$C$201)","v":-7.3715200000000003},-10.703175000000002,0]
[null,2026,null,null,2,-7.3715200000000003,-10.703175000000002,0]
[null,2027,null,null,3,-7.3715200000000003,-10.703175000000002,0]
[null,2028,null,null,4,-7.3715200000000003,-10.703175000000002,0]
[null,2029,null,null,5,-7.3715200000000003,-10.703175000000002,0]
[null,2030,null,null,6,-7.3715200000000003,-10.703175000000002,0]
[null,2031,null,null,7,-7.3715200000000003,-10.703175000000002,0]
[null,2032,null,null,8,-7.3715200000000003,-10.703175000000002,0]
[null,2033,null,null,9,-7.3715200000000003,-10.703175000000002,0]
[null,2034,null,null,10,-7.3715200000000003,-10.703175000000002,0]
[null,2035,null,null,11,-7.3715200000000003,-10.703175000000002,0]
[null,2036,null,null,12,-7.3715200000000003,-10.703175000000002,0]
[null,2037,null,null,13,-7.3715200000000003,-10.703175000000002,0]
[null,2038,null,null,14,-7.3715200000000003,-10.703175000000002,0]
[null,2039,null,null,15,-7.3715200000000003,-10.703175000000002,0]
[null,2040,null,null,16,-7.3715200000000003,-10.703175000000002,0]
[null,2041,null,null,17,-7.3715200000000003,-10.703175000000002,0]
[null,2042,null,null,18,-7.3715200000000003,-10.703175000000002,0]
[null,2043,null,null,19,-7.3715200000000003,-10.703175000000002,0]
[null,2044,null,null,20,-7.3715200000000003,-10.703175000000002,0]
[null,2045,null,null,21,-7.3715200000000003,-10.703175000000002,0]
[null,2046,null,null,22,-7.3715200000000003,-10.703175000000002,0]
[null,2047,null,null,23,-7.3715200000000003,-10.703175000000002,0]
[null,2048,null,null,24,-7.3715200000000003,-10.703175000000002,0]
[null,2049,null,null,25,-7.3715200000000003,-10.703175000000002,0]
[null,null,null,"Total","£ M",{"$f":"SUM(F202:F230)","v":-184.28800000000007},-267.57937499999986,{"$f":"SUM(H202:H230)","v":0}]
[]
[null,"Variable Operating Costs (excl. Feed & Carbon) - Escalated Forwards (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,null,-1,null,null,null,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"-F$73*(1+F$92)^($B239-$C$234)","v":-0.65412919051512675},-14.325142704885236,0]
[null,2026,null,null,2,-0.65412919051512675,-14.325142704885236,0]
[null,2027,null,null,3,-0.65412919051512675,-14.325142704885236,0]
[null,2028,null,null,4,-0.65412919051512675,-14.325142704885236,0]
[null,2029,null,null,5,-0.65412919051512675,-14.325142704885236,0]
[null,2030,null,null,6,-0.65412919051512675,-14.325142704885236,0]
[null,2031,null,null,7,-0.65412919051512675,-14.325142704885236,0]
[null,2032,null,null,8,-0.65412919051512675,-14.325142704885236,0]
[null,2033,null,null,9,-0.65412919051512675,-14.325142704885236,0]
[null,2034,null,null,10,-0.65412919051512675,-14.325142704885236,0]
[null,2035,null,null,11,-0.65412919051512675,-14.325142704885236,0]
[null,2036,null,null,12,-0.65412919051512675,-14.325142704885236,0]
[null,2037,null,null,13,-0.65412919051512675,-14.325142704885236,0]
[null,2038,null,null,14,-0.65412919051512675,-14.325142704885236,0]
[null,2039,null,null,15,-0.65412919051512675,-14.325142704885236,0]
[null,2040,null,null,16,-0.65412919051512675,-14.325142704885236,0]
[null,2041,null,null,17,-0.65412919051512675,-14.325142704885236,0]
[null,2042,null,null,18,-0.65412919051512675,-14.325142704885236,0]
[null,2043,null,null,19,-0.65412919051512675,-14.325142704885236,0]
[null,2044,null,null,20,-0.65412919051512675,-14.325142704885236,0]
[null,2045,null,null,21,-0.65412919051512675,-14.325142704885236,0]
[null,2046,null,null,22,-0.65412919051512675,-14.325142704885236,0]
[null,2047,null,null,23,-0.65412919051512675,-14.325142704885236,0]
[null,2048,null,null,24,-0.65412919051512675,-14.325142704885236,0]
[null,2049,null,null,25,-0.65412919051512675,-14.325142704885236,0]
[null,null,null,"Total","£ M",{"$f":"SUM(F235:F263)","v":-16.353229762878165},-358.1285676221309,{"$f":"SUM(H235:H263)","v":0}]
[]
[null,"Working Capital Allowance (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Initial Working Capital Allowance",-1,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B419-$C$366))+(F$19*'Price Sets'!$C15)*24*365/12*F$88/1000000","v":4.8739552437685667},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B419-$C$366))+(G$19*'Price Sets'!$C15)*24*365/12*G$88/1000000","v":4.9827347199660759},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B419-$C$366))+(H$19*'Price Sets'!$C15)*24*365/12*H$88/1000000","v":1.0797592661119841E-2}]
[null,2025,null,"First year of Operation",1,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B420-$C$366))+(F$19*'Price Sets'!$C16)*24*365/12*F$88/1000000","v":5.2025537308975878},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B420-$C$366))+(G$19*'Price Sets'!$C16)*24*365/12*G$88/1000000","v":5.3113332070950969},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B420-$C$366))+(H$19*'Price Sets'!$C16)*24*365/12*H$88/1000000","v":1.153379216074165E-2}]
[null,2026,null,null,2,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B421-$C$366))+(F$19*'Price Sets'!$C17)*24*365/12*F$88/1000000","v":5.5311522180266071},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B421-$C$366))+(G$19*'Price Sets'!$C17)*24*365/12*G$88/1000000","v":5.6399316942241162},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B421-$C$366))+(H$19*'Price Sets'!$C17)*24*365/12*H$88/1000000","v":1.2269991660363456E-2}]
[null,2027,null,null,3,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B422-$C$366))+(F$19*'Price Sets'!$C18)*24*365/12*F$88/1000000","v":5.8597507051556299},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B422-$C$366))+(G$19*'Price Sets'!$C18)*24*365/12*G$88/1000000","v":5.9685301813531391},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B422-$C$366))+(H$19*'Price Sets'!$C18)*24*365/12*H$88/1000000","v":1.3006191159985263E-2}]
[null,2028,null,null,4,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B423-$C$366))+(F$19*'Price Sets'!$C19)*24*365/12*F$88/1000000","v":6.188349192284651},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B423-$C$366))+(G$19*'Price Sets'!$C19)*24*365/12*G$88/1000000","v":6.2971286684821601},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B423-$C$366))+(H$19*'Price Sets'!$C19)*24*365/12*H$88/1000000","v":1.3742390659607072E-2}]
[null,2029,null,null,5,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B424-$C$366))+(F$19*'Price Sets'!$C20)*24*365/12*F$88/1000000","v":6.5169476794136729},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B424-$C$366))+(G$19*'Price Sets'!$C20)*24*365/12*G$88/1000000","v":6.6257271556111821},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B424-$C$366))+(H$19*'Price Sets'!$C20)*24*365/12*H$88/1000000","v":1.447859015922888E-2}]
[null,2030,null,null,6,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B425-$C$366))+(F$19*'Price Sets'!$C21)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B425-$C$366))+(G$19*'Price Sets'!$C21)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B425-$C$366))+(H$19*'Price Sets'!$C21)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2031,null,null,7,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B426-$C$366))+(F$19*'Price Sets'!$C22)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B426-$C$366))+(G$19*'Price Sets'!$C22)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B426-$C$366))+(H$19*'Price Sets'!$C22)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2032,null,null,8,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B427-$C$366))+(F$19*'Price Sets'!$C23)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B427-$C$366))+(G$19*'Price Sets'!$C23)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B427-$C$366))+(H$19*'Price Sets'!$C23)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2033,null,null,9,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B428-$C$366))+(F$19*'Price Sets'!$C24)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B428-$C$366))+(G$19*'Price Sets'!$C24)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B428-$C$366))+(H$19*'Price Sets'!$C24)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2034,null,null,10,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B429-$C$366))+(F$19*'Price Sets'!$C25)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B429-$C$366))+(G$19*'Price Sets'!$C25)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B429-$C$366))+(H$19*'Price Sets'!$C25)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2035,null,null,11,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B430-$C$366))+(F$19*'Price Sets'!$C26)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B430-$C$366))+(G$19*'Price Sets'!$C26)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B430-$C$366))+(H$19*'Price Sets'!$C26)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2036,null,null,12,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B431-$C$366))+(F$19*'Price Sets'!$C27)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B431-$C$366))+(G$19*'Price Sets'!$C27)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B431-$C$366))+(H$19*'Price Sets'!$C27)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2037,null,null,13,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B432-$C$366))+(F$19*'Price Sets'!$C28)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B432-$C$366))+(G$19*'Price Sets'!$C28)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B432-$C$366))+(H$19*'Price Sets'!$C28)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2038,null,null,14,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B433-$C$366))+(F$19*'Price Sets'!$C29)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B433-$C$366))+(G$19*'Price Sets'!$C29)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B433-$C$366))+(H$19*'Price Sets'!$C29)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2039,null,null,15,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B434-$C$366))+(F$19*'Price Sets'!$C30)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B434-$C$366))+(G$19*'Price Sets'!$C30)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B434-$C$366))+(H$19*'Price Sets'!$C30)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2040,null,null,16,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B435-$C$366))+(F$19*'Price Sets'!$C31)*24*365/12*F$88/1000000","v":6.8455461665426922},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B435-$C$366))+(G$19*'Price Sets'!$C31)*24*365/12*G$88/1000000","v":6.9543256427402014},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B435-$C$366))+(H$19*'Price Sets'!$C31)*24*365/12*H$88/1000000","v":1.5214789658850685E-2}]
[null,2041,null,null,17,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B436-$C$366))+(F$19*'Price Sets'!$C32)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B436-$C$366))+(G$19*'Price Sets'!$C32)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B436-$C$366))+(H$19*'Price Sets'!$C32)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2042,null,null,18,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B437-$C$366))+(F$19*'Price Sets'!$C33)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B437-$C$366))+(G$19*'Price Sets'!$C33)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B437-$C$366))+(H$19*'Price Sets'!$C33)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2043,null,null,19,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B438-$C$366))+(F$19*'Price Sets'!$C34)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B438-$C$366))+(G$19*'Price Sets'!$C34)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B438-$C$366))+(H$19*'Price Sets'!$C34)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2044,null,null,20,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B439-$C$366))+(F$19*'Price Sets'!$C35)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B439-$C$366))+(G$19*'Price Sets'!$C35)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B439-$C$366))+(H$19*'Price Sets'!$C35)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2045,null,null,21,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B440-$C$366))+(F$19*'Price Sets'!$C36)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B440-$C$366))+(G$19*'Price Sets'!$C36)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B440-$C$366))+(H$19*'Price Sets'!$C36)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2046,null,null,22,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B441-$C$366))+(F$19*'Price Sets'!$C37)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B441-$C$366))+(G$19*'Price Sets'!$C37)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B441-$C$366))+(H$19*'Price Sets'!$C37)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2047,null,null,23,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B442-$C$366))+(F$19*'Price Sets'!$C38)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B442-$C$366))+(G$19*'Price Sets'!$C38)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B442-$C$366))+(H$19*'Price Sets'!$C38)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2048,null,null,24,{"$f":"SUM(F$77:F$79)/12*F$88*((1+F$92)^($B443-$C$366))+(F$19*'Price Sets'!$C39)*24*365/12*F$88/1000000","v":6.8199832015828354},{"$f":"SUM(G$77:G$79)/12*G$88*((1+G$92)^($B443-$C$366))+(G$19*'Price Sets'!$C39)*24*365/12*G$88/1000000","v":6.9287626777803446},{"$f":"SUM(H$77:H$79)/12*H$88*((1+H$92)^($B443-$C$366))+(H$19*'Price Sets'!$C39)*24*365/12*H$88/1000000","v":1.5157517812663194E-2}]
[null,2049,null,"Working Capital Released in Final Year",25,0,0,0]
[null,null,null,null,"£ M",{"$f":"SUM(F268:F296)","v":164.03358221417895},166.75306911911679,0.36445137720970899]
[]
[null,"Cost of Working Capital (£ M)"]
[null,null,null,null,"year of Operation"]
[null,2021,null,null,-4]
[null,2022,null,null,-3]
[null,2023,null,null,-2]
[null,2024,null,"Initial Working Capital Allowance",-1,{"$f":"F270-F271","v":-4.8739552437685667},{"$f":"G270-G271","v":-4.9827347199660759},-1.0797592661119841E-2]
[null,2025,null,"First year of Operation",1,{"$f":"F271-F272","v":-0.32859848712902107},-0.32859848712902107,-7.3619949962180908E-4]
[null,2026,null,null,2,-0.32859848712901929,-0.32859848712901929,-7.3619949962180561E-4]
[null,2027,null,null,3,-0.32859848712902284,-0.32859848712902284,-7.3619949962180735E-4]
[null,2028,null,null,4,-0.32859848712902107,-0.32859848712902107,-7.3619949962180908E-4]
[null,2029,null,null,5,-0.32859848712902195,-0.32859848712902195,-7.3619949962180735E-4]
[null,2030,null,null,6,-0.32859848712901929,-0.32859848712901929,-7.3619949962180561E-4]
[null,2031,null,null,7,0,0,0]
[null,2032,null,null,8,0,0,0]
[null,2033,null,null,9,0,0,0]
[null,2034,null,null,10,0,0,0]
[null,2035,null,null,11,0,0,0]
[null,2036,null,null,12,0,0,0]
[null,2037,null,null,13,0,0,0]
[null,2038,null,null,14,0,0,0]
[null,2039,null,null,15,0,0,0]
[null,2040,null,null,16,0,0,0]
[null,2041,null,null,17,{"$f":"F287-F288","v":2.5562964959856771E-2},2.5562964959856771E-2,5.7271846187490968E-5]
[null,2042,null,null,18,0,0,0]
[null,2043,null,null,19,0,0,0]
[null,2044,null,null,20,0,0,0]
[null,2045,null,null,21,0,0,0]
[null,2046,null,null,22,0,0,0]
[null,2047,null,null,23,0,0,0]
[null,2048,null,null,24,0,0,0]
[null,2049,null,"Working Capital Released in Final Year",25,6.8199832015828354,6.9287626777803446,1.5157517812663194E-2]
[null,null,null,null,"£ M",{"$f":"SUM(F301:F329)","v":0},0,0]
[]
[null,"Capital Costs incl. Start-up - Escalated Costs (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,0.15,"Capital cost spread",-4,{"$f":"-$C334*F$49*((1+F$92)^($B334-$C$333))","v":-21.610949999999999},-35.5914,0]
[null,2022,0.35,"Capital cost spread",-3,-50.425550000000001,-83.046599999999998,0]
[null,2023,0.4,"Capital cost spread",-2,-57.629200000000004,-94.91040000000001,0]
[null,2024,0.1,"Capital cost spread + Start-up costs",-1,{"$f":"-($C337*F$49+F$83)*(1+F$92)^($B337-$C$333)","v":-14.933206047628783},{"$f":"-($C337*G$49+G$83)*(1+G$92)^($B337-$C$333)","v":-24.914008226221313},{"$f":"-($C337*H$49+H$83)*(1+H$92)^($B337-$C$333)","v":0},null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1]
[null,2026,null,null,2]
[null,2027,null,null,3]
[null,2028,null,null,4]
[null,2029,null,null,5]
[null,2030,null,null,6]
[null,2031,null,null,7]
[null,2032,null,null,8]
[null,2033,null,null,9]
[null,2034,null,null,10]
[null,2035,null,null,11]
[null,2036,null,null,12]
[null,2037,null,null,13]
[null,2038,null,null,14]
[null,2039,null,null,15]
[null,2040,null,null,16]
[null,2041,null,null,17]
[null,2042,null,null,18]
[null,2043,null,null,19]
[null,2044,null,null,20]
[null,2045,null,null,21]
[null,2046,null,null,22]
[null,2047,null,null,23]
[null,2048,null,null,24]
[null,2049,null,null,25]
[null,null,null,"Total","£ M",{"$f":"SUM(F334:F362)","v":-144.59890604762879},-238.46240822622133,{"$f":"SUM(H334:H362)","v":0}]
[]
[null,"Projected Annual Cash Flow (£ M)"]
[null,"Base Year",2017,null,"year of Operation"]
[null,2021,null,"Capital cost",-4,{"$f":"F101+F135+F169+F202+F235+F301+F334","v":-21.610949999999999},{"$f":"G101+G135+G169+G202+G235+G301+G334","v":-35.5914},0]
[null,2022,null,"Capital cost",-3,{"$f":"F102+F136+F170+F203+F236+F302+F335","v":-50.425550000000001},-83.046599999999998,0]
[null,2023,null,"Capital cost",-2,{"$f":"F103+F137+F171+F204+F237+F303+F336","v":-57.629200000000004},-94.91040000000001,0]
[null,2024,null,"Capital + Start-up + Working Capital",-1,{"$f":"F104+F138+F172+F205+F238+F304+F337","v":-24.626605769289654},-34.716187424079692,-2.1595185322239682E-2,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,{"$f":"F105+F139+F173+F206+F239+F305+F338","v":42.339805293621623},18.7525959085485,-7.4973425421312578E-2]
[null,2026,null,null,2,{"$f":"F106+F140+F174+F207+F240+F306+F339","v":72.004943861587037},44.565776708282478,-0.13242884268997623]
[null,2027,null,null,3,{"$f":"F107+F141+F175+F208+F241+F307+F340","v":62.646826819600832},40.473303895170083,-0.14053907135141616]
[null,2028,null,null,4,{"$f":"F108+F142+F176+F209+F242+F308+F341","v":57.652021830459532},36.797621435540485,-0.14852718305840124]
[null,2029,null,null,5,{"$f":"F109+F143+F177+F210+F243+F309+F342","v":53.532767121001228},33.20557290035665,-0.15649079055108034]
[null,2030,null,null,6,{"$f":"F110+F144+F178+F211+F244+F310+F343","v":47.700810732611501},29.449924437061576,-0.16450233179463197]
[null,2031,null,null,7,{"$f":"F111+F145+F179+F212+F245+F311+F344","v":39.476809135481041},28.961565262409025,-0.16400549575614037]
[null,2032,null,null,8,{"$f":"F112+F146+F180+F213+F246+F312+F345","v":30.924209051221549},28.144607600627438,-0.16424485921727061]
[null,2033,null,null,9,{"$f":"F113+F147+F181+F214+F247+F313+F346","v":22.371608966962054},27.327649938845866,-0.16448422267840082]
[null,2034,null,null,10,{"$f":"F114+F148+F182+F215+F248+F314+F347","v":13.819008882702589},26.51069227706428,-0.16472358613953103]
[null,2035,null,null,11,{"$f":"F115+F149+F183+F216+F249+F315+F348","v":5.2664087984430932},25.693734615282693,-0.16496294960066127]
[null,2036,null,null,12,{"$f":"F116+F150+F184+F217+F250+F316+F349","v":-3.286191285816118},24.87677695350115,-0.16520231306179148]
[null,2037,null,null,13,{"$f":"F117+F151+F185+F218+F251+F317+F350","v":-11.838791370075812},24.059819291719549,-0.16544167652292172]
[null,2038,null,null,14,{"$f":"F118+F152+F186+F219+F252+F318+F351","v":-20.391391454335537},23.242861629937948,-0.16568103998405193]
[null,2039,null,null,15,{"$f":"F119+F153+F187+F220+F253+F319+F352","v":-28.943991538594492},22.425903968156419,-0.16592040344518214]
[null,2040,null,null,16,{"$f":"F120+F154+F188+F221+F254+F320+F353","v":-37.496591622854218},21.608946306374818,-0.16615976690631237]
[null,2041,null,null,17,{"$f":"F121+F155+F189+F222+F255+F321+F354","v":-42.600079916864431},21.393403693361659,-0.16563549125196456]
[null,2042,null,null,18,{"$f":"F122+F156+F190+F223+F256+F322+F355","v":-48.039976829747154},20.850655128862257,-0.16584429522881661]
[null,2043,null,null,19,{"$f":"F123+F157+F191+F224+F257+F323+F356","v":-53.4543107776692},20.333469529322798,-0.16599582735948112]
[null,2044,null,null,20,{"$f":"F124+F158+F192+F225+F258+F324+F357","v":-58.868644725591302},19.816283929783324,-0.16614735949014567]
[null,2045,null,null,21,{"$f":"F125+F159+F193+F226+F259+F325+F358","v":-64.282978673513341},19.299098330243865,-0.16629889162081019]
[null,2046,null,null,22,{"$f":"F126+F160+F194+F227+F260+F326+F359","v":-69.697312621436183},18.78191273070432,-0.16645042375147473]
[null,2047,null,null,23,{"$f":"F127+F161+F195+F228+F261+F327+F360","v":-75.111646569358285},18.264727131164847,-0.16660195588213927]
[null,2048,null,null,24,{"$f":"F128+F162+F196+F229+F262+F328+F361","v":-80.525980517280331},17.747541531625387,-0.16675348801280379]
[null,2049,null,"Includes release of Working Capital",25,{"$f":"F129+F163+F197+F230+F263+F329+F362","v":-79.120331263619605},24.159118609866258,-0.15174750233080514]
[null,null,null,"Total","£ M",{"$f":"SUM(F367:F395)","v":-380.21530444235367},388.47897631973399,{"$f":"SUM(H367:H395)","v":-3.9713583784297626}]
[]
[null,"Discounted Cash Flow Calculation"]
[null,"Base Year",{"$f":"C366","v":2017},null,"year of Operation"]
[null,2021,null,null,-4,{"$f":"F367/(1+F$93)^($B400-$C$399)","v":-16.002904559521841},-25.306585538784798,0,null,"Interest During Construction applied at standard Discount Rate on full Project Cost"]
[null,2022,null,null,-3,-34.638321557406584,-54.222864637739079,0]
[null,2023,null,null,-2,-36.722312809336422,-56.904488666130483,0]
[null,2024,null,null,-1,-14.557045255558249,-19.11335235312599,-1.1889450334881167E-2,null,"Year 0 includes Start-up Costs and Working Capital Allowance"]
[null,2025,null,"First year of Operation",1,23.216608058701603,9.4806553126294784,-3.7903936473273836E-2]
[null,2026,null,null,2,36.626335433541598,20.689527006703859,-6.147968956617772E-2]
[null,2027,null,null,3,29.560479165077965,17.254002648905928,-5.9912615872742887E-2]
[null,2028,null,null,4,25.235282626842078,14.404993606869668,-5.8143245104864079E-2]
[null,2029,null,null,5,21.73674760094357,11.936484007558651,-5.6254106030590965E-2]
[null,2030,null,null,6,17.967260702374286,9.721241852645397,-5.4301224307633435E-2]
[null,2031,null,null,7,13.793655970504563,8.7787304354416946,-4.9712783964853076E-2]
[null,2032,null,null,8,10.023449063027805,7.8338815684375804,-4.5716564735623355E-2]
[null,2033,null,null,9,6.7266223520704029,6.9848359381572269,-4.2041496886668313E-2]
[null,2034,null,null,10,3.8544104626137123,6.2222450777655993,-3.8661778890449056E-2]
[null,2035,null,null,11,1.3626266305402643,5.5376486639634912,-3.5553681515657229E-2]
[null,2036,null,null,12,-0.78874457196624581,4.9233917877724531,-3.269538143826814E-2]
[null,2037,null,null,13,-2.6359195442839032,4.3725498155483358,-3.0066808208043173E-2]
[null,2038,null,null,14,-4.211655926344271,3.8788601521448935,-2.7649503498841745E-2]
[null,2039,null,null,15,-5.5455635159886674,3.4366602799202086,-2.5426491657061592E-2]
[null,2040,null,null,16,-6.6643883007832949,3.0408315035498226,-2.3382160641592827E-2]
[null,2041,null,null,17,-7.0236061981185243,2.764462940104901,-2.1403474813790808E-2]
[null,2042,null,null,18,-7.347401422331802,2.4741311157238668,-1.9679023448185534E-2]
[null,2043,null,null,19,-7.5839411124957135,2.2155758140840001,-1.8087239848868931E-2]
[null,2044,null,null,20,-7.7477838230359968,1.9827568677433693,-1.6624197516235065E-2]
[null,2045,null,null,21,-7.8482113254892827,1.7731945415091392,-1.5279485177757237E-2]
[null,2046,null,null,22,-7.8935428030323109,1.5846425214356836,-1.4043533423322629E-2]
[null,2047,null,null,23,-7.8912255549928343,1.4150663241293358,-1.290754663948058E-2]
[null,2048,null,null,24,-7.8479176148473178,1.262623676044198,-1.1863440446257445E-2]
[null,2049,null,null,25,-7.152992170704386,1.5782977369914595,-9.9135545211904499E-3]
[null,null,null,"Total (=NPV)","£ M",{"$f":"SUM(F400:F428)","v":2.0961010704922955E-13},-1.5276668818842154E-13,{"$f":"SUM(H400:H428)","v":-0.83059241496231129}]

{"sheet":"Price Sets","index":3,"n_rows":41,"n_cols":25,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,9,1,11],[2,9,2,11],[2,12,2,14],[2,18,2,20],[5,1,5,8],[2,15,2,17]]}
[]
[]
[null,null,"Gas Price (Power)","Gas Price (Hydrogen)","Coal Price","Biomass Price","Torrefied Price","Carbon Price",null,"Natural Gas Price\n(pence / therm)",null,null,"Coal Price\n(USD / tonne)",null,null,"Basic Biomass Price\n(GBP / MWh)",null,null,"Torrefied Wood Price\n(GBP / MWh)",null,null,"Carbon Price\n(GBP / tonne CO2)"]
[null,null,"(£ / MWh)","(£ / MWh)","(£ / tonne)","(£ / MWh)","(£ / MWh)","(£ / tonne)","Profile","Low","Central","High","Low","Central","High","Low","Central","High","Low","Central","High","Central"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assuming"]
[null,"Feedstock Cost",null,null,null,null,null,null,null,null,null,null,null,1.3542000000000001,"USD / GBP",null,null,null,null,null,null,null,null,{"$f":"1/1.2233","v":0.81746096623886211},"Euro to GBP"]
[null,"Selected Profile",{"$f":"'LCOE Calculation'!$C$81","v":"Central"},{"$f":"'LCOH Calculation'!$C$74","v":"Central"},{"$f":"'LCOE Calculation'!$C$81","v":"Central"},{"$f":"'LCOE Calculation'!$C$81","v":"Central"},{"$f":"'LCOE Calculation'!$C$81","v":"Central"},"-"]
[null,2017,{"$f":"IF(C$7=\"Low\",J8,IF(C$7=\"High\",L8,K8))*3412*1000/100000/100","v":10.757252962510428},{"$f":"IF(D$7=\"Low\",J8,IF(D$7=\"High\",L8,K8))*3412*1000/100000/100","v":10.757252962510428},{"$f":"IF(E$7=\"Low\",M8,IF(E$7=\"High\",O8,N8))/$N$6","v":29.101780616221102},{"$f":"IF(F$7=\"Low\",P8,IF(F$7=\"High\",R8,Q8))","v":19},{"$f":"IF(G$7=\"Low\",S8,IF(G$7=\"High\",U8,T8))","v":23.7},{"$f":"V8","v":21.55686849683952},null,22.660538003529805,31.527705048389294,43.350594441535279,34.483427396675793,39.409631310486617,50.24727992087044,{"$f":"Q8*0.8","v":15.200000000000001},19,{"$f":"Q8*1.5","v":28.5},{"$f":"T8*0.8","v":18.96},23.7,{"$f":"T8*1.5","v":35.549999999999997},21.55686849683952]
[null,2018,{"$f":"IF(C$7=\"Low\",J9,IF(C$7=\"High\",L9,K9))*3412*1000/100000/100","v":10.757252962510428},{"$f":"IF(D$7=\"Low\",J9,IF(D$7=\"High\",L9,K9))*3412*1000/100000/100","v":10.757252962510428},{"$f":"IF(E$7=\"Low\",M9,IF(E$7=\"High\",O9,N9))/$N$6","v":29.101780616221102},{"$f":"IF(F$7=\"Low\",P9,IF(F$7=\"High\",R9,Q9))","v":19},23.7,{"$f":"V9","v":21.252463733850949},null,22.660538003529805,31.527705048389294,45.321076007059609,34.483427396675793,39.409631310486617,55.173483834681264,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B9-'Price Sets'!$B$8)","v":35.549999999999997},21.252463733850949]
[null,2019,10.757252962510428,10.757252962510428,29.101780616221102,19,23.7,21.093544318886313,null,22.660538003529805,31.527705048389294,47.29155757258394,34.483427396675793,39.409631310486617,61.084928531254256,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B10-'Price Sets'!$B$8)","v":35.549999999999997},21.093544318886313]
[null,2020,{"$f":"IF(C$7=\"Low\",J11,IF(C$7=\"High\",L11,K11))*3412*1000/100000/100","v":10.757252962510428},10.757252962510428,{"$f":"IF(E$7=\"Low\",M11,IF(E$7=\"High\",O11,N11))/$N$6","v":29.101780616221102},19,23.7,21.45580802572799,null,22.660538003529805,31.527705048389294,49.262039138108271,34.483427396675793,39.409631310486617,66.011132445065087,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B11-'Price Sets'!$B$8)","v":35.549999999999997},21.45580802572799]
[null,2021,11.765745427745781,11.765745427745781,32.011958677843211,19,23.7,21.68719419071132,null,23.64577878629197,34.483427396675793,51.232520703632602,36.453908962200117,43.350594441535279,70.93733635887591,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B12-'Price Sets'!$B$8)","v":35.549999999999997},21.68719419071132]
[null,2022,12.774237892981132,12.774237892981132,34.922136739465323,19,23.7,21.899813741600706,null,25.616260351816301,37.439149744962286,54.188243051919102,39.409631310486617,47.29155757258394,76.84878105544891,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B13-'Price Sets'!$B$8)","v":35.549999999999997},21.899813741600706]
[null,2023,13.782730358216481,13.782730358216481,37.832314801087428,19,23.7,22.11451779789083,null,26.601501134578466,40.394872093248779,56.158724617443426,42.365353658773117,51.232520703632602,81.774984969259734,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B14-'Price Sets'!$B$8)","v":35.549999999999997},22.11451779789083]
[null,2024,14.791222823451838,14.791222823451838,40.74249286270954,19,23.7,22.331326795909352,null,28.571982700102797,43.350594441535279,58.129206182967764,45.321076007059609,55.173483834681264,87.686429665832719,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B15-'Price Sets'!$B$8)","v":35.549999999999997},22.331326795909352]
[null,2025,15.799715288687191,15.799715288687191,43.652670924331652,19,23.7,22.550261372339833,null,29.557223482864963,46.306316789821778,60.099687748492087,47.29155757258394,59.114446965729925,92.612633579643557,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B16-'Price Sets'!$B$8)","v":35.549999999999997},22.550261372339833]
[null,2026,16.808207753922542,16.808207753922542,46.562848985953764,19,23.7,23.171752416805955,null,31.527705048389294,49.262039138108271,62.070169314016425,50.24727992087044,63.055410096778587,97.53883749345438,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B17-'Price Sets'!$B$8)","v":35.549999999999997},23.171752416805955]
[null,2027,17.816700219157894,17.816700219157894,49.473027047575869,19,23.7,30.798649950093619,null,32.512945831151455,52.217761486394764,64.040650879540749,53.203002269156933,66.996373227827249,103.45028219002737,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B18-'Price Sets'!$B$8)","v":35.549999999999997},30.798649950093619]
[null,2028,18.825192684393247,18.825192684393247,52.383205109197981,19,23.7,32.577931955781906,null,34.483427396675793,55.173483834681264,66.996373227827249,56.158724617443426,70.93733635887591,108.3764861038382,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B19-'Price Sets'!$B$8)","v":35.549999999999997},32.577931955781906]
[null,2029,19.833685149628604,19.833685149628604,55.293383170820093,19,23.7,33.183820596828767,null,35.468668179437955,58.129206182967764,68.966854793351587,58.129206182967764,74.878299489924572,114.28793080041119,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B20-'Price Sets'!$B$8)","v":35.549999999999997},33.183820596828767]
[null,2030,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,36.08503462615149,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B21-'Price Sets'!$B$8)","v":35.549999999999997},36.08503462615149]
[null,2031,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,47.547042488150488,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B22-'Price Sets'!$B$8)","v":35.549999999999997},47.547042488150488]
[null,2032,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,59.009050350149501,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B23-'Price Sets'!$B$8)","v":35.549999999999997},59.009050350149501]
[null,2033,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,70.471058212148506,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B24-'Price Sets'!$B$8)","v":35.549999999999997},70.471058212148506]
[null,2034,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,81.933066074147504,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B25-'Price Sets'!$B$8)","v":35.549999999999997},81.933066074147504]
[null,2035,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,93.395073936146517,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B26-'Price Sets'!$B$8)","v":35.549999999999997},93.395073936146517]
[null,2036,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,104.85708179814512,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B27-'Price Sets'!$B$8)","v":35.549999999999997},104.85708179814512]
[null,2037,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,116.31908966014443,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B28-'Price Sets'!$B$8)","v":35.549999999999997},116.31908966014443]
[null,2038,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,127.78109752214375,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B29-'Price Sets'!$B$8)","v":35.549999999999997},127.78109752214375]
[null,2039,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,139.24310538414204,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B30-'Price Sets'!$B$8)","v":35.549999999999997},139.24310538414204]
[null,2040,20.842177614863953,20.842177614863953,58.203561232442205,19,23.7,150.70511324614137,null,37.439149744962286,61.084928531254256,70.93733635887591,61.084928531254256,78.819262620973234,119.21413471422201,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B31-'Price Sets'!$B$8)","v":35.549999999999997},150.70511324614137]
[null,2041,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,157.96128536539976,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B32-'Price Sets'!$B$8)","v":35.549999999999997},157.96128536539976]
[null,2042,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,165.21745748465923,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B33-'Price Sets'!$B$8)","v":35.549999999999997},165.21745748465923]
[null,2043,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,172.47362960391763,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B34-'Price Sets'!$B$8)","v":35.549999999999997},172.47362960391763]
[null,2044,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,179.72980172317608,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B35-'Price Sets'!$B$8)","v":35.549999999999997},179.72980172317608]
[null,2045,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,186.9859738424345,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B36-'Price Sets'!$B$8)","v":35.549999999999997},186.9859738424345]
[null,2046,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,194.24214596169395,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B37-'Price Sets'!$B$8)","v":35.549999999999997},194.24214596169395]
[null,2047,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,201.49831808095237,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B38-'Price Sets'!$B$8)","v":35.549999999999997},201.49831808095237]
[null,2048,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,208.7544902002108,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B39-'Price Sets'!$B$8)","v":35.549999999999997},208.7544902002108]
[null,2049,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,216.01066231946922,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B40-'Price Sets'!$B$8)","v":35.549999999999997},216.01066231946922]
[null,2050,20.763723031045473,20.763723031045473,58.034778894971886,19,23.7,223.26683443872869,null,36.984403944834426,60.85499129849201,70.833679454529261,61.098164443379133,78.590697579570929,119.26745403416183,{"$f":"P$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":15.200000000000001},{"$f":"Q$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":19},{"$f":"R$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":28.5},{"$f":"S$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":18.96},{"$f":"T$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":23.7},{"$f":"U$8*(1+'LCOE Calculation'!$C$98)^('Price Sets'!$B41-'Price Sets'!$B$8)","v":35.549999999999997},223.26683443872869]

{"sheet":"Efficiency Degradation","index":4,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"As New","CCGT \nH-Class","Oxy-Coal",null,null,null,"Ensure profiles are arranged alphabetically"]
[null,"Year 1",1,1,1]
[null,"Year 2",1,0.98199999999999998,1]
[null,"Year 3",1,0.96499999999999997,0.995]
[null,"Year 4",1,0.94799999999999995,0.995]
[null,"Year 5",1,0.93100000000000005,0.98499999999999999]
[null,"Year 6",1,0.99199999999999999,1]
[null,"Year 7",1,0.97499999999999998,1]
[null,"Year 8",1,0.95699999999999996,0.995]
[null,"Year 9",1,0.94099999999999995,0.995]
[null,"Year 10",1,0.92300000000000004,0.98499999999999999]
[null,"Year 11",1,0.90600000000000003,1]
[null,"Year 12",1,0.98399999999999999,1]
[null,"Year 13",1,0.96699999999999997,0.995]
[null,"Year 14",1,0.95,0.995]
[null,"Year 15",1,0.93300000000000005,0.98499999999999999]
[null,"Year 16",1,0.91600000000000004,1]
[null,"Year 17",1,0.89900000000000002,1]
[null,"Year 18",1,0.97599999999999998,0.995]
[null,"Year 19",1,0.95899999999999996,0.995]
[null,"Year 20",1,0.94199999999999995,0.98499999999999999]
[null,"Year 21",1,0.92600000000000005,1]
[null,"Year 22",1,0.90900000000000003,1]
[null,"Year 23",1,0.89200000000000002,0.995]
[null,"Year 24",1,0.96799999999999997,0.995]
[null,"Year 25",1,0.95099999999999996,0.98499999999999999]
[null,"Average",{"$f":"AVERAGE(C3:C27)","v":1},{"$f":"AVERAGE(D3:D27)","v":0.94767999999999986},0.995]