{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Model Cover","Case Overview","Inputs","Scenario","Timing","Operations","Cons","T&A","Debt","IFS","Output","Valuation","Copy","Names","Checks"],"not_rendered":{"charts":2,"images":4,"macros":1,"external_links":3,"defined_names":62,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Model Cover","index":0,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Educational model"]
[null,"Solar Infastructure Model (PPA utility scale)"]
[]
[null,"Case Study: Brisbane"]
[]
[null,"28th February 2019"]
[]
[]
[null,null,"Modelled by:",null,"Kaiden Gilbert"]
[null,null,"Modelled for: ",null,"Oceanside Independent Research"]
[null,null,"Email:",null,"kaiden.gilbert95@gmail.com"]

{"sheet":"Case Overview","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Inputs","index":2,"n_rows":363,"n_cols":33,"rows_kept":363,"cut":false,"hidden":false,"merged":[]}
["Inputs & Assumptions"]
[]
["Timing and General"]
[]
[null,"Key Dates"]
[null,null,"Key project stages",null,null,null,null,"Model start","Construction","Operations","Decomission"]
[null,null,"Start Date",null,null,"Date",null,null,{"$f":"H9","v":"2018-11-01"},{"$f":"I9+1","v":"2019-08-01"},{"$f":"$J$9","v":"2044-07-31"}]
[null,null,"Duration",null,null,"Qrtrs / Months",null,null,3,25,3]
[null,null,"End Date",null,null,"Date",null,"2018-11-01",{"$f":"EOMONTH(I7,I8*Months_Qtr-1)","v":"2019-07-31"},{"$f":"EOMONTH(J7,J8*Months_Yr-1)","v":"2044-07-31"},{"$f":"EOMONTH(K7,K8*Months_Qtr-1)","v":"2045-03-31"}]
[]
[null,null,"Panel Installations",null,null,null,null,"Date","Panels (Num#)","Percentage","Capacity"]
[null,null,"First installation batch",null,null,"Date / %",null,{"$f":"J7-52","v":"2019-06-10"},{"$f":"ROUND($E$68*J12,0)","v":416},0.25,{"$f":"$E$69*J12","v":124.8}]
[null,null,"Second installation batch",null,null,"Date / %",null,{"$f":"H12+15","v":"2019-06-25"},{"$f":"ROUND($E$68*J13,0)","v":416},0.25,{"$f":"$E$69*J13","v":124.8}]
[null,null,"Third installation batch",null,null,"Date / %",null,{"$f":"H13+17","v":"2019-07-12"},{"$f":"ROUND($E$68*J14,0)","v":416},0.25,{"$f":"$E$69*J14","v":124.8}]
[null,null,"Fourth installation batch",null,null,"Date / %",null,{"$f":"H14+16","v":"2019-07-28"},{"$f":"ROUND($E$68*J15,0)","v":416},0.25,{"$f":"$E$69*J15","v":124.8}]
[null,null,null,null,null,null,null,"Check",{"$f":"IF(I12+I13+I14+I15= $E$68,\"OK\", \"FAIL\")","v":"OK"},{"$f":"IF(J12+J13+J14+J15= 1,\"OK\", \"FAIL\")","v":"OK"}]
[null,null,"Hours/yr",null,8760]
[]
[]
["Contruction"]
[]
[null,"Capital expenditure"]
[null,"Categories",null,null,"www.irena.org (for AU)",null,null,"Costs per kW","Applied","Total",1,{"$f":"K23+1","v":2},{"$f":"L23+1","v":3},{"$f":"M23+1","v":4},"Check"]
[null,1,"Module/ panel","USD/kW",500,"AUD/MW",null,{"$f":"((E24/$H$363)*$E$128)/1000","v":688.85492640485188},{"$f":"H24*($E$67*$E$68/Inputs!Million)","v":343.87637926130202},{"$f":"SUM(K24:M24)","v":1},0.6,0.4,null,null,{"$f":"IF(J24=ROUND(100%,2),\"OK\", \"FAIL\")","v":"OK"}]
[null,1,"Inverter","USD/kW",111,"AUD/MW",null,{"$f":"((E25/$H$363)*$E$128)/1000","v":152.92579366187709},{"$f":"H25*($E$67*$E$68/Inputs!Million)","v":76.340556196009047},1,0.6,0.4,null,null,{"$f":"IF(J25=ROUND(100%,2),\"OK\", \"FAIL\")","v":"OK"}]
[null,1,"Cabling/ wiring","USD/kW",44,"AUD/MW",null,{"$f":"((E26/$H$363)*$E$128)/1000","v":60.619233523626967},{"$f":"H26*($E$67*$E$68/Inputs!Million)","v":30.26112137499458},1,0.4,0.3,0.3,null,"OK"]
[null,1,"Grid connection","USD/kW",61,"AUD/MW",null,{"$f":"((E27/$H$363)*$E$128)/1000","v":84.040301021391912},{"$f":"H27*($E$67*$E$68/Inputs!Million)","v":41.952918269878843},1,0.4,0.3,0.3,null,"OK"]
[null,1,"Monitoring & control","USD/kW",33,"AUD/MW",null,{"$f":"((E28/$H$363)*$E$128)/1000","v":45.464425142720224},{"$f":"H28*($E$67*$E$68/Inputs!Million)","v":22.695841031245934},1,0.4,0.3,0.3,null,"OK"]
[null,1,"Racking and mounting","USD/kW",111,"AUD/MW",null,{"$f":"((E29/$H$363)*$E$128)/1000","v":152.92579366187709},{"$f":"H29*($E$67*$E$68/Inputs!Million)","v":76.340556196009047},1,0.6,0.4,null,null,"OK"]
[null,1,"Safety, security & logistics","USD/kW",44,"AUD/MW",null,{"$f":"((E30/$H$363)*$E$128)/1000","v":60.619233523626967},{"$f":"H30*($E$67*$E$68/Inputs!Million)","v":30.26112137499458},1,0.4,0.3,0.3,null,"OK"]
[null,1,"Eletrical Installation","USD/kW",78,"AUD/MW",null,{"$f":"((E31/$H$363)*$E$128)/1000","v":107.46136851915689},{"$f":"H31*($E$67*$E$68/Inputs!Million)","v":53.64471516476312},1,null,0.6,0.4,null,"OK"]
[null,1,"Inspection","USD/kW",6,"AUD/MW",null,{"$f":"((E32/$H$363)*$E$128)/1000","v":8.2662591168582242},{"$f":"H32*($E$67*$E$68/Inputs!Million)","v":4.1265165511356257},1,null,0.6,0.4,null,"OK"]
[null,1,"Mechanical Installation","USD/kW",162,"AUD/MW",null,{"$f":"((E33/$H$363)*$E$128)/1000","v":223.18899615517199},{"$f":"H33*($E$67*$E$68/Inputs!Million)","v":111.41594688066185},1,null,0.6,0.4,null,"OK"]
[null,null,"Capital Investment/KW of Capacity","USD/kW",{"$f":"SUM(E24:E33)","v":1150},"AUD/MW",null,{"$f":"SUM(H24:H33)","v":1584.366330731159},{"$f":"SUM(I24:I33)","v":790.91567230099474},{"$f":"IF(SUM(H24:H33)=$H$34,\"OK\", \" FAIL\")","v":"OK"}]
[]
[]
[null,null,"System Cost"]
[null,null,"EPC(per-watt)","AUD/W",{"$f":"H34/$E$128","v":1.6197183098591548}]
[null,null,"EPC (per-kW)","AUD/kW",{"$f":"E38*1000","v":1619.7183098591547}]
[null,null,"Total EPC (w/o subsidy)","AUD/M",{"$f":"E38*$E$128","v":1584.366330731159}]
[null,null,"Investment subsidy","AUD/M",0]
[null,null,"Total EPC (with subsidy)","AUD/M",{"$f":"E40-E41","v":1584.366330731159}]
[]
[]
[null,null,"Contingency","Case selected",{"$f":"Scenario!$E$10","v":"Base Case"}]
[null,null,"Contingency factor","%",{"$f":"IF($E$45=Scenario!$C$36,0,IF($E$45=Scenario!$C$37,Scenario!$G$10,-Scenario!$G$10))","v":0}]
[]
[]
[null,null,"Module / Cell Area"]
[null,null,"Module Area","m2",2714,null,null,"Case Overview (Simulation Parameters)"]
[null,null,"Cell Area","m2",2375,null,null,"Case Overview (Simulation Parameters)"]
[]
[]
[null,null,"Inverter"]
[null,null,"Nominal power per inverter","kW",20,null,null,"Case Overview (Simulation Parameters)"]
[null,null,"Number of inverter units","Num#",23,null,null,"Case Overview (Simulation Parameters)"]
[null,null,"Implied power delivered from inverters","kW",{"$f":"E55*E56","v":460}]
[]
[null,null,"Closure / decommission",null,null,null,null,"Total ","Quaterly"]
[null,null,"Decommission expese","AUD M",10,null,null,{"$f":"E60","v":10},{"$f":"H60/$I$62","v":10}]
[null,null,"Decommission timing","Date",{"$f":"$J$9","v":"2044-07-31"},null,null,"Start","Duration","End"]
[null,null,"Decomission reserve timing","Qtrs",4,null,null,{"$f":"EOMONTH(J62,-I62*Inputs!Months_Yr-1)","v":"2043-06-30"},1,{"$f":"$K$7","v":"2044-07-31"}]
[]
["Generation"]
[]
[null,"Panel Capacity"]
[null,null,"Tested capacity per panel","Wp",300,null,null,"Case Overview (Simulation Parameters)"]
[null,null,"Total number of panels","Num#",1664,null,null,"Case Overview (Simulation Parameters)",null,null,{"$f":"E67*E68/Inputs!Million","v":0.49919999999999998}]
[null,null,"Total capacity at standard temp conditions","kWp",{"$f":"E67*E68/1000","v":499.2}]
[]
[null,null,"Capacity power at operating conditions",null,451,null,null,"Case Overview (Simulation Parameters)"]
[null,null,"Percentage reduction from temprature","%",{"$f":"E71/E69","v":0.90344551282051289}]
[]
[null,null,"Standard Deviation of Performance Ratio","%",0.02]
[]
[]
[null,"Irradiation / Power Generation",null,null,null,null,null,null,"Total (p.a)","January","February","March","April","May","June","July","August","September","October","November","December","Average"]
[null,null,"Horizontal Global Radiation","k/Wh/m2 p.a",{"$f":"I78","v":2205.8000000000002},null,null,"Power generation",{"$f":"SUM(J78:U78)","v":2205.8000000000002},233.4,194,198.8,165.6,138.9,122.7,138.9,164.5,187.1,213.9,218.7,229.3,{"$f":"AVERAGE(J78:U78)","v":183.81666666666669}]
[null,null,null,null,null,null,null,"Percent of total generation",{"$f":"SUM(J79:U79)","v":0.99999999999999989},{"$f":"J78/$I$78","v":0.10581195031281167},8.7949950131471569E-2,9.0126031371837875E-2,7.5074802792637577E-2,6.2970350893100005E-2,5.5626076706863717E-2,6.2970350893100005E-2,7.4576117508386969E-2,8.4821833348444994E-2,9.6971620273823556E-2,9.9147701514189848E-2,0.10395321425333212,{"$f":"AVERAGE(J79:U79)","v":8.3333333333333329E-2}]
[null,null,null,null,null,null,null,"Percentage of average",null,{"$f":"J78/$V$78","v":1.2697434037537401},1.0553994015776587,1.0815123764620544,0.90089763351165097,0.7556442107172,0.66751292048236455,0.7556442107172,0.89491341010064362,1.0178620001813399,1.1636594432858824,1.1897724181702782,1.2474385710399853,{"$f":"AVERAGE(J80:U80)","v":0.99999999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check",{"$f":"IF(AVERAGE(J80:U80)=100%,\"OK\",\"FAIL\")","v":"OK"}]
[null,null,"Global Incident in coll plane","%",9.0999999999999998E-2,null,null,"Case Overview (Loss Diagram)"]
[null,null,"Incidence Angle Modifier (IAM) Factor","%",-2.8000000000000001E-2,null,null,"Case Overview (Loss Diagram)"]
[]
[null,null,"Adjustment factor","x",{"$f":"(1+E82)*(1+E83)","v":1.060452}]
[]
[null,null,"Effective yield","k/Wh/m2 p.a",{"$f":"E78*E85","v":2339.1450216000003}]
[]
[null,null,"Panel Efficiency at STC","%",0.1845,null,null,"Case Overview (Loss Diagram)"]
[null,null,"Nominal Yield","k/Wh/m2 p.a",{"$f":"E87*E89","v":431.57225648520006}]
[]
[null,null,"Energy loss before inverter"]
[null,null,"PV loss due to irradiance level",null,1.24E-2,null,null," "]
[null,null,"PV loss due to temprature",null,0.10440000000000001,null,null,"Case Overview (Loss Diagram)"]
[null,null,"Module Quality Loss",null,1.4999999999999999E-2,null,null,"Case Overview (Loss Diagram)"]
[null,null,"Module Mismatch Loss",null,0.01,null,null,"Case Overview (Loss Diagram)"]
[null,null,"Wiring Loss",null,1.2999999999999999E-2,null,null,"Case Overview (Loss Diagram)"]
[]
[null,null,"Total energy loss before inverter adjustment",null,{"$f":"(1-E93)*(1-E94)*(1-E95)*(1-E96)*(1-E97)-1","v":-0.14869782312839219}]
[]
[null,null,"Array virtual energy at MPP",null,{"$f":"E90*(1+E99)","v":367.39840142324266}]
[]
[null,null,"Energy loss after inverter"]
[null,null,"Inverter Loss (efficiency)",null,1.9E-2]
[null,null,"Loss over nominal inv. Power",null,0]
[null,null,"Loss to power threshold",null,0]
[null,null,"Loss over nominl inv. Volatage",null,0]
[null,null,"Loss to volatage threshold",null,0]
[]
[null,null,"Total energy loss after inverter adjustment",null,{"$f":"(1-E104)*(1-E105)*(1-E106)*(1-E107)*(1-E108)-1","v":-1.9000000000000017E-2}]
[]
[null,null,"Net yield injected into grid (m2)","k/Wh/m2",{"$f":"E101*(1+E110)","v":360.41783179620103}]
[null,null,"Net yield injected into grid (kWh)","kWh",{"$f":"E112*$E$50","v":978173.99549488956}]
[null,null,"Net yield injected into grid (MkW)","MkW",{"$f":"E113/1000","v":978.1739954948896}]
[]
[null,null,"Implied Performance Ratio @ P50","%",{"$f":"E112/E90","v":0.83512743551104718}]
[null,null," "]
[null,null,"Standard Deviation of Performance Ratio","%",0.02,null,null,"Analyst input"]
[]
[null,null,null,null,null,{"$f":"Scenario!$E$20","v":50}]
[null,null,null,null,null,"Flex",null,99,95,90,75,50,25]
[null,null,"Performance Ratio","%",null,{"$f":"INDEX($H$122:$M$122,1,MATCH($F$120,H121:M121,0))","v":0.83512743551104718},null,{"$f":"_xlfn.NORM.INV((H$121/100),$L$122,$E$118)","v":0.88165439299186399},{"$f":"_xlfn.NORM.INV((I$121/100),$L$122,$E$118)","v":0.86802450805007658},{"$f":"_xlfn.NORM.INV((J$121/100),$L$122,$E$118)","v":0.86075846682193924},{"$f":"_xlfn.NORM.INV((K$121/100),$L$122,$E$118)","v":0.84861723051496885},{"$f":"E116","v":0.83512743551104718},{"$f":"_xlfn.NORM.INV((M$121/100),$L$122,$E$118)","v":0.82163764050712551}]
[]
[]
[null,null,"Net yeild injected into grid  (with flex)"]
[null,null,"Net yield injected into grid (m2)","k/Wh/m2",{"$f":"$E$90*$F$122","v":360.41783179620103}]
[null,null,"Net yield injected into grid (kWh)","kWh",{"$f":"E126*$E$50","v":978173.99549488956}]
[null,null,"Net yield injected into grid (MkW)","MkW",{"$f":"E127/1000","v":978.1739954948896}]
[]
[]
[null,null,"Yield from nominal capacity","kWh/kWp",{"$f":"E127/E69","v":1959.4831640522627}]
[null,null,"Yield from effective capacity","kWh/kWp",{"$f":"E127/E71","v":2168.9002117403315}]
[]
[null,null,"Capacity factor from nominal capacity","%",{"$f":"E131/8760","v":0.22368529270002999},null,null,null,"Check","January","February","March","April","May","June","July","August","September","October","November","December"]
[null,null,"Capacity factor from effective capacity","%",{"$f":"E132/8760","v":0.24759134837218397},null,null,"Implied nominal capacity factor (p.m)",{"$f":"IF(AVERAGE(J135:U135)=$E$134,\"OK\",\"FAIL\")","v":"OK"},{"$f":"$E$134*J80","v":0.28402292492258768},0.23607732405733506,0.24191841248761967,0.20151755084481798,0.16902649645136003,0.14931282299914955,0.16902649645136003,0.20017896807954444,0.22768075943880098,0.26029350317455657,0.26613459160484115,0.2790336618883863]
[null,null,null,null,null,null,null,"Implied power generation (p.m)",{"$f":"IF(ROUND(SUM(J136:U136),2)=ROUND($E$127,2),\"OK\",\"FAIL\")","v":"OK"},{"$f":"J135*$E$69*(1/12)*$E$17","v":103502.49820858969},86030.354123677796,88158.940205088395,73436.219808665177,61595.959730818817,54411.981706058083,61595.959730818817,72948.418831675255,82970.511631650093,94855.1172528592,96983.703334269798,101684.33093071818]
[]
[null,null,"Total Production before degradation","kWh/kWp p.a",{"$f":"SUM(J136:U136)","v":978173.99549488944}]
[]
[null,null,"Annual degradation","%",4.0000000000000001E-3,null,null,"Lazard (2017): https://www.lazard.com/media/450337/lazard-levelized-cost-of-energy-version-110.pdf"]
[]
[]
[]
["Operations"]
[null,"This section sets out the key operating expentidure for the project"]
[null,"O&M",null,null,null,{"$f":"Scenario!$E$12","v":"Base Case"}]
[null,null,"Fixed Operating Costs"]
[null,null,"Fixed operation costs (inc. insurance)","%",8.0000000000000002E-3,"Flex",null,"Based on the average ratio of O&M costs to CAPEX costs, 0.8%, as reported in Lazard (2017): https://www.lazard.com/media/450337/lazard-levelized-cost-of-energy-version-110.pdf"]
[null,null,"Fixed operation costs (with flex)","%",{"$f":"IF(F149=\"\",$E$148,$E$148*(1+$F$149))","v":8.0000000000000002E-3},{"$f":"IF($F$146=Scenario!$C$36,\"\",IF($F$146=Scenario!$C$37,Scenario!$G$12,-Scenario!$G$12))","v":""}]
[null,null,"Fixed operation costs (inc. insurance)","AUD/mWh",{"$f":"($E$149*$I$34)","v":6.3273253784079584}]
[]
[]
[null,null,"Esculation of O&M","%",2.2499999999999999E-2,null,null,"Lazard (2017): https://www.lazard.com/media/450337/lazard-levelized-cost-of-energy-version-110.pdf"]
[]
[null,null,"Variable Operating Costs"]
[null,null,"Land lease/ acre","AUD/acre",3000]
[null,null,"Conversion factor","m2/acre",2.4710999999999998E-4]
[null,null,"Land lease/ m2","AUD/m2",{"$f":"E156*E157","v":0.74132999999999993}]
[null,null,"Total land lease","AUD kWh",{"$f":"E158*$E$50","v":2011.9696199999998}]
[null,null,"Total land lease","AUD mm",{"$f":"E159/1000","v":2.0119696199999999}]
[]
[null,null,"Inverter Replacement"]
[null,null,"Cost in real currency","USD",{"$f":"E25","v":111},null,null,"Replacement date","Cost/kW","Period","Inflation index","Total cost USD/k"]
[null,null,"years to replacement","Num#",40,null,null,{"$f":"EDATE($J$7,$E$164*12)","v":"2059-08-01"}]
[null,null,"Investment subsidy","AUD/M",0]
[]
[]
[null,"Working capital"]
[null,null,"Days turnover"]
[null,null,"Debtors","Days"]
[null,null,"Creditors","Days"]
[]
[]
[null,"Tax"]
[null,null,"Corporate Tax"]
[null,null,"Tax rate","%",0.3]
[null,null,"Tax life - Modules","Yrs",25,null,null,"Based on the average ratio of O&M costs to CAPEX costs, 0.8%, as reported in Lazard (2017): https://www.lazard.com/media/450337/lazard-levelized-cost-of-energy-version-110.pdf"]
[null,null,"Tax life - Inverters","Yrs",25]
[null,null,"Amortisation Period","Yrs",25]
[null,null,"Tax loss at start date","AUD/M",0]
[]
[null,"Depreciation"]
[null,null,"Depreciation Method",null,null,null,null,"Use of VDB to provide flexible depreciation rate"]
[]
[null,null,"Depreciation method selection","Choice"]
[]
[null,null,"Module / panels"]
[null,null,"Start Date","Date",{"$f":"$J$7","v":"2019-08-01"},null,null,0,{"$f":"IF(H188<=$E$190,H188+1,\"\")","v":1},{"$f":"IF(I188<=$E$188,I188+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$f":"IF(U188<=$E$188,U188+1,\"\")","v":14},15,16,17,18,{"$f":"IF(Z188<=$E$188,Z188+1,\"\")","v":19},20,21,22,23,24,25]
[null,null,"End Date","Date",{"$f":"EDATE(E188,E190*Inputs!Months_Yr)","v":"2044-08-01"},null,null,null,{"$f":"VDB(1,0,$E$190,H188,I188)","v":0.08},{"$f":"VDB(1,0,$E$190,I188,J188)","v":7.3599999999999999E-2},6.7712000000000008E-2,6.2295040000000003E-2,5.7311436800000004E-2,5.2726521856000005E-2,4.850840010752E-2,4.46277280989184E-2,4.1057509851004932E-2,3.7772909062924541E-2,3.4751076337890575E-2,3.1970990230859329E-2,2.9413311012390586E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2,2.8187756386874308E-2]
[null,null,"Tax life","Years",{"$f":"$J$8","v":25}]
[]
[null,null,"First batch of inverters"]
[null,null,"Start Date","Date",{"$f":"$J$7","v":"2019-08-01"},null,null,0,{"$f":"IF(H193<=$E$195,H193+1,\"\")","v":1},{"$f":"IF(I193<=$E$195,I193+1,\"\")","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"End Date","Date",{"$f":"EDATE(E193,E195*Inputs!Months_Yr)","v":"2044-08-01"},null,null,null,{"$f":"VDB(1,0,$E$195,H193,I193)","v":0.08},{"$f":"VDB(1,0,$E$195,I193,J193)","v":7.3599999999999999E-2},6.7712000000000008E-2,6.2295040000000003E-2,5.7311436800000004E-2,5.2726521856000005E-2,4.850840010752E-2,4.46277280989184E-2,4.1057509851004932E-2,3.7772909062924541E-2,3.4751076337890575E-2,3.1970990230859329E-2,2.9413311012390586E-2,2.8187756386874308E-2,2.8187756386874308E-2]
[null,null,"Tax life","Years",25]
[]
[null,null,"Second batch of inverters",null,null,null,null,0,{"$f":"H197+1","v":1},{"$f":"I197+1","v":2},3,4,5,6,7,8,9,10]
[null,null,"Start Date","Date",{"$f":"E194","v":"2044-08-01"},null,null,{"$f":"W193","v":15},{"$f":"H198+1","v":16},{"$f":"IF(I198<=$E$198,I198+1,\"\")","v":17},18,19,20,21,22,23,24,25]
[null,null,"End Date","Date",{"$f":"EDATE(E198,E200*Inputs!Months_Yr)","v":"2044-08-01"},null,null,null,{"$f":"IFERROR(VDB(1,0,$E$200,H197,I197),\"\")","v":""},{"$f":"IFERROR(VDB(1,0,$E$200,I197,J197),\"\")","v":""},"","","","","","","",""]
[null,null,"Tax life","Years",0]
[]
[null,null,"Financing expenses"]
[null,null,"Straight line useful life for financing expenses","Years",25]
[null,null,"Implied SL depreciation rate","% p.a",{"$f":"1/E203","v":0.04}]
[]
[null,"Revenue Model"]
[null,null,"PV Business Model Selection"]
[null,null,"Feed-in Tariff","%",0.2]
[null,null,"Self-consumption","%",null,null,null,"I have set self-consumption to zero, the case-overview states electricity costs are \"0.00 AU$/kWh\""]
[null,null,"Net-metering","%",0]
[null,null,"Power Purchase Agreement","%",0.3]
[]
[]
[null,null,"Spot Pricing Assumptions",null,null,null,null,"Prices based on the average quarterly wholesale energy prices quoted by the Australian Energy Regulator"]
[null,null,"Selection",null,null,{"$f":"Scenario!$E$18","v":"Base Case"},null,{"$f":"YEAR($H$9)","v":2018},{"$f":"H215+1","v":2019},{"$f":"I215+1","v":2020},{"$f":"J215+1","v":2021},{"$f":"K215+1","v":2022},{"$f":"L215+1","v":2023}]
[null,null,"Base Case","% p.a",null,null,null,80,76.150000000000006,64.024999999999991,55.3,63.15,63.15]
[null,null,"High Case","% p.a",null,"Flex (Y + %)",null,{"$f":"H216*(1+0.1)","v":88},83.765000000000015,70.427499999999995,60.83,69.465000000000003,69.465000000000003]
[null,null,"Low Case","% p.a",null,{"$f":"Scenario!$G$18","v":0.1},null,{"$f":"H216*(1-0.1)","v":72},68.535000000000011,57.622499999999995,49.769999999999996,56.835000000000001,56.835000000000001]
[null,null,{"$f":"$F$215","v":"Base Case"},"% p.a",null,null,null,{"$f":"INDEX(H216:H218,MATCH($F$215,$C$216:$C$218,0),1)","v":80},76.150000000000006,64.024999999999991,55.3,63.15,63.15]
[]
[null,null,"Total Specific Fees",{"$f":"Names!$G$38","v":"AUD/kWh"},0]
[]
[]
[null,"Power Purchase Agreement"]
[null,null,"Monash University",null,"Case selected",{"$f":"Scenario!$E$19","v":"Base Case"}]
[null,null,"PPA term"]
[null,null,"PPA term structure","Choice","Behind the Meter"]
[null,null,"PPA term tenor","Yrs",10,"Flex",null,"These are hypotheticals. In reality, Monash University was sourcing 55GWh p.a."]
[null,null,"PPA supply price","AU$/MWh",60,{"$f":"IF($F$225=Scenario!$C$36,\"\",IF($F$225=Scenario!$C$37,Scenario!$G$19,-Scenario!$G$19))","v":""},null,"Based off of Origin, who secured a PPA with Goldwind for the Stockyard Hill wind project in Victoria for between $55 - $60"]
[null,null,"PPA supply price with flex",null,{"$f":"IF($F$229=\"\",E229,E229*(1+F229))","v":60}]
[null,null,"PPA term energy purchase","kWh p.a.",350000,null,null,"`"]
[null,null,"Percentage of total net electricity generation","%",{"$f":"E231/$E$127","v":0.35780955291386968}]
[null,null,"PPA term start-date","Date",{"$f":"$J$7","v":"2019-08-01"}]
[null,null,"PPA term end-date","Date",{"$f":"EOMONTH($E$233,$E$228*Months_Yr-1)","v":"2029-07-31"}]
[]
[null,null,"University of Brisbane"]
[null,null,"PPA term"]
[null,null,"PPA term structure","Choice","Behind the Meter"]
[null,null,"PPA term tenor","Yrs",15,"Flex"]
[null,null,"PPA supply price","AU$/MWh",65,{"$f":"IF($F$225=Scenario!$C$36,\"\",IF($F$225=Scenario!$C$37,Scenario!$G$19,-Scenario!$G$19))","v":""},null,"Increase by $5/MWh due to lower net energy purchase - hypothetical"]
[null,null,"PPA supply price with flex",null,{"$f":"IF($F$229=\"\",E240,E240*(1+F240))","v":65}]
[null,null,"PPA term energy purchase","kWh p.a.",250000]
[null,null,"Percentage of total net electricity generation","%",{"$f":"E242/$E$127","v":0.2555782520813355}]
[null,null,"PPA term start-date","Date",{"$f":"$E$234","v":"2029-07-31"}]
[null,null,"PPA term end-date","Date",{"$f":"EOMONTH($E$244,$E$239*Months_Yr-1)","v":"2044-06-30"}]
[]
[null,null,"Kleenheat Brisbane"]
[null,null,"PPA term"]
[null,null,"PPA term structure","Choice","Behind the Meter"]
[null,null,"PPA term tenor","Yrs",25,"Flex",null,"These are hypotheticals. In reality, Kleenheat was sourcing 30MW p.a"]
[null,null,"PPA supply price","AU$/MWh",60,{"$f":"IF($F$225=Scenario!$C$36,\"\",IF($F$225=Scenario!$C$37,Scenario!$G$19,-Scenario!$G$19))","v":""}]
[null,null,"PPA supply price with flex",null,{"$f":"IF($F$229=\"\",E251,E251*(1+F251))","v":60}]
[null,null,"PPA term energy purchase","kWh p.a.",500000]
[null,null,"Percentage of total net electricity generation","%",{"$f":"E253/$E$127","v":0.511156504162671}]
[null,null,"PPA term start-date","Date",{"$f":"$J$7","v":"2019-08-01"}]
[null,null,"PPA term end-date","Date",{"$f":"EOMONTH($E$255,$E$250*Months_Yr-1)","v":"2044-07-31"}]
[]
[]
["Funding"]
[]
[null,null,"Equity"]
[null,null,"Initial equity","AUD M",100]
[]
[null,null,"WACC"]
[null,null,"Discount Rate","%",7.0000000000000007E-2]
[null,null,"Debt All-in Rate","%",{"$f":"AVERAGE($H$300:$L$300)+AVERAGE($H$339:$M$339)","v":4.0499999999999994E-2}]
[null,null,"WACC nominal*","%",{"$f":"(E291/(E291+E262))*E266+(E262/(E291+E262))*E265","v":4.4930124900250223E-2},null,null,"* WACC = (D/D+E)) x Cost of Debt  + (E/D+E) x Cost of Equity"]
[]
[null,null,"Debt"]
[null,null,"Sizing ratios"]
[null,null,"Target DLCR","x",2]
[null,null,"Debt balance @ maturity",null,{"$f":"Debt!$F$48","v":0}]
[null,null,"Amortisation start","Date",{"$f":"$I$7","v":"2018-11-01"}]
[null,null,"Amortisation period","Years",{"$f":"(E275-E273)/Inputs!Days_Year","v":25.764383561643836}]
[null,null,"Debt term end","Date",{"$f":"$J$9","v":"2044-07-31"}]
[]
[null,null,"Sizing mechanics"]
[null,null,"NPV of CFADS over project life","AUD M",{"$f":"Debt!I40","v":1186.347943895709}]
[null,null,"Target DLCR","x",2]
[null,null,"Debt estimation","AUD M",{"$f":"E278/E279","v":593.17397194785451}]
[null,null,"Debt limit","AUD M",565.89544683793724]
[null,null,"Target debt","AUD M",{"$f":"MIN(E278/E279,E292-E289)","v":593.17397194785451}]
[null,null,"Delta","Check",{"$f":"ROUND(E281-E282,Rounding_Tolerance)*[1]Names!E165","v":0}]
[]
[null,null,"Refinancing assumptions",null,null,null,null,"Date refi","Margin","Fee","Include?"]
[null,null,1,"Various",null,null,null,{"$f":"$J$7","v":"2019-08-01"},0.01,6.0000000000000001E-3,1]
[]
[null,null,"Capital structure",null,"Amount","Share"]
[null,null,"Initial equity","AUD M",{"$f":"E262","v":100},{"$f":"E289/E292","v":0.12441962557884094}]
[null,null,"Additional equity","AUD M",{"$f":"E292-E289-E291","v":137.83627582854058},{"$f":"E290/E292","v":0.17149537829768863}]
[null,null,"Debt","AUD M",{"$f":"Debt_Limit","v":565.89544683793724},{"$f":"E291/E292","v":0.70408499612347042}]
[null,null,"Total funds","AUD M",{"$f":"Cons!$I$75","v":803.73172266647782},1]
[]
["Debt"]
[]
[null,null,"Senior Debt"]
[null,null,"Pricing"]
[null,null,"Initial"]
[null,null,null,null,null,null,null,"Cons",1,2,3,4]
[null,null,"Margin","% p.a.",0.01,null,null,0.02,1.7500000000000002E-2,1.4999999999999999E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[null,null,"Upfront fee","% facility",0.01,null,null,"% drawdown"]
[null,null,"Commitment fee","% p.a.",1.2E-2,null,null,"% undrawn balance"]
[]
[]
[null,null,"Repayment methods"]
[]
[null,null,"Annuity","Text",null,null,null,"I chose annuity as per disclosure in the case-overview documents"]
[null,null,"Sculpted","Text"]
[]
[]
[null,null,"Target DSCR","x",1.25]
[null,null,"Selected method","Selection","Annuity"]
[]
[null,"Senior Debt"]
[null,null,"Principle repayment method","Choice","Annuity"]
[null,null,"Fixed Debt Limit",{"$f":"Names!$F$38","v":"AUD"},6500]
[null,null,"Debt Gearing","%",{"$f":"Scenario!$E$25","v":0.7}]
[null,null,"Selection","Debt Gearing",{"$f":"IF(D318=C317,E317,E316)","v":0.7}]
[null,null,"Applied Debt Limit",null,{"$f":"(1+D319)*IF(E318=E317,E124*E318,E316)","v":0}]
[]
[null,null,"Period",null,null,null,null,"Cons",1,{"$f":"I321+1","v":2},{"$f":"J321+1","v":3},4]
[null,null,"Margin","% p.a.",1.2500000000000001E-2,null,null,0.02,1.4999999999999999E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[]
[null,null,"Financing Fees"]
[null,null,"Upfront Fee","% Facility",0.01,null,null,{"$f":"G319*G325","v":0}]
[null,null,"Commitment Fee","% Margin",0.25]
[null,null,"Commitment Fee","% p.a.",{"$f":"E322*E326","v":3.1250000000000002E-3}]
[]
[null,null,"Repayment Terms",null,null,null,null,null,"From","To"]
[null,null,"Tenor","Yrs",7,null,null,null,{"$f":"G115","v":"00:00:00"},{"$f":"EOMONTH(I330,G330*Months_Yr-1)","v":{"$error":"#NUM!"}}]
[null,null,"Grace Period","Yrs",1,null,null,null,{"$f":"I330","v":"00:00:00"},{"$f":"EOMONTH(I331,G331*Months_Yr-1)","v":{"$error":"#NUM!"}}]
[]
["Macroeconomics"]
[null,"This section sets out the key macro-ecnomics assumptions and parameters "]
[null,"Interest Rate Curve"]
[null,null,"Base rate:"]
[null,null,"Selection"]
[null,null,"Base Case","% p.a",null,{"$f":"Scenario!$E$29","v":"Base Case"},null,{"$f":"YEAR($H$9)","v":2018},{"$f":"H338+1","v":2019},{"$f":"I338+1","v":2020},{"$f":"J338+1","v":2021},{"$f":"K338+1","v":2022},{"$f":"L338+1","v":2023}]
[null,null,"High Case","% p.a",null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Low Case","% p.a",null,null,null,{"$f":"H339+$F$342","v":2.75E-2},2.75E-2,2.75E-2,2.75E-2,2.75E-2,2.75E-2]
[null,null,{"$f":"F338","v":"Base Case"},"% p.a",null,"Flex (Y + %)",null,{"$f":"H339-$F$342","v":2.2500000000000003E-2},2.2500000000000003E-2,2.2500000000000003E-2,2.2500000000000003E-2,2.2500000000000003E-2,2.2500000000000003E-2]
[null,null,null,null,null,{"$f":"Scenario!$G$29","v":2.5000000000000001E-3},null,{"$f":"IF($F$338=\"\",H$339,INDEX(H$339:H$341,MATCH($F$338,$C$338:$C$340,0),1))","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,"Interest Income"]
[null,null,"Received on deposits (all-in-basis)","% p.a"]
[null,null,null,null,null,0.01]
[null,"Inflation"]
[null,null,"Base Rate"]
[null,null,"Selection"]
[null,null,"Base Case","% p.a",null,{"$f":"Scenario!$E$30","v":"Base Case"},null,{"$f":"YEAR($H$9)","v":2018},{"$f":"H350+1","v":2019},{"$f":"I350+1","v":2020},{"$f":"J350+1","v":2021},{"$f":"K350+1","v":2022},{"$f":"L350+1","v":2023},"https://www.rba.gov.au/publications/smp/2019/feb/economic-outlook.html"]
[null,null,"High Case","% p.a",null,null,null,1.7999999999999999E-2,1.7500000000000002E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.5000000000000001E-2]
[null,null,"Low Case","% p.a",null,null,null,{"$f":"H351*(1+$F$354)","v":1.8449999999999998E-2},1.7937499999999999E-2,2.3062499999999996E-2,2.3062499999999996E-2,2.3062499999999996E-2,2.5624999999999998E-2]
[null,null,{"$f":"F350","v":"Base Case"},"% p.a",null,"Flex (Y + %)",null,{"$f":"H351*(1-$F$354)","v":1.755E-2},1.7062500000000001E-2,2.1937499999999999E-2,2.1937499999999999E-2,2.1937499999999999E-2,2.4375000000000001E-2]
[null,null,null,null,null,{"$f":"Scenario!$G$30","v":2.5000000000000001E-2},null,{"$f":"IF($F$350=\"\",H$351,INDEX(H$351:H$353,MATCH($F$350,$C$338:$C$340,0),1))","v":1.7999999999999999E-2},1.7500000000000002E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.5000000000000001E-2]
[]
[null,"Forex Market"]
[null,null,"Base rate (AUD/USD)"]
[null,null,"Selection"]
[null,null,"Base Case","% p.a",null,{"$f":"Scenario!$E$31","v":"Base Case"},null,{"$f":"YEAR($H$9)","v":2018},{"$f":"H359+1","v":2019},{"$f":"I359+1","v":2020},{"$f":"J359+1","v":2021},{"$f":"K359+1","v":2022},{"$f":"L359+1","v":2023}]
[null,null,"High Case","% p.a",null,null,null,0.71,0.72,0.73,0.74,0.75,0.76,"https://www.citibank.com.hk/global_docs/mobile/investment/pdf/fx_insight_e.pdf"]
[null,null,"Low Case","% p.a",null,null,null,{"$f":"H360*(1+$F$363)","v":0.7277499999999999},0.73799999999999988,0.74824999999999997,0.75849999999999995,0.76874999999999993,0.77899999999999991]
[null,null,{"$f":"F359","v":"Base Case"},"% p.a",null,"Flex (Y + %)",null,{"$f":"H360*(1-$F$363)","v":0.69224999999999992},0.70199999999999996,0.71174999999999999,0.72150000000000003,0.73124999999999996,0.74099999999999999]
[null,null,null,null,null,{"$f":"Scenario!$G$31","v":2.5000000000000001E-2},null,{"$f":"IF($F$359=\"\",H$360,INDEX(H$360:H$362,MATCH($F$359,$C$359:$C$361,0),1))","v":0.71},0.72,0.73,0.74,0.75,0.76]

{"sheet":"Scenario","index":3,"n_rows":52,"n_cols":22,"rows_kept":52,"cut":false,"hidden":false,"merged":[[56,7,66,7],[35,9,35,10],[35,11,35,13],[54,9,54,19]]}
["Scenario Manager"]
[null,null,{"$f":"$E$4","v":"Base Case"}]
[null,null,null,null,"Live Case",null,"Select Case",null,1,{"$f":"I3+1","v":2},{"$f":"J3+1","v":3},4,{"$f":"L3+1","v":5},{"$f":"M3+1","v":6},7,8,9,10,11,12,13,14]
[null,null,null,null,{"$f":"INDEX($I6:$V6,1,$G$4)","v":"Base Case"},null,1,null,{"$f":"IF(I3=$G$4,\"q\",\"¬\")","v":"q"},{"$f":"IF(J3=$G$4,\"q\",\"¬\")","v":"¬"},"¬","¬","¬","¬","¬","¬","¬","¬","¬","¬","¬","¬"]
[]
[null,null,null,null,null,null,null,null,"Base Case","Capex Up","Opex Up","Gen low","Gen high","Inflation up","Interest up","Forex up","PPA up","PPA down","Spot Price up","Spot Price down","Debt up","Capex Down"]
[]
[null,null,null,null,null,null,"Sensitivity Flex"]
[null,null,"Capex /Opex"]
[null,null,"Capex Contingency","Y * (1 + %)",{"$f":"IF(INDEX($I10:$V10,1,$G$4)=\"\",I10,INDEX($I10:$V10,1,$G$4))","v":"Base Case"},null,0.1,null,"Base Case","High Case",null,null,null,null,null,null,null,null,null,null,null,"Low Case"]
[null,null,"Variable","Y * (1 + %)",{"$f":"IF(INDEX($I11:$V11,1,$G$4)=\"\",I11,INDEX($I11:$V11,1,$G$4))","v":"Base Case"},null,0.1,null,"Base Case",null,"High Case"]
[null,null,"Fixed","Y * (1 + %)",{"$f":"IF(INDEX($I12:$V12,1,$G$4)=\"\",I12,INDEX($I12:$V12,1,$G$4))","v":"Base Case"},null,0.1,null,"Base Case",null,"High Case"]
[]
[null,null,"Delay"]
[null,null,"Project Delay","Choice",{"$f":"IF(INDEX($I15:$V15,1,$G$4)=\"\",I15,INDEX($I15:$V15,1,$G$4))","v":1},null,null,null,1]
[]
[null,null,"Pricing Path"]
[null,null,"Spot Price Path","Choice",{"$f":"IF(INDEX($I18:$V18,1,$G$4)=\"\",I18,INDEX($I18:$V18,1,$G$4))","v":"Base Case"},null,0.1,null,"Base Case",null,null,null,null,null,null,null,null,null,"High Case","Low Case"]
[null,null,"PPA Price Path","Choice",{"$f":"IF(INDEX($I19:$V19,1,$G$4)=\"\",I19,INDEX($I19:$V19,1,$G$4))","v":"Base Case"},null,0.1,null,"Base Case",null,null,null,null,null,null,null,"High Case","Low Case"]
[null,null,"Solar Probability","Choice",{"$f":"IF(INDEX($I20:$V20,1,$G$4)=\"\",I20,INDEX($I20:$V20,1,$G$4))","v":50},null,null,null,50,null,null,25,90]
[null,null,"Energy Yield","Y * (1 + %)",{"$f":"IF(INDEX($I21:$V21,1,$G$4)=\"\",I21,INDEX($I21:$V21,1,$G$4))","v":0},null,0.1]
[null,null,"Loss Factor","Y * (1 + %)",{"$f":"IF(INDEX($I22:$V22,1,$G$4)=\"\",I22,INDEX($I22:$V22,1,$G$4))","v":0},null,0.1,null,null,null,null,"Base Case"]
[]
[null,null,"Debt Repayment"]
[null,null,"Debt Gearing","x",{"$f":"IF(INDEX($I25:$V25,1,$G$4)=\"\",I25,INDEX($I25:$V25,1,$G$4))","v":0.7},null,null,null,0.7,null,null,null,null,null,null,null,null,null,null,null,0.8]
[]
[]
[null,null,"Macroeconomics"]
[null,null,"Interest rate curve","Choice",{"$f":"IF(INDEX($I29:$V29,1,$G$4)=\"\",I29,INDEX($I29:$V29,1,$G$4))","v":"Base Case"},null,2.5000000000000001E-3,null,"Base Case",null,null,null,null,null,"High Case"]
[null,null,"CPI","Choice",{"$f":"IF(INDEX($I30:$V30,1,$G$4)=\"\",I30,INDEX($I30:$V30,1,$G$4))","v":"Base Case"},null,2.5000000000000001E-2,null,"Base Case",null,null,null,null,"High Case"]
[null,null,"Forex","Choice",{"$f":"IF(INDEX($I31:$V31,1,$G$4)=\"\",I31,INDEX($I31:$V31,1,$G$4))","v":"Base Case"},null,2.5000000000000001E-2,null,"Base Case",null,null,null,null,null,null,"High Case"]
[]
[]
[]
[null,null,"Case Assumptions"]
[null,null,"Base Case","Base Case Scenario (no sensitivity flex)"]
[null,null,"High Case","High Case Scenario (+ve sensitivity flex)",null,null,null,null,"Case","EBITDA","Opex","NPAT","Equity IRR","Capex","Project IRR","Pre-tax IRR","LCOE"]
[null,null,"Low Case","Low Case Scenario (-ve sensitivity flex)",null,null,null,null,{"$f":"$E$4","v":"Base Case"},{"$f":"IFS!$I$76","v":1598.4437519112778},{"$f":"IFS!$I$31","v":-282.01257652757886},{"$f":"IFS!$I$88","v":369.86508816715235},{"$f":"Valuation!$E$48","v":8.4679300526689927E-2},{"$f":"IFS!$I$43","v":-803.73172266647782},{"$f":"IFS!$I$130","v":4.9578932955030242E-2},{"$f":"Valuation!$E$28","v":4.7146919529482467E-2},{"$f":"IFS!$I$144","v":69.234569269472857}]
[null,null,null,null,null,null,null,1,"Base Case",1598.4437519112778,-282.01257652757886,369.86508816715235,8.4679300526689927E-2,-803.73172266647782,4.9578932955030242E-2,4.7146919529482467E-2,69.234569269472857]
[null,null,null,null,null,null,null,{"$f":"H39+1","v":2},"Capex Up",1598.4437519112778,-282.01257652757886,328.76553289645892,8.6516335241132669E-2,-883.12028414875704,4.7761679674571234E-2,4.3874984692048757E-2,74.942764591654964]
[null,null,null,null,null,null,null,{"$f":"H40+1","v":3},"Opex Up",1577.0464355573913,-303.40989288146517,356.11901519879115,8.3838118449959254E-2,-803.73172266647782,4.9578932955030242E-2,4.6681022446870335E-2,70.10291720639033]
[null,null,null,null,null,null,null,4,"Gen low",1578.3209764669853,-278.55627274717017,364.78276473374302,8.3486273863126126E-2,-790.90810588041427,4.9636745227846113E-2,4.7238049889023692E-2,69.291526181286613]
[null,null,null,null,null,null,null,5,"Gen high",1636.6776529694305,-288.57966152700658,379.52166122967333,8.6846341578089348E-2,-828.0969945825392,4.9473639426173888E-2,4.6980929071389621E-2,69.131267873953547]
[null,null,null,null,null,null,null,6,"Inflation up",1612.407362057812,-282.01257652757886,379.43772104431196,8.5129278279213683E-2,-803.73172266647782,4.9696514187967278E-2,4.7399457411839263E-2,69.234569269472857]
[null,null,null,null,null,null,null,7,"Interest up",1598.4437519112778,-282.01257652757886,355.80122790844592,8.376258108529977E-2,-803.73172266647782,4.9578932955030242E-2,4.7146919529482467E-2,69.234569269472857]
[null,null,null,null,null,null,null,8,"Forex up",1603.6626095585673,-276.79371888028953,384.48862047373814,8.435515836210028E-2,-784.36865889031242,5.0050254129776928E-2,4.8108310227623186E-2,67.630534328229061]
[null,null,null,null,null,null,null,9,"PPA up",1764.6441852204005,-282.01257652757886,476.89632760735111,9.0525258807108822E-2,-803.73172266647782,5.119566768116357E-2,5.0599209303685333E-2,69.234569269472857]
[null,null,null,null,null,null,null,10,"PPA down",1432.2433186021553,-282.01257652757886,264.96154330790523,7.7379151944166003E-2,-803.73172266647782,4.7815411546253239E-2,4.3329290886889416E-2,69.234569269472857]
[null,null,null,null,null,null,null,11,"Spot Price up",1620.2889514460414,-282.01257652757886,383.87948898752325,8.5520983102402859E-2,-803.73172266647782,4.9800153146824844E-2,4.7621853613556864E-2,69.234569269472857]
[null,null,null,null,null,null,null,12,"Spot Price down",1576.5985523765144,-282.01257652757886,355.85068734678157,8.380947386656179E-2,-803.73172266647782,4.9355165906227683E-2,4.666565529069655E-2,69.234569269472857]
[null,null,null,null,null,null,null,13,"Debt up",1598.4437519112778,-282.01257652757886,369.86508816715235,8.4679300526689927E-2,-803.73172266647782,4.9578932955030242E-2,4.7146919529482467E-2,69.234569269472857]
[null,null,null,null,null,null,null,14,"Capex Down",1598.4437519112778,-282.01257652757886,411.88548234819353,8.2608185789917021E-2,-723.97927362785902,5.1591481415133034E-2,5.0786627576125065E-2,63.500209708915385]

{"sheet":"Timing","index":4,"n_rows":45,"n_cols":65,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
["Timing"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01","","","",""]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30","","","",""]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0,null,null,null,0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},{"$f":"IF(AND(K$3>=$D6,K$4<=$E6),1,0)","v":0},0,1,1,1,1,1,1,{"$f":"IF(AND(S$3>=$D6,S$4<=$E6),1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,null,null,null,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1,null,null,null,1]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Period","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J13/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},{"$f":"YEAR(K4)","v":2019},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},{"$f":"K4-K3+1","v":89},92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[null,null,"Index"]
[null,null,"Escalation O&M"]
[null,null,"Rate","% p.a.",null,null,null,null,{"$f":"Inputs!$E$153","v":2.2499999999999999E-2},{"$f":"I21","v":2.2499999999999999E-2},{"$f":"J21","v":2.2499999999999999E-2},2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2,2.2499999999999999E-2]
[null,null,"Index","Index",null,null,null,null,1,{"$f":"I22*(1+J21*J6)","v":1},{"$f":"J22*(1+K21*K6)","v":1},{"$f":"K22*(1+L21*L6)","v":1},{"$f":"L22*(1+M21*M6)","v":1.0225},{"$f":"M22*(1+N21*N6)","v":1.0455062499999999},{"$f":"N22*(1+O21*O6)","v":1.0690301406249998},{"$f":"O22*(1+P21*P6)","v":1.0930833187890623},{"$f":"P22*(1+Q21*Q6)","v":1.1176776934618162},{"$f":"Q22*(1+R21*R6)","v":1.142825441564707},{"$f":"R22*(1+S21*S6)","v":1.1685390139999128},{"$f":"S22*(1+T21*T6)","v":1.1948311418149107},{"$f":"T22*(1+U21*U6)","v":1.221714842505746},{"$f":"U22*(1+V21*V6)","v":1.2492034264621252},{"$f":"V22*(1+W21*W6)","v":1.277310503557523},{"$f":"W22*(1+X21*X6)","v":1.3060499898875673},{"$f":"X22*(1+Y21*Y6)","v":1.3354361146600375},{"$f":"Y22*(1+Z21*Z6)","v":1.3654834272398884},{"$f":"Z22*(1+AA21*AA6)","v":1.3962068043527858},{"$f":"AA22*(1+AB21*AB6)","v":1.4276214574507233},{"$f":"AB22*(1+AC21*AC6)","v":1.4597429402433646},{"$f":"AC22*(1+AD21*AD6)","v":1.4925871563988402},{"$f":"AD22*(1+AE21*AE6)","v":1.526170367417814},{"$f":"AE22*(1+AF21*AF6)","v":1.5605092006847148},{"$f":"AF22*(1+AG21*AG6)","v":1.5956206577001208},{"$f":"AG22*(1+AH21*AH6)","v":1.6315221224983736},{"$f":"AH22*(1+AI21*AI6)","v":1.668231370254587},{"$f":"AI22*(1+AJ21*AJ6)","v":1.7057665760853151},{"$f":"AJ22*(1+AK21*AK6)","v":1.7441463240472346},{"$f":"AK22*(1+AL21*AL6)","v":1.7441463240472346},{"$f":"AL22*(1+AM21*AM6)","v":1.7441463240472346},{"$f":"AM22*(1+AN21*AN6)","v":1.7441463240472346}]
[]
[null,null,"Degradation"]
[null,null,"Rate","% p.a.",null,null,null,null,{"$f":"Inputs!$E$140","v":4.0000000000000001E-3},{"$f":"$I$25","v":4.0000000000000001E-3},{"$f":"$I$25","v":4.0000000000000001E-3},4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3,4.0000000000000001E-3]
[null,null,"Index","Index",null,null,null,null,1,{"$f":"I26*(1-J25*J6)","v":1},{"$f":"J26*(1-K25*K6)","v":1},{"$f":"K26*(1-L25*L6)","v":1},{"$f":"L26*(1-M25*M6)","v":0.996},{"$f":"M26*(1-N25*N6)","v":0.99201600000000001},{"$f":"N26*(1-O25*O6)","v":0.98804793599999996},{"$f":"O26*(1-P25*P6)","v":0.98409574425599999},{"$f":"P26*(1-Q25*Q6)","v":0.98015936127897596},{"$f":"Q26*(1-R25*R6)","v":0.97623872383386001},{"$f":"R26*(1-S25*S6)","v":0.97233376893852452},{"$f":"S26*(1-T25*T6)","v":0.96844443386277046},{"$f":"T26*(1-U25*U6)","v":0.9645706561273194},{"$f":"U26*(1-V25*V6)","v":0.96071237350281014},{"$f":"V26*(1-W25*W6)","v":0.95686952400879888},{"$f":"W26*(1-X25*X6)","v":0.95304204591276365},{"$f":"X26*(1-Y25*Y6)","v":0.9492298777291126},{"$f":"Y26*(1-Z25*Z6)","v":0.94543295821819617},{"$f":"Z26*(1-AA25*AA6)","v":0.94165122638532339},{"$f":"AA26*(1-AB25*AB6)","v":0.93788462147978213},{"$f":"AB26*(1-AC25*AC6)","v":0.934133082993863},{"$f":"AC26*(1-AD25*AD6)","v":0.93039655066188753},{"$f":"AD26*(1-AE25*AE6)","v":0.92667496445924002},{"$f":"AE26*(1-AF25*AF6)","v":0.92296826460140302},{"$f":"AF26*(1-AG25*AG6)","v":0.91927639154299745},{"$f":"AG26*(1-AH25*AH6)","v":0.91559928597682549},{"$f":"AH26*(1-AI25*AI6)","v":0.91193688883291824},{"$f":"AI26*(1-AJ25*AJ6)","v":0.90828914127758653},{"$f":"AJ26*(1-AK25*AK6)","v":0.90465598471247621},{"$f":"AK26*(1-AL25*AL6)","v":0.90465598471247621},{"$f":"AL26*(1-AM25*AM6)","v":0.90465598471247621},{"$f":"AM26*(1-AN25*AN6)","v":0.90465598471247621}]
[]
[null,null,"WAAC Escalation"]
[null,null,"Rate","% p.a.",null,null,null,null,{"$f":"Inputs!$E$267","v":4.4930124900250223E-2},{"$f":"$I$29","v":4.4930124900250223E-2},{"$f":"$I$29","v":4.4930124900250223E-2},4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2,4.4930124900250223E-2]
[null,null,"Index","Index",null,null,null,null,1,{"$f":"I30*(1+J29*J6)","v":1},{"$f":"J30*(1+K29*K6)","v":1},{"$f":"K30*(1+L29*L6)","v":1},{"$f":"L30*(1+M29*M6)","v":1.0449301249002503},{"$f":"M30*(1+N29*N6)","v":1.0918789659240526},{"$f":"N30*(1+O29*O6)","v":1.1409372242389764},{"$f":"O30*(1+P29*P6)","v":1.1921996762273783},{"$f":"P30*(1+Q29*Q6)","v":1.2457653565863123},{"$f":"Q30*(1+R29*R6)","v":1.30173774965414},{"$f":"R30*(1+S29*S6)","v":1.3602249893334712},{"$f":"S30*(1+T29*T6)","v":1.4213400679966657},{"$f":"T30*(1+U29*U6)","v":1.4852010547774861},{"$f":"U30*(1+V29*V6)","v":1.551931323670622},{"$f":"V30*(1+W29*W6)","v":1.6216597918797537},{"$f":"W30*(1+X29*X6)","v":1.6945211688746249},{"$f":"X30*(1+Y29*Y6)","v":1.77065621663828},{"$f":"Y30*(1+Z29*Z6)","v":1.8502120216072426},{"$f":"Z30*(1+AA29*AA6)","v":1.9333422788300005},{"$f":"AA30*(1+AB29*AB6)","v":2.0202075888927671},{"$f":"AB30*(1+AC29*AC6)","v":2.1109757681861527},{"$f":"AC30*(1+AD29*AD6)","v":2.2058221731121583},{"$f":"AD30*(1+AE29*AE6)","v":2.3049300388578291},{"$f":"AE30*(1+AF29*AF6)","v":2.4084908333900499},{"$f":"AF30*(1+AG29*AG6)","v":2.5167046273553728},{"$f":"AG30*(1+AH29*AH6)","v":2.6297804805994875},{"$f":"AH30*(1+AI29*AI6)","v":2.7479368460530629},{"$f":"AI30*(1+AJ29*AJ6)","v":2.8714019917642268},{"$f":"AJ30*(1+AK29*AK6)","v":3.000414441893021},{"$f":"AK30*(1+AL29*AL6)","v":3.000414441893021},{"$f":"AL30*(1+AM29*AM6)","v":3.000414441893021},{"$f":"AM30*(1+AN29*AN6)","v":3.000414441893021}]
[]
[null,null,"Discount Factor"]
[null,null,"Rate","% p.a.",null,null,null,null,{"$f":"Inputs!$E$265","v":7.0000000000000007E-2},{"$f":"$I$33","v":7.0000000000000007E-2},{"$f":"$I$33","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Index","Index",null,null,null,null,1,{"$f":"I34*(1+J33*J6)","v":1},{"$f":"J34*(1+K33*K6)","v":1},{"$f":"K34*(1+L33*L6)","v":1},{"$f":"L34*(1+M33*M6)","v":1.07},{"$f":"M34*(1+N33*N6)","v":1.1449},{"$f":"N34*(1+O33*O6)","v":1.2250430000000001},{"$f":"O34*(1+P33*P6)","v":1.3107960100000002},{"$f":"P34*(1+Q33*Q6)","v":1.4025517307000004},{"$f":"Q34*(1+R33*R6)","v":1.5007303518490005},{"$f":"R34*(1+S33*S6)","v":1.6057814764784306},{"$f":"S34*(1+T33*T6)","v":1.7181861798319209},{"$f":"T34*(1+U33*U6)","v":1.8384592124201555},{"$f":"U34*(1+V33*V6)","v":1.9671513572895665},{"$f":"V34*(1+W33*W6)","v":2.1048519522998363},{"$f":"W34*(1+X33*X6)","v":2.2521915889608248},{"$f":"X34*(1+Y33*Y6)","v":2.4098450001880827},{"$f":"Y34*(1+Z33*Z6)","v":2.5785341502012487},{"$f":"Z34*(1+AA33*AA6)","v":2.7590315407153363},{"$f":"AA34*(1+AB33*AB6)","v":2.9521637485654102},{"$f":"AB34*(1+AC33*AC6)","v":3.1588152109649892},{"$f":"AC34*(1+AD33*AD6)","v":3.3799322757325387},{"$f":"AD34*(1+AE33*AE6)","v":3.6165275350338169},{"$f":"AE34*(1+AF33*AF6)","v":3.8696844624861844},{"$f":"AF34*(1+AG33*AG6)","v":4.1405623748602176},{"$f":"AG34*(1+AH33*AH6)","v":4.4304017411004333},{"$f":"AH34*(1+AI33*AI6)","v":4.7405298629774641},{"$f":"AI34*(1+AJ33*AJ6)","v":5.0723669533858873},{"$f":"AJ34*(1+AK33*AK6)","v":5.4274326401229001},{"$f":"AK34*(1+AL33*AL6)","v":5.4274326401229001},{"$f":"AL34*(1+AM33*AM6)","v":5.4274326401229001},{"$f":"AM34*(1+AN33*AN6)","v":5.4274326401229001}]
[null,null,"Rate","%p.q",null,null,null,null,null,{"$f":"J33*J16/Days_Year","v":1.7452054794520552E-2},{"$f":"K33*(K16/Days_Year)","v":1.7068493150684934E-2},1.7643835616438359E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0191780821917821E-2,1.7643835616438359E-2,1.7643835616438359E-2,1.7068493150684934E-2,0]
[]
[null,null,"Inflation Index"]
[null,null,"Rate","% p.a.",null,null,null,null,null,{"$f":"LOOKUP(J15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":1.7500000000000002E-2},{"$f":"LOOKUP(K15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":1.7500000000000002E-2},{"$f":"LOOKUP(L15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":1.7500000000000002E-2},{"$f":"LOOKUP(M15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.2499999999999999E-2},{"$f":"LOOKUP(N15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.2499999999999999E-2},{"$f":"LOOKUP(O15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.2499999999999999E-2},{"$f":"LOOKUP(P15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(R15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(S15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(T15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(U15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(V15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(W15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Y15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Z15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AA15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AB15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AC15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AD15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AE15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AF15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AG15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AH15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AI15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN15,Inputs!$H$350:$M$350,Inputs!$H$354:$M$354)","v":2.5000000000000001E-2}]
[null,null,"Index","Index",null,null,null,null,1,{"$f":"I39*(1+J38*J6)","v":1},{"$f":"J39*(1+K38*K6)","v":1},1,1.0225,1.0455062499999999,1.0690301406249998,1.0957558941406247,1.1231497914941402,1.1512285362814936,1.1800092496885308,1.2095094809307441,1.2397472179540125,1.2707408984028628,1.3025094208629342,1.3350721563845074,1.3684489602941199,1.4026601843014728,1.4377266889090095,1.4736698561317345,1.5105116025350278,1.5482743925984033,1.5869812524133633,1.6266557837236972,1.6673221783167895,1.7090052327747092,1.7517303635940769,1.7955236226839286,1.8404117132510267,1.8404117132510267,1.8404117132510267,1.8404117132510267]
[]
[null,null,"Cost of Debt"]
[null,null,"Base rate","% p.a",null,null,null,null,null,{"$f":"LOOKUP(J15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(K15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(L15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(M15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(N15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(O15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(P15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(R15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(S15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(T15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(U15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(V15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(W15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(X15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Y15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(Z15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AA15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AB15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AC15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AD15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AE15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AF15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AG15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AH15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AI15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AP15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AQ15,Inputs!$H$338:$M$338,Inputs!$H$342:$M$342)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AR30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AS30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AT30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AU30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AV30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AW30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AX30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AY30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(AZ30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BA30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BB30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BC30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BD30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BE30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BF30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BG30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BH30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BI30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BJ30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BK30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BL30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}},{"$f":"LOOKUP(BM30,[3]Inputs!$E$237:$J$237,[3]Inputs!$E$238:$J$238)","v":{"$error":"#N/A"}}]
[null,null,"Base rate","% p.p.",null,null,null,null,null,{"$f":"J42*J16/Days_Year","v":6.2328767123287672E-3},6.0958904109589046E-3,6.3013698630136989E-3,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5068493150684934E-2,6.3013698630136989E-3,6.3013698630136989E-3,6.0958904109589046E-3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"AR42*AR31/Days_Year","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Margin (operations)","% p.a",null,null,null,null,null,{"$f":"IF(J$13=0,0,LOOKUP(J13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(K$13=0,0,LOOKUP(K13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(L$13=0,0,LOOKUP(L13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(M$13=0,0,LOOKUP(M13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.4999999999999999E-2},{"$f":"IF(N$13=0,0,LOOKUP(N13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(O$13=0,0,LOOKUP(O13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(P$13=0,0,LOOKUP(P13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(Q$13=0,0,LOOKUP(Q13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(R$13=0,0,LOOKUP(R13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(S$13=0,0,LOOKUP(S13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(T$13=0,0,LOOKUP(T13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(U$13=0,0,LOOKUP(U13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(V$13=0,0,LOOKUP(V13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(W$13=0,0,LOOKUP(W13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(X$13=0,0,LOOKUP(X13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(Y$13=0,0,LOOKUP(Y13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(Z$13=0,0,LOOKUP(Z13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AA$13=0,0,LOOKUP(AA13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AB$13=0,0,LOOKUP(AB13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AC$13=0,0,LOOKUP(AC13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AD$13=0,0,LOOKUP(AD13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AE$13=0,0,LOOKUP(AE13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AF$13=0,0,LOOKUP(AF13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AG$13=0,0,LOOKUP(AG13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AH$13=0,0,LOOKUP(AH13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AI$13=0,0,LOOKUP(AI13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AJ$13=0,0,LOOKUP(AJ13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AK$13=0,0,LOOKUP(AK13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":1.2500000000000001E-2},{"$f":"IF(AL$13=0,0,LOOKUP(AL13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AM$13=0,0,LOOKUP(AM13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AN$13=0,0,LOOKUP(AN13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AO$13=0,0,LOOKUP(AO13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AP$13=0,0,LOOKUP(AP13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AQ$13=0,0,LOOKUP(AQ13,Inputs!$I$321:$L$321,Inputs!$I$322:$L$322))","v":0},{"$f":"IF(AR29=0,0,LOOKUP(AR29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AS29=0,0,LOOKUP(AS29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AT29=0,0,LOOKUP(AT29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AU29=0,0,LOOKUP(AU29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AV29=0,0,LOOKUP(AV29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AW29=0,0,LOOKUP(AW29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AX29=0,0,LOOKUP(AX29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AY29=0,0,LOOKUP(AY29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(AZ29=0,0,LOOKUP(AZ29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BA29=0,0,LOOKUP(BA29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BB29=0,0,LOOKUP(BB29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BC29=0,0,LOOKUP(BC29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BD29=0,0,LOOKUP(BD29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BE29=0,0,LOOKUP(BE29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BF29=0,0,LOOKUP(BF29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BG29=0,0,LOOKUP(BG29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BH29=0,0,LOOKUP(BH29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BI29=0,0,LOOKUP(BI29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BJ29=0,0,LOOKUP(BJ29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BK29=0,0,LOOKUP(BK29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BL29=0,0,LOOKUP(BL29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0},{"$f":"IF(BM29=0,0,LOOKUP(BM29,[3]Inputs!$F$149:$I$149,[3]Inputs!$F$150:$I$150))","v":0}]
[null,null,"Margin (operations)","% p.p.",null,null,null,null,null,{"$f":"J44*J16/Days_Year","v":0},0,0,1.5041095890410959E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2534246575342467E-2,0,0,0,0,0,0,{"$f":"AR44*AR31/Days_Year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Operations","index":5,"n_rows":150,"n_cols":69,"rows_kept":150,"cut":false,"hidden":false,"merged":[]}
["Operations"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01",null,null,"1900-01-01","1900-04-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30",null,null,{"$f":"IF(AQ3=\"\",\"\",IF(AND(AQ3>=$D$6,AQ3<=$D$7),EOMONTH(AQ3,Months_Yr-1),EOMONTH(AQ3,Months_Qtr-1)))","v":"1900-03-31"},{"$f":"IF(AR3=\"\",\"\",IF(AND(AR3>=$D$6,AR3<=$D$7),EOMONTH(AR3,Months_Yr-1),EOMONTH(AR3,Months_Qtr-1)))","v":"1900-06-30"}]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0,null,null,0,0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,null,null,0,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1,null,null,0,0]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J13/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[]
[null,"Capacity & Generation"]
[null,null,"Tested module capacity in standard temps","kWp",null,null,null,null,null,{"$f":"IF(J$13=0,0,Inputs!$E$69)","v":0},{"$f":"IF(K$13=0,0,Inputs!$E$69)","v":0},{"$f":"IF(L$13=0,0,Inputs!$E$69)","v":0},{"$f":"IF(M$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(N$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(O$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(P$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(Q$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(R$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(S$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(T$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(U$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(V$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(W$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(X$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(Y$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(Z$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AA$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AB$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AC$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AD$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AE$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AF$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AG$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AH$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AI$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AJ$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AK$13=0,0,Inputs!$E$69)","v":499.2},{"$f":"IF(AL$13=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AM$13=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AN$13=0,0,Inputs!$E$69)","v":0},null,null,{"$f":"IF(AQ$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AR$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AS$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AT$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AU$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AV$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AW$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AX$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AY$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(AZ$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BA$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BB$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BC$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BD$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BE$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BF$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BG$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BH$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BI$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BJ$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BK$12=0,0,Inputs!$E$69)","v":0},{"$f":"IF(BL$12=0,0,Inputs!$E$69)","v":0}]
[null,null,"Adjustment for temprature","%",{"$f":"Inputs!$E$72","v":0.90344551282051289},null,null,null,null,{"$f":"IF(J$13=0,0,$E$22)","v":0},{"$f":"IF(K$13=0,0,$E$22)","v":0},0,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0.90344551282051289,0,0,0,null,null,{"$f":"IF(AQ$12=0,0,$E$22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity power in operating conditions","kWp",null,null,null,null,null,{"$f":"J21*J22","v":0},{"$f":"K21*K22","v":0},0,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,451,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total energy production before degration","kWh/kWp/a",null,null,null,null,null,{"$f":"IF(J$13=0,0,Inputs!$E$138)","v":0},{"$f":"IF(K$13=0,0,Inputs!$E$138)","v":0},{"$f":"IF(L$13=0,0,Inputs!$E$138)","v":0},{"$f":"IF(M$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(N$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(O$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(P$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(Q$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(R$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(S$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(T$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(U$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(V$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(W$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(X$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(Y$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(Z$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AA$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AB$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AC$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AD$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AE$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AF$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AG$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AH$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AI$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AJ$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AK$13=0,0,Inputs!$E$138)","v":978173.99549488944},{"$f":"IF(AL$13=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AM$13=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AN$13=0,0,Inputs!$E$138)","v":0},null,null,{"$f":"IF(AQ$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AR$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AS$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AT$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AU$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AV$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AW$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AX$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AY$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(AZ$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BA$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BB$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BC$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BD$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BE$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BF$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BG$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BH$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BI$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BJ$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BK$12=0,0,Inputs!$E$138)","v":0},{"$f":"IF(BL$12=0,0,Inputs!$E$138)","v":0}]
[null,null,"Degradation","Index",null,null,null,null,1,{"$f":"IF(J$13=0,0,Timing!J26)","v":0},{"$f":"IF(K$13=0,0,Timing!K26)","v":0},{"$f":"IF(L$13=0,0,Timing!L26)","v":0},{"$f":"IF(M$13=0,0,Timing!M26)","v":0.996},{"$f":"IF(N$13=0,0,Timing!N26)","v":0.99201600000000001},{"$f":"IF(O$13=0,0,Timing!O26)","v":0.98804793599999996},{"$f":"IF(P$13=0,0,Timing!P26)","v":0.98409574425599999},{"$f":"IF(Q$13=0,0,Timing!Q26)","v":0.98015936127897596},{"$f":"IF(R$13=0,0,Timing!R26)","v":0.97623872383386001},{"$f":"IF(S$13=0,0,Timing!S26)","v":0.97233376893852452},{"$f":"IF(T$13=0,0,Timing!T26)","v":0.96844443386277046},{"$f":"IF(U$13=0,0,Timing!U26)","v":0.9645706561273194},{"$f":"IF(V$13=0,0,Timing!V26)","v":0.96071237350281014},{"$f":"IF(W$13=0,0,Timing!W26)","v":0.95686952400879888},{"$f":"IF(X$13=0,0,Timing!X26)","v":0.95304204591276365},{"$f":"IF(Y$13=0,0,Timing!Y26)","v":0.9492298777291126},{"$f":"IF(Z$13=0,0,Timing!Z26)","v":0.94543295821819617},{"$f":"IF(AA$13=0,0,Timing!AA26)","v":0.94165122638532339},{"$f":"IF(AB$13=0,0,Timing!AB26)","v":0.93788462147978213},{"$f":"IF(AC$13=0,0,Timing!AC26)","v":0.934133082993863},{"$f":"IF(AD$13=0,0,Timing!AD26)","v":0.93039655066188753},{"$f":"IF(AE$13=0,0,Timing!AE26)","v":0.92667496445924002},{"$f":"IF(AF$13=0,0,Timing!AF26)","v":0.92296826460140302},{"$f":"IF(AG$13=0,0,Timing!AG26)","v":0.91927639154299745},{"$f":"IF(AH$13=0,0,Timing!AH26)","v":0.91559928597682549},{"$f":"IF(AI$13=0,0,Timing!AI26)","v":0.91193688883291824},{"$f":"IF(AJ$13=0,0,Timing!AJ26)","v":0.90828914127758653},{"$f":"IF(AK$13=0,0,Timing!AK26)","v":0.90465598471247621},{"$f":"IF(AL$13=0,0,Timing!AL26)","v":0},{"$f":"IF(AM$13=0,0,Timing!AM26)","v":0},{"$f":"IF(AN$13=0,0,Timing!AN26)","v":0},null,null,{"$f":"IF(AQ$12=0,0,Timing!AS26)","v":0},{"$f":"IF(AR$12=0,0,Timing!AT26)","v":0},{"$f":"IF(AS$12=0,0,Timing!AU26)","v":0},{"$f":"IF(AT$12=0,0,Timing!AV26)","v":0},{"$f":"IF(AU$12=0,0,Timing!AW26)","v":0},{"$f":"IF(AV$12=0,0,Timing!AX26)","v":0},{"$f":"IF(AW$12=0,0,Timing!AY26)","v":0},{"$f":"IF(AX$12=0,0,Timing!AZ26)","v":0},{"$f":"IF(AY$12=0,0,Timing!BA26)","v":0},{"$f":"IF(AZ$12=0,0,Timing!BB26)","v":0},{"$f":"IF(BA$12=0,0,Timing!BC26)","v":0},{"$f":"IF(BB$12=0,0,Timing!BD26)","v":0},{"$f":"IF(BC$12=0,0,Timing!BE26)","v":0},{"$f":"IF(BD$12=0,0,Timing!BF26)","v":0},{"$f":"IF(BE$12=0,0,Timing!BG26)","v":0},{"$f":"IF(BF$12=0,0,Timing!BH26)","v":0},{"$f":"IF(BG$12=0,0,Timing!BI26)","v":0},{"$f":"IF(BH$12=0,0,Timing!BJ26)","v":0},{"$f":"IF(BI$12=0,0,Timing!BK26)","v":0},{"$f":"IF(BJ$12=0,0,Timing!BL26)","v":0},{"$f":"IF(BK$12=0,0,Timing!BM26)","v":0},{"$f":"IF(BL$12=0,0,Timing!BN26)","v":0}]
[null,null,"Net yield injected into grid","kWh",null,null,null,null,{"$f":"SUM(J27:BL27)","v":23222496.058700431},{"$f":"J25*J26","v":0},{"$f":"K25*K26","v":0},0,{"$f":"M25*M26","v":974261.29951290984},970364.25431485823,966482.79729759879,962616.86610840843,958766.3986439748,954931.33304939885,951111.60771720111,947307.16128633241,943517.9326411871,939743.8609106224,935984.88546697982,932240.94592511188,928511.9821414114,924797.93421284587,921098.7424759944,917414.34750609053,913744.69011606614,910089.7113556019,906449.35251017951,902823.55510013876,899212.26087973826,895615.41183621925,892032.9501888745,888464.81838811887,884910.95911456645,0,0,0,null,null,{"$f":"AQ25*AQ26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Days in period","Days",null,null,null,null,null,{"$f":"J4-J3","v":90},{"$f":"K4-K3","v":88},91,365,364,364,364,365,364,364,364,365,364,364,364,365,364,364,364,365,364,364,364,365,364,364,364,365,91,91,88,null,null,{"$f":"AQ4-AQ3","v":90},90,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hours in period","Hours",null,null,null,null,24,{"$f":"J29*$I$30","v":2160},{"$f":"K29*$I$30","v":2112},2184,8760,8736,8736,8736,8760,8736,8736,8736,8760,8736,8736,8736,8760,8736,8736,8736,8760,8736,8736,8736,8760,8736,8736,8736,8760,2184,2184,2112,null,null,{"$f":"AQ29*$I$30","v":2160},2160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Average hourly production","kWh",null,null,null,null,null,{"$f":"IF(J$13=0,0,J27/J30)","v":0},{"$f":"IF(K$13=0,0,K27/K30)","v":0},0,111.21704332339154,111.07649431259824,110.63218833534785,110.18965958200646,109.44821902328479,109.30990533990371,108.87266571854408,108.43717505566993,107.70752655721314,107.57141265002547,107.14112699942534,106.71256249142765,105.99451850929354,105.86056939249609,105.4371271149261,105.01537860646641,104.3087545794596,104.17693582367238,103.76022808037769,103.34518716805617,102.64980147028976,102.52007919370642,102.1099988769316,101.70155888142386,101.01723277563543,0,0,0,null,null,{"$f":"IF(AQ$12=0,0,AQ27/AQ30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity factor",null,null,null,null,null,{"$f":"AVERAGEIF(J32:BM32,\"<>0\",J32:BM32)","v":0.23558433258195777},{"$f":"IF(J$13=0,0,J31/J23)","v":0},{"$f":"IF(K$13=0,0,K31/K23)","v":0},0,{"$f":"IF(M$13=0,0,M31/M23)","v":0.2466009829786952},0.24628934437383201,0.24530418699633669,0.24432297024835134,0.24267897787868026,0.24237229565388849,0.24140280647127291,0.24043719524538787,0.2388193493508052,0.23851754467854872,0.23756347449983445,0.23661322060183515,0.23502110534211429,0.23472410064855009,0.23378520424595586,0.2328500634289721,0.23128326957751574,0.23099098852255517,0.23006702456846492,0.22914675647019106,0.22760488130884649,0.22731724876653309,0.22640797977146696,0.22550234785238107,0.22398499506792779,0,0,0,null,null,{"$f":"IF(AQ$12=0,0,AQ31/AQ23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Power Purchase Agreements"]
[]
[null,null,"Monash University"]
[null,null,"PPA term"]
[null,null,"PPA term start-date","Date",{"$f":"Inputs!$E$233","v":"2019-08-01"},null,null,null,{"$f":"COUNT(J39:BM39)","v":10},{"$f":"IF(J40=0,\"\",YEAR(J4))","v":""},{"$f":"IF(K40=0,\"\",YEAR(K4))","v":""},{"$f":"IF(L40=0,\"\",YEAR(L4))","v":""},{"$f":"IF(M40=0,\"\",YEAR(M4))","v":2020},{"$f":"IF(N40=0,\"\",YEAR(N4))","v":2021},{"$f":"IF(O40=0,\"\",YEAR(O4))","v":2022},{"$f":"IF(P40=0,\"\",YEAR(P4))","v":2023},{"$f":"IF(Q40=0,\"\",YEAR(Q4))","v":2024},{"$f":"IF(R40=0,\"\",YEAR(R4))","v":2025},{"$f":"IF(S40=0,\"\",YEAR(S4))","v":2026},{"$f":"IF(T40=0,\"\",YEAR(T4))","v":2027},{"$f":"IF(U40=0,\"\",YEAR(U4))","v":2028},{"$f":"IF(V40=0,\"\",YEAR(V4))","v":2029},{"$f":"IF(W40=0,\"\",YEAR(W4))","v":""},{"$f":"IF(X40=0,\"\",YEAR(X4))","v":""},{"$f":"IF(Y40=0,\"\",YEAR(Y4))","v":""},{"$f":"IF(Z40=0,\"\",YEAR(Z4))","v":""},{"$f":"IF(AA40=0,\"\",YEAR(AA4))","v":""},{"$f":"IF(AB40=0,\"\",YEAR(AB4))","v":""},{"$f":"IF(AC40=0,\"\",YEAR(AC4))","v":""},{"$f":"IF(AD40=0,\"\",YEAR(AD4))","v":""},{"$f":"IF(AE40=0,\"\",YEAR(AE4))","v":""},{"$f":"IF(AF40=0,\"\",YEAR(AF4))","v":""},{"$f":"IF(AG40=0,\"\",YEAR(AG4))","v":""},{"$f":"IF(AH40=0,\"\",YEAR(AH4))","v":""},{"$f":"IF(AI40=0,\"\",YEAR(AI4))","v":""},{"$f":"IF(AJ40=0,\"\",YEAR(AJ4))","v":""},{"$f":"IF(AK40=0,\"\",YEAR(AK4))","v":""},{"$f":"IF(AL40=0,\"\",YEAR(AL4))","v":""},{"$f":"IF(AM40=0,\"\",YEAR(AM4))","v":""},{"$f":"IF(AN40=0,\"\",YEAR(AN4))","v":""},null,null,{"$f":"IF(AQ40=0,\"\",YEAR(AQ4))","v":""},{"$f":"IF(AR40=0,\"\",YEAR(AR4))","v":""},{"$f":"IF(AS40=0,\"\",YEAR(AS4))","v":""},{"$f":"IF(AT40=0,\"\",YEAR(AT4))","v":""},{"$f":"IF(AU40=0,\"\",YEAR(AU4))","v":""},{"$f":"IF(AV40=0,\"\",YEAR(AV4))","v":""},{"$f":"IF(AW40=0,\"\",YEAR(AW4))","v":""},{"$f":"IF(AX40=0,\"\",YEAR(AX4))","v":""},{"$f":"IF(AY40=0,\"\",YEAR(AY4))","v":""},{"$f":"IF(AZ40=0,\"\",YEAR(AZ4))","v":""},{"$f":"IF(BA40=0,\"\",YEAR(BA4))","v":""},{"$f":"IF(BB40=0,\"\",YEAR(BB4))","v":""},{"$f":"IF(BC40=0,\"\",YEAR(BC4))","v":""},{"$f":"IF(BD40=0,\"\",YEAR(BD4))","v":""},{"$f":"IF(BE40=0,\"\",YEAR(BE4))","v":""},{"$f":"IF(BF40=0,\"\",YEAR(BF4))","v":""},{"$f":"IF(BG40=0,\"\",YEAR(BG4))","v":""},{"$f":"IF(BH40=0,\"\",YEAR(BH4))","v":""},{"$f":"IF(BI40=0,\"\",YEAR(BI4))","v":""},{"$f":"IF(BJ40=0,\"\",YEAR(BJ4))","v":""},{"$f":"IF(BK40=0,\"\",YEAR(BK4))","v":""},{"$f":"IF(BL40=0,\"\",YEAR(BL4))","v":""},{"$f":"IF(BM40=0,\"\",YEAR(BM4))","v":""}]
[null,null,"PPA term end-date","Date",{"$f":"Inputs!$E$234","v":"2029-07-31"},null,null,null,null,{"$f":"IF(AND(J3>=$E$39,J3<=$E$40),1,0)","v":0},{"$f":"IF(AND(K3>=$E$39,K3<=$E$40),1,0)","v":0},{"$f":"IF(AND(L3>=$E$39,L3<=$E$40),1,0)","v":0},{"$f":"IF(AND(M3>=$E$39,M3<=$E$40),1,0)","v":1},{"$f":"IF(AND(N3>=$E$39,N3<=$E$40),1,0)","v":1},{"$f":"IF(AND(O3>=$E$39,O3<=$E$40),1,0)","v":1},{"$f":"IF(AND(P3>=$E$39,P3<=$E$40),1,0)","v":1},{"$f":"IF(AND(Q3>=$E$39,Q3<=$E$40),1,0)","v":1},{"$f":"IF(AND(R3>=$E$39,R3<=$E$40),1,0)","v":1},{"$f":"IF(AND(S3>=$E$39,S3<=$E$40),1,0)","v":1},{"$f":"IF(AND(T3>=$E$39,T3<=$E$40),1,0)","v":1},{"$f":"IF(AND(U3>=$E$39,U3<=$E$40),1,0)","v":1},{"$f":"IF(AND(V3>=$E$39,V3<=$E$40),1,0)","v":1},{"$f":"IF(AND(W3>=$E$39,W3<=$E$40),1,0)","v":0},{"$f":"IF(AND(X3>=$E$39,X3<=$E$40),1,0)","v":0},{"$f":"IF(AND(Y3>=$E$39,Y3<=$E$40),1,0)","v":0},{"$f":"IF(AND(Z3>=$E$39,Z3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AA3>=$E$39,AA3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AB3>=$E$39,AB3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AC3>=$E$39,AC3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AD3>=$E$39,AD3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AE3>=$E$39,AE3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AF3>=$E$39,AF3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AG3>=$E$39,AG3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AH3>=$E$39,AH3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AI3>=$E$39,AI3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AJ3>=$E$39,AJ3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AK3>=$E$39,AK3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AL3>=$E$39,AL3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AM3>=$E$39,AM3<=$E$40),1,0)","v":0},{"$f":"IF(AND(AN3>=$E$39,AN3<=$E$40),1,0)","v":0}]
[null,null,"PPA supply price","AU$/kWh",{"$f":"Inputs!$E$230","v":60},null,null,null,null,{"$f":"IF(J$40=0,0,$E$41)","v":0},{"$f":"IF(K$40=0,0,$E$41/1000)","v":0},0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AQ$40=0,0,$E$41/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation index factor","x",null,null,null,null,null,{"$f":"IF(J40=0,0,Timing!J$39)","v":0},{"$f":"IF(K40=0,0,Timing!K$39)","v":0},{"$f":"IF(L40=0,0,Timing!L$39)","v":0},{"$f":"IF(M40=0,0,Timing!M$39)","v":1.0225},{"$f":"IF(N40=0,0,Timing!N$39)","v":1.0455062499999999},{"$f":"IF(O40=0,0,Timing!O$39)","v":1.0690301406249998},{"$f":"IF(P40=0,0,Timing!P$39)","v":1.0957558941406247},{"$f":"IF(Q40=0,0,Timing!Q$39)","v":1.1231497914941402},{"$f":"IF(R40=0,0,Timing!R$39)","v":1.1512285362814936},{"$f":"IF(S40=0,0,Timing!S$39)","v":1.1800092496885308},{"$f":"IF(T40=0,0,Timing!T$39)","v":1.2095094809307441},{"$f":"IF(U40=0,0,Timing!U$39)","v":1.2397472179540125},{"$f":"IF(V40=0,0,Timing!V$39)","v":1.2707408984028628},{"$f":"IF(W40=0,0,Timing!W$39)","v":0},{"$f":"IF(X40=0,0,Timing!X$39)","v":0},{"$f":"IF(Y40=0,0,Timing!Y$39)","v":0},{"$f":"IF(Z40=0,0,Timing!Z$39)","v":0},{"$f":"IF(AA40=0,0,Timing!AA$39)","v":0},{"$f":"IF(AB40=0,0,Timing!AB$39)","v":0},{"$f":"IF(AC40=0,0,Timing!AC$39)","v":0},{"$f":"IF(AD40=0,0,Timing!AD$39)","v":0},{"$f":"IF(AE40=0,0,Timing!AE$39)","v":0},{"$f":"IF(AF40=0,0,Timing!AF$39)","v":0},{"$f":"IF(AG40=0,0,Timing!AG$39)","v":0},{"$f":"IF(AH40=0,0,Timing!AH$39)","v":0},{"$f":"IF(AI40=0,0,Timing!AI$39)","v":0},{"$f":"IF(AJ40=0,0,Timing!AJ$39)","v":0},{"$f":"IF(AK40=0,0,Timing!AK$39)","v":0},{"$f":"IF(AL40=0,0,Timing!AL$39)","v":0},{"$f":"IF(AM40=0,0,Timing!AM$39)","v":0},{"$f":"IF(AN40=0,0,Timing!AN$39)","v":0}]
[null,null,"Nominal PPA supply price ","AU$/kWh",null,null,null,null,null,{"$f":"J41*J42","v":0},{"$f":"K41*K42","v":0},{"$f":"L41*L42","v":0},{"$f":"M41*M42","v":6.1349999999999995E-2},{"$f":"N41*N42","v":6.2730374999999991E-2},{"$f":"O41*O42","v":6.4141808437499989E-2},{"$f":"P41*P42","v":6.5745353648437477E-2},{"$f":"Q41*Q42","v":6.7388987489648403E-2},{"$f":"R41*R42","v":6.907371217688961E-2},{"$f":"S41*S42","v":7.0800554981311853E-2},{"$f":"T41*T42","v":7.2570568855844647E-2},{"$f":"U41*U42","v":7.4384833077240753E-2},{"$f":"V41*V42","v":7.6244453904171769E-2},{"$f":"W41*W42","v":0},{"$f":"X41*X42","v":0},{"$f":"Y41*Y42","v":0},{"$f":"Z41*Z42","v":0},{"$f":"AA41*AA42","v":0},{"$f":"AB41*AB42","v":0},{"$f":"AC41*AC42","v":0},{"$f":"AD41*AD42","v":0},{"$f":"AE41*AE42","v":0},{"$f":"AF41*AF42","v":0},{"$f":"AG41*AG42","v":0},{"$f":"AH41*AH42","v":0},{"$f":"AI41*AI42","v":0},{"$f":"AJ41*AJ42","v":0},{"$f":"AK41*AK42","v":0},{"$f":"AL41*AL42","v":0},{"$f":"AM41*AM42","v":0},{"$f":"AN41*AN42","v":0}]
[null,null,"PPA term energy purchase","kWh p.a.",{"$f":"Inputs!$E$231","v":350000},null,null,null,{"$f":"SUM(J44:BM44)","v":3500000},{"$f":"IF(J40=0,0,$E44)","v":0},{"$f":"IF(K40=0,0,$E44)","v":0},0,350000,350000,350000,350000,350000,350000,350000,350000,350000,350000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AQ$40=0,0,$E$44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remuneration",null,null,null,null,null,{"$f":"SUM(J45:BM45)","v":239550.72664986557},{"$f":"J43*J44","v":0},{"$f":"K43*K44","v":0},0,21472.5,21955.631249999999,22449.632953124998,23010.873776953118,23586.145621376942,24175.799261911365,24780.194243459147,25399.699099545625,26034.691577034264,26685.55886646012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AQ41*AQ44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Percentage of total net electricity generation","%",null,null,null,null,null,{"$f":"IF(J40=0,0,J44/J$27)","v":0},{"$f":"IF(K40=0,0,K44/K$27)","v":0},0,{"$f":"IF(M40=0,0,M44/M$27)","v":0.35924653907015031},0.36068929625517099,0.36213784764575402,0.36359221651180124,0.36505242621666789,0.36651850021753807,0.36799046206580133,0.36946833540743101,0.37095214398336446,0.37244191162988399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AQ$40=0,0,AQ44/AQ27)","v":0},{"$f":"IF(AR$40=0,0,AR44/AR27)","v":0},{"$f":"IF(AS$40=0,0,AS44/AS27)","v":0},{"$f":"IF(AT$40=0,0,AT44/AT27)","v":0},{"$f":"IF(AU$40=0,0,AU44/AU27)","v":0},{"$f":"IF(AV$40=0,0,AV44/AV27)","v":0},{"$f":"IF(AW$40=0,0,AW44/AW27)","v":0},{"$f":"IF(AX$40=0,0,AX44/AX27)","v":0},{"$f":"IF(AY$40=0,0,AY44/AY27)","v":0},{"$f":"IF(AZ$40=0,0,AZ44/AZ27)","v":0},{"$f":"IF(BA$40=0,0,BA44/BA27)","v":0},{"$f":"IF(BB$40=0,0,BB44/BB27)","v":0},{"$f":"IF(BC$40=0,0,BC44/BC27)","v":0},{"$f":"IF(BD$40=0,0,BD44/BD27)","v":0},{"$f":"IF(BE$40=0,0,BE44/BE27)","v":0},{"$f":"IF(BF$40=0,0,BF44/BF27)","v":0},{"$f":"IF(BG$40=0,0,BG44/BG27)","v":0},{"$f":"IF(BH$40=0,0,BH44/BH27)","v":0},{"$f":"IF(BI$40=0,0,BI44/BI27)","v":0},{"$f":"IF(BJ$40=0,0,BJ44/BJ27)","v":0},{"$f":"IF(BK$40=0,0,BK44/BK27)","v":0},{"$f":"IF(BL$40=0,0,BL44/BL27)","v":0},{"$f":"IF(BM$40=0,0,BM44/BM27)","v":0}]
[]
[null,null,"University of Brisbane"]
[null,null,"PPA term"]
[null,null,"PPA term start-date","Date",{"$f":"Inputs!$E$244","v":"2029-07-31"},null,null,null,{"$f":"COUNT(J50:BM50)","v":15},{"$f":"IF(J51=0,\"\",YEAR(J$4))","v":""},{"$f":"IF(K51=0,\"\",YEAR(K$4))","v":""},"","","","","","","","","","","",2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,"","","",null,null,{"$f":"IF(AQ51=0,\"\",YEAR(AQ$4))","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PPA term end-date","Date",{"$f":"Inputs!$E$245","v":"2044-06-30"},null,null,null,null,{"$f":"IF(AND(J$3>=$E$50,J$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(K$3>=$E$50,K$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(L$3>=$E$50,L$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(M$3>=$E$50,M$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(N$3>=$E$50,N$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(O$3>=$E$50,O$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(P$3>=$E$50,P$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(Q$3>=$E$50,Q$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(R$3>=$E$50,R$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(S$3>=$E$50,S$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(T$3>=$E$50,T$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(U$3>=$E$50,U$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(V$3>=$E$50,V$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(W$3>=$E$50,W$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(X$3>=$E$50,X$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(Y$3>=$E$50,Y$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(Z$3>=$E$50,Z$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AA$3>=$E$50,AA$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AB$3>=$E$50,AB$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AC$3>=$E$50,AC$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AD$3>=$E$50,AD$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AE$3>=$E$50,AE$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AF$3>=$E$50,AF$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AG$3>=$E$50,AG$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AH$3>=$E$50,AH$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AI$3>=$E$50,AI$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AJ$3>=$E$50,AJ$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AK$3>=$E$50,AK$3<=$E$51),1,0)","v":1},{"$f":"IF(AND(AL$3>=$E$50,AL$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(AM$3>=$E$50,AM$3<=$E$51),1,0)","v":0},{"$f":"IF(AND(AN$3>=$E$50,AN$3<=$E$51),1,0)","v":0}]
[null,null,"Real PPA supply price","AU$/kWh",{"$f":"Inputs!$E$241","v":65},null,null,null,null,{"$f":"IF(J51=0,0,$E52/1000)","v":0},{"$f":"IF(K51=0,0,$E52/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,0,0,0,null,null,{"$f":"IF(AQ51=0,0,$E52/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation index factor","x",null,null,null,null,null,{"$f":"IF(J51=0,0,Timing!J$39)","v":0},{"$f":"IF(K51=0,0,Timing!K$39)","v":0},{"$f":"IF(L51=0,0,Timing!L$39)","v":0},{"$f":"IF(M51=0,0,Timing!M$39)","v":0},{"$f":"IF(N51=0,0,Timing!N$39)","v":0},{"$f":"IF(O51=0,0,Timing!O$39)","v":0},{"$f":"IF(P51=0,0,Timing!P$39)","v":0},{"$f":"IF(Q51=0,0,Timing!Q$39)","v":0},{"$f":"IF(R51=0,0,Timing!R$39)","v":0},{"$f":"IF(S51=0,0,Timing!S$39)","v":0},{"$f":"IF(T51=0,0,Timing!T$39)","v":0},{"$f":"IF(U51=0,0,Timing!U$39)","v":0},{"$f":"IF(V51=0,0,Timing!V$39)","v":0},{"$f":"IF(W51=0,0,Timing!W$39)","v":1.3025094208629342},{"$f":"IF(X51=0,0,Timing!X$39)","v":1.3350721563845074},{"$f":"IF(Y51=0,0,Timing!Y$39)","v":1.3684489602941199},{"$f":"IF(Z51=0,0,Timing!Z$39)","v":1.4026601843014728},{"$f":"IF(AA51=0,0,Timing!AA$39)","v":1.4377266889090095},{"$f":"IF(AB51=0,0,Timing!AB$39)","v":1.4736698561317345},{"$f":"IF(AC51=0,0,Timing!AC$39)","v":1.5105116025350278},{"$f":"IF(AD51=0,0,Timing!AD$39)","v":1.5482743925984033},{"$f":"IF(AE51=0,0,Timing!AE$39)","v":1.5869812524133633},{"$f":"IF(AF51=0,0,Timing!AF$39)","v":1.6266557837236972},{"$f":"IF(AG51=0,0,Timing!AG$39)","v":1.6673221783167895},{"$f":"IF(AH51=0,0,Timing!AH$39)","v":1.7090052327747092},{"$f":"IF(AI51=0,0,Timing!AI$39)","v":1.7517303635940769},{"$f":"IF(AJ51=0,0,Timing!AJ$39)","v":1.7955236226839286},{"$f":"IF(AK51=0,0,Timing!AK$39)","v":1.8404117132510267},{"$f":"IF(AL51=0,0,Timing!AL$39)","v":0},{"$f":"IF(AM51=0,0,Timing!AM$39)","v":0},{"$f":"IF(AN51=0,0,Timing!AN$39)","v":0}]
[null,null,"Nominal PPA supply price ","AU$/kWh",null,null,null,null,null,{"$f":"J52*J53","v":0},{"$f":"K52*K53","v":0},0,0,0,0,0,0,0,0,0,0,0,8.4663112356090725E-2,8.6779690164992984E-2,8.8949182419117798E-2,9.1172911979595733E-2,9.3452234779085624E-2,9.5788540648562751E-2,9.8183254164776815E-2,0.10063783551889621,0.10315378140686862,0.10573262594204032,0.10837594159059133,0.11108534013035611,0.113862473633615,0.11670903547445537,0.11962676136131674,0,0,0]
[null,null,"PPA term energy purchase","kWh p.a.",{"$f":"Inputs!$E$242","v":250000},null,null,null,{"$f":"SUM(J55:BM55)","v":3750000},{"$f":"IF(J51=0,0,$E55)","v":0},{"$f":"IF(K51=0,0,$E55)","v":0},0,0,0,0,0,0,0,0,0,0,0,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,250000,0,0,0,null,null,{"$f":"IF(AQ51=0,0,$E55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remuneration",null,null,null,null,null,{"$f":"SUM(J56:BM56)","v":379543.18039259058},{"$f":"J54*J55","v":0},{"$f":"K54*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,21165.778089022682,21694.922541248245,22237.295604779451,22793.227994898934,23363.058694771407,23947.135162140687,24545.813541194202,25159.458879724054,25788.445351717157,26433.156485510081,27093.985397647833,27771.335032589028,28465.618408403749,29177.258868613841,29906.690340329184,0,0,0,null,null,{"$f":"AQ52*AQ55","v":0},{"$f":"AR52*AR55","v":0},{"$f":"AS52*AS55","v":0},{"$f":"AT52*AT55","v":0},{"$f":"AU52*AU55","v":0},{"$f":"AV52*AV55","v":0},{"$f":"AW52*AW55","v":0},{"$f":"AX52*AX55","v":0},{"$f":"AY52*AY55","v":0},{"$f":"AZ52*AZ55","v":0},{"$f":"BA52*BA55","v":0},{"$f":"BB52*BB55","v":0},{"$f":"BC52*BC55","v":0},{"$f":"BD52*BD55","v":0},{"$f":"BE52*BE55","v":0},{"$f":"BF52*BF55","v":0},{"$f":"BG52*BG55","v":0},{"$f":"BH52*BH55","v":0},{"$f":"BI52*BI55","v":0},{"$f":"BJ52*BJ55","v":0},{"$f":"BK52*BK55","v":0},{"$f":"BL52*BL55","v":0},{"$f":"BM52*BM55","v":0}]
[null,null,"Percentage of total net electricity generation","%",null,null,null,null,null,{"$f":"IF(J51=0,0,J55/J$27)","v":0},{"$f":"IF(K51=0,0,K55/K$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W51=0,0,W55/W$27)","v":0.26709833019928569},0.26817101425631096,0.26924800628143675,0.27032932357573963,0.27141498350977877,0.27250500352387425,0.27359940112838782,0.2746981939040038,0.27580139950201188,0.27690903564459024,0.27802112012509056,0.27913767080832391,0.28025870563084726,0.28138424260125228,0.28251429980045412,0,0,0,null,null,{"$f":"IF(AQ51=0,0,AQ55/AQ$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Kleenheat Brisbane"]
[null,null,"PPA term"]
[null,null,"PPA term start-date","Date",{"$f":"Inputs!$E$255","v":"2019-08-01"},null,null,null,{"$f":"COUNT(J61:BM61)","v":25},{"$f":"IF(J62=0,\"\",YEAR(J$4))","v":""},{"$f":"IF(K62=0,\"\",YEAR(K$4))","v":""},"",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,"","","",null,null,{"$f":"IF(AQ62=0,\"\",YEAR(AQ$4))","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"PPA term end-date","Date",{"$f":"Inputs!$E$256","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$E$61,J$3<=$E$62),1,0)","v":0},{"$f":"IF(AND(K$3>=$E$61,K$3<=$E$62),1,0)","v":0},{"$f":"IF(AND(L$3>=$E$61,L$3<=$E$62),1,0)","v":0},{"$f":"IF(AND(M$3>=$E$61,M$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(N$3>=$E$61,N$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(O$3>=$E$61,O$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(P$3>=$E$61,P$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(Q$3>=$E$61,Q$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(R$3>=$E$61,R$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(S$3>=$E$61,S$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(T$3>=$E$61,T$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(U$3>=$E$61,U$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(V$3>=$E$61,V$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(W$3>=$E$61,W$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(X$3>=$E$61,X$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(Y$3>=$E$61,Y$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(Z$3>=$E$61,Z$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AA$3>=$E$61,AA$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AB$3>=$E$61,AB$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AC$3>=$E$61,AC$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AD$3>=$E$61,AD$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AE$3>=$E$61,AE$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AF$3>=$E$61,AF$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AG$3>=$E$61,AG$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AH$3>=$E$61,AH$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AI$3>=$E$61,AI$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AJ$3>=$E$61,AJ$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AK$3>=$E$61,AK$3<=$E$62),1,0)","v":1},{"$f":"IF(AND(AL$3>=$E$61,AL$3<=$E$62),1,0)","v":0},{"$f":"IF(AND(AM$3>=$E$61,AM$3<=$E$62),1,0)","v":0},{"$f":"IF(AND(AN$3>=$E$61,AN$3<=$E$62),1,0)","v":0}]
[null,null,"PPA supply price","AU$/kWh",{"$f":"Inputs!$E$252","v":60},null,null,null,null,{"$f":"IF(J62=0,0,$E63/1000)","v":0},{"$f":"IF(K62=0,0,$E63/1000)","v":0},0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,0,null,null,{"$f":"IF(AQ62=0,0,$E63/1000)","v":0},{"$f":"IF(AR62=0,0,$E63/1000)","v":0},{"$f":"IF(AS62=0,0,$E63/1000)","v":0},{"$f":"IF(AT62=0,0,$E63/1000)","v":0},{"$f":"IF(AU62=0,0,$E63/1000)","v":0},{"$f":"IF(AV62=0,0,$E63/1000)","v":0},{"$f":"IF(AW62=0,0,$E63/1000)","v":0},{"$f":"IF(AX62=0,0,$E63/1000)","v":0},{"$f":"IF(AY62=0,0,$E63/1000)","v":0},{"$f":"IF(AZ62=0,0,$E63/1000)","v":0},{"$f":"IF(BA62=0,0,$E63/1000)","v":0},{"$f":"IF(BB62=0,0,$E63/1000)","v":0},{"$f":"IF(BC62=0,0,$E63/1000)","v":0},{"$f":"IF(BD62=0,0,$E63/1000)","v":0},{"$f":"IF(BE62=0,0,$E63/1000)","v":0},{"$f":"IF(BF62=0,0,$E63/1000)","v":0},{"$f":"IF(BG62=0,0,$E63/1000)","v":0},{"$f":"IF(BH62=0,0,$E63/1000)","v":0},{"$f":"IF(BI62=0,0,$E63/1000)","v":0},{"$f":"IF(BJ62=0,0,$E63/1000)","v":0},{"$f":"IF(BK62=0,0,$E63/1000)","v":0},{"$f":"IF(BL62=0,0,$E63/1000)","v":0},{"$f":"IF(BM62=0,0,$E63/1000)","v":0}]
[null,null,"Inflation index factor","x",null,null,null,null,null,{"$f":"IF(J62=0,0,Timing!J$39)","v":0},{"$f":"IF(K62=0,0,Timing!K$39)","v":0},{"$f":"IF(L62=0,0,Timing!L$39)","v":0},{"$f":"IF(M62=0,0,Timing!M$39)","v":1.0225},{"$f":"IF(N62=0,0,Timing!N$39)","v":1.0455062499999999},{"$f":"IF(O62=0,0,Timing!O$39)","v":1.0690301406249998},{"$f":"IF(P62=0,0,Timing!P$39)","v":1.0957558941406247},{"$f":"IF(Q62=0,0,Timing!Q$39)","v":1.1231497914941402},{"$f":"IF(R62=0,0,Timing!R$39)","v":1.1512285362814936},{"$f":"IF(S62=0,0,Timing!S$39)","v":1.1800092496885308},{"$f":"IF(T62=0,0,Timing!T$39)","v":1.2095094809307441},{"$f":"IF(U62=0,0,Timing!U$39)","v":1.2397472179540125},{"$f":"IF(V62=0,0,Timing!V$39)","v":1.2707408984028628},{"$f":"IF(W62=0,0,Timing!W$39)","v":1.3025094208629342},{"$f":"IF(X62=0,0,Timing!X$39)","v":1.3350721563845074},{"$f":"IF(Y62=0,0,Timing!Y$39)","v":1.3684489602941199},{"$f":"IF(Z62=0,0,Timing!Z$39)","v":1.4026601843014728},{"$f":"IF(AA62=0,0,Timing!AA$39)","v":1.4377266889090095},{"$f":"IF(AB62=0,0,Timing!AB$39)","v":1.4736698561317345},{"$f":"IF(AC62=0,0,Timing!AC$39)","v":1.5105116025350278},{"$f":"IF(AD62=0,0,Timing!AD$39)","v":1.5482743925984033},{"$f":"IF(AE62=0,0,Timing!AE$39)","v":1.5869812524133633},{"$f":"IF(AF62=0,0,Timing!AF$39)","v":1.6266557837236972},{"$f":"IF(AG62=0,0,Timing!AG$39)","v":1.6673221783167895},{"$f":"IF(AH62=0,0,Timing!AH$39)","v":1.7090052327747092},{"$f":"IF(AI62=0,0,Timing!AI$39)","v":1.7517303635940769},{"$f":"IF(AJ62=0,0,Timing!AJ$39)","v":1.7955236226839286},{"$f":"IF(AK62=0,0,Timing!AK$39)","v":1.8404117132510267},{"$f":"IF(AL62=0,0,Timing!AL$39)","v":0},{"$f":"IF(AM62=0,0,Timing!AM$39)","v":0},{"$f":"IF(AN62=0,0,Timing!AN$39)","v":0}]
[null,null,"Nominal PPA supply price ","AU$/kWh",null,null,null,null,null,{"$f":"J63*J64","v":0},{"$f":"K63*K64","v":0},{"$f":"L63*L64","v":0},{"$f":"M63*M64","v":6.1349999999999995E-2},{"$f":"N63*N64","v":6.2730374999999991E-2},{"$f":"O63*O64","v":6.4141808437499989E-2},{"$f":"P63*P64","v":6.5745353648437477E-2},{"$f":"Q63*Q64","v":6.7388987489648403E-2},{"$f":"R63*R64","v":6.907371217688961E-2},{"$f":"S63*S64","v":7.0800554981311853E-2},{"$f":"T63*T64","v":7.2570568855844647E-2},{"$f":"U63*U64","v":7.4384833077240753E-2},{"$f":"V63*V64","v":7.6244453904171769E-2},{"$f":"W63*W64","v":7.815056525177605E-2},{"$f":"X63*X64","v":8.0104329383070438E-2},{"$f":"Y63*Y64","v":8.2106937617647188E-2},{"$f":"Z63*Z64","v":8.4159611058088363E-2},{"$f":"AA63*AA64","v":8.6263601334540557E-2},{"$f":"AB63*AB64","v":8.8420191367904064E-2},{"$f":"AC63*AC64","v":9.0630696152101661E-2},{"$f":"AD63*AD64","v":9.2896463555904196E-2},{"$f":"AE63*AE64","v":9.521887514480179E-2},{"$f":"AF63*AF64","v":9.7599347023421837E-2},{"$f":"AG63*AG64","v":0.10003933069900736},{"$f":"AH63*AH64","v":0.10254031396648254},{"$f":"AI63*AI64","v":0.10510382181564461},{"$f":"AJ63*AJ64","v":0.10773141736103571},{"$f":"AK63*AK64","v":0.1104247027950616},{"$f":"AL63*AL64","v":0},{"$f":"AM63*AM64","v":0},{"$f":"AN63*AN64","v":0}]
[null,null,"PPA term energy purchase","kWh p.a.",{"$f":"Inputs!$E$253","v":500000},null,null,null,{"$f":"SUM(J66:BM66)","v":12500000},{"$f":"IF(J62=0,0,$E66)","v":0},{"$f":"IF(K62=0,0,$E66)","v":0},0,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,0,0,0,null,null,{"$f":"IF(AQ62=0,0,$E66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remuneration",null,null,null,null,null,{"$f":"SUM(J67:BM67)","v":1042910.4260487662},{"$f":"J65*J66","v":0},{"$f":"K65*K66","v":0},0,30674.999999999996,31365.187499999996,32070.904218749994,32872.676824218739,33694.493744824198,34536.856088444802,35400.277490655928,36285.284427922321,37192.416538620375,38122.226952085883,39075.282625888023,40052.164691535218,41053.468808823593,42079.805529044184,43131.800667270276,44210.09568395203,45315.348076050832,46448.231777952096,47609.437572400893,48799.67351171092,50019.665349503681,51270.156983241272,52551.910907822305,53865.708680517855,55212.351397530801,0,0,0,null,null,{"$f":"AQ63*AQ66","v":0},{"$f":"AR63*AR66","v":0},{"$f":"AS63*AS66","v":0},{"$f":"AT63*AT66","v":0},{"$f":"AU63*AU66","v":0},{"$f":"AV63*AV66","v":0},{"$f":"AW63*AW66","v":0},{"$f":"AX63*AX66","v":0},{"$f":"AY63*AY66","v":0},{"$f":"AZ63*AZ66","v":0},{"$f":"BA63*BA66","v":0},{"$f":"BB63*BB66","v":0},{"$f":"BC63*BC66","v":0},{"$f":"BD63*BD66","v":0},{"$f":"BE63*BE66","v":0},{"$f":"BF63*BF66","v":0},{"$f":"BG63*BG66","v":0},{"$f":"BH63*BH66","v":0},{"$f":"BI63*BI66","v":0},{"$f":"BJ63*BJ66","v":0},{"$f":"BK63*BK66","v":0},{"$f":"BL63*BL66","v":0},{"$f":"BM63*BM66","v":0}]
[null,null,"Percentage of total net electricity generation","%",null,null,null,null,null,{"$f":"IF(J62=0,0,J66/J$27)","v":0},{"$f":"IF(K62=0,0,K66/K$27)","v":0},0,{"$f":"IF(M62=0,0,M66/M$27)","v":0.51320934152878617},0.51527042322167282,0.51733978235107714,0.51941745215971602,0.52150346602381126,0.52359785745362575,0.52570066009400185,0.52781190772490139,0.52993163426194922,0.53205987375697705,0.53419666039857139,0.53634202851262192,0.53849601256287349,0.54065864715147927,0.54282996701955755,0.54501000704774849,0.54719880225677564,0.54939638780800759,0.55160279900402376,0.55381807128918048,0.55604224025018112,0.55827534161664782,0.56051741126169452,0.56276848520250455,0.56502859960090823,0,0,0,null,null,{"$f":"IF(AQ62=0,0,AQ66/AQ$27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total PPA supply remuneration","AU$/kWh",null,null,null,null,{"$f":"SUM(J70:BM70)","v":1662004.3330912224},{"$f":"J45+J56+J67","v":0},{"$f":"K45+K56+K67","v":0},0,52147.5,53320.818749999991,54520.537171874996,55883.550601171853,57280.63936620114,58712.655350356166,60180.471734115075,61684.98352746795,63227.108115654642,64807.785818546006,60241.060714910709,61747.087232783466,63290.764413603043,64873.033523943115,66494.85936204168,68157.230846092716,69861.16161724503,71607.690657676154,73397.88292411805,75232.829997221008,77113.650747151522,79041.492015830299,81017.52931622605,83042.967549131688,85119.041737859981,0,0,0,null,null,{"$f":"AQ45+AQ56+AQ67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution of PV Generation"]
[null,null,"PPA supply ","AU$/kWh",null,null,null,null,{"$f":"SUM(J73:BM73)","v":19750000},{"$f":"J44+J55+J66","v":0},{"$f":"K44+K55+K66","v":0},0,850000,850000,850000,850000,850000,850000,850000,850000,850000,850000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,750000,0,0,0,null,null,{"$f":"AQ44+AQ55+AQ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PPA supply ","%",null,null,null,null,{"$f":"AVERAGEIF(J74:BL74,\"<>0\",I74:BL74)","v":0.78460236037126463},{"$f":"J46+J57+J68","v":0},{"$f":"K46+K57+K68","v":0},0,0.87245588059893642,0.87595971947684381,0.87947762999683121,0.8830096686715172,0.88655589224047915,0.89011635767116382,0.89369112215980318,0.89728024313233234,0.90088377824531363,0.9045017853868611,0.80129499059785703,0.80451304276893287,0.80774401884431024,0.81098797072721895,0.81424495052933632,0.81751501057162268,0.82079820338516352,0.82409458171201133,0.82740419850603564,0.83072710693377072,0.83406336037527162,0.83741301242497168,0.84077611689254184,0.84415272780375683,0.84754289940136229,0,0,0,null,null,{"$f":"AQ46+AQ57+AQ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Excess Electricity","%",null,null,null,null,{"$f":"AVERAGEIF(J75:BL75,\"<>0\",I75:BL75)","v":0.13847456270565831},{"$f":"IF(J$6=0,0,100%-J74)","v":0},{"$f":"IF(K$6=0,0,100%-K74)","v":0},0,0.12754411940106358,0.12404028052315619,0.12052237000316879,0.1169903313284828,0.11344410775952085,0.10988364232883618,0.10630887784019682,0.10271975686766766,9.9116221754686373E-2,9.5498214613138899E-2,0.19870500940214297,0.19548695723106713,0.19225598115568976,0.18901202927278105,0.18575504947066368,0.18248498942837732,0.17920179661483648,0.17590541828798867,0.17259580149396436,0.16927289306622928,0.16593663962472838,0.16258698757502832,0.15922388310745816,0.15584727219624317,0.15245710059863771,0,0,0,null,null,{"$f":"IF(AQ$6=0,0,100%-AQ74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undersupply","%",null,null,null,null,null,{"$f":"IF(J$6=0,0,100%-(J74+J75))","v":0},{"$f":"IF(K$6=0,0,100%-(K74+K75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AQ$6=0,0,100%-(AQ74+AQ75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Excess Electricity"]
[null,null,"Excess Electricity","kWh",null,null,null,null,{"$f":"SUM(J80:BL80)","v":3472496.0587004297},{"$f":"J75*J27","v":0},{"$f":"K75*K27","v":0},{"$f":"L75*L27","v":0},{"$f":"M75*M27","v":124261.29951290994},{"$f":"N75*N27","v":120364.25431485829},{"$f":"O75*O27","v":116482.79729759878},{"$f":"P75*P27","v":112616.86610840847},{"$f":"Q75*Q27","v":108766.3986439748},{"$f":"R75*R27","v":104931.33304939889},{"$f":"S75*S27","v":101111.60771720114},{"$f":"T75*T27","v":97307.161286332499},{"$f":"U75*U27","v":93517.932641187144},{"$f":"V75*V27","v":89743.860910622374},{"$f":"W75*W27","v":185984.88546697993},{"$f":"X75*X27","v":182240.94592511191},{"$f":"Y75*Y27","v":178511.98214141134},{"$f":"Z75*Z27","v":174797.93421284587},{"$f":"AA75*AA27","v":171098.74247599446},{"$f":"AB75*AB27","v":167414.34750609062},{"$f":"AC75*AC27","v":163744.69011606608},{"$f":"AD75*AD27","v":160089.71135560202},{"$f":"AE75*AE27","v":156449.35251017948},{"$f":"AF75*AF27","v":152823.55510013874},{"$f":"AG75*AG27","v":149212.26087973837},{"$f":"AH75*AH27","v":145615.41183621925},{"$f":"AI75*AI27","v":142032.95018887441},{"$f":"AJ75*AJ27","v":138464.8183881189},{"$f":"AK75*AK27","v":134910.95911456645},{"$f":"AL75*AL27","v":0},{"$f":"AM75*AM27","v":0},{"$f":"AN75*AN27","v":0},null,null,{"$f":"AQ75*AQ27","v":0},{"$f":"AR75*AR27","v":0},{"$f":"AS75*AS27","v":0},{"$f":"AT75*AT27","v":0},{"$f":"AU75*AU27","v":0},{"$f":"AV75*AV27","v":0},{"$f":"AW75*AW27","v":0},{"$f":"AX75*AX27","v":0},{"$f":"AY75*AY27","v":0},{"$f":"AZ75*AZ27","v":0},{"$f":"BA75*BA27","v":0},{"$f":"BB75*BB27","v":0},{"$f":"BC75*BC27","v":0},{"$f":"BD75*BD27","v":0},{"$f":"BE75*BE27","v":0},{"$f":"BF75*BF27","v":0},{"$f":"BG75*BG27","v":0},{"$f":"BH75*BH27","v":0},{"$f":"BI75*BI27","v":0},{"$f":"BJ75*BJ27","v":0},{"$f":"BK75*BK27","v":0},{"$f":"BL75*BL27","v":0}]
[null,null,"Excess Electricity sold into spot market",null,null,null,null,null,{"$f":"AVERAGEIF(J81:BL81,\"<>0\",I81:BL81)","v":5.8024038461538481E-2},{"$f":"IF(J$6=0,0,LOOKUP(J$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(K$6=0,0,LOOKUP(K$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(L$6=0,0,LOOKUP(L$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(M$6=0,0,LOOKUP(M$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.4024999999999985E-2},{"$f":"IF(N$6=0,0,LOOKUP(N$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":5.5299999999999995E-2},{"$f":"IF(O$6=0,0,LOOKUP(O$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(P$6=0,0,LOOKUP(P$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(Q$6=0,0,LOOKUP(Q$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(R$6=0,0,LOOKUP(R$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(S$6=0,0,LOOKUP(S$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(T$6=0,0,LOOKUP(T$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(U$6=0,0,LOOKUP(U$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(V$6=0,0,LOOKUP(V$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(W$6=0,0,LOOKUP(W$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(X$6=0,0,LOOKUP(X$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(Y$6=0,0,LOOKUP(Y$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(Z$6=0,0,LOOKUP(Z$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AA$6=0,0,LOOKUP(AA$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AB$6=0,0,LOOKUP(AB$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AC$6=0,0,LOOKUP(AC$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AD$6=0,0,LOOKUP(AD$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AE$6=0,0,LOOKUP(AE$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AF$6=0,0,LOOKUP(AF$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AG$6=0,0,LOOKUP(AG$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AH$6=0,0,LOOKUP(AH$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AI$6=0,0,LOOKUP(AI$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AJ$6=0,0,LOOKUP(AJ$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AK$6=0,0,LOOKUP(AK$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":6.3149999999999998E-2},{"$f":"IF(AL$6=0,0,LOOKUP(AL$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AM$6=0,0,LOOKUP(AM$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AN$6=0,0,LOOKUP(AN$15,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},null,null,{"$f":"IF(AQ$6=0,0,LOOKUP(AQ$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AR$6=0,0,LOOKUP(AR$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AS$6=0,0,LOOKUP(AS$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AT$6=0,0,LOOKUP(AT$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AU$6=0,0,LOOKUP(AU$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AV$6=0,0,LOOKUP(AV$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AW$6=0,0,LOOKUP(AW$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AX$6=0,0,LOOKUP(AX$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AY$6=0,0,LOOKUP(AY$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(AZ$6=0,0,LOOKUP(AZ$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BA$6=0,0,LOOKUP(BA$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BB$6=0,0,LOOKUP(BB$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BC$6=0,0,LOOKUP(BC$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BD$6=0,0,LOOKUP(BD$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BE$6=0,0,LOOKUP(BE$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BF$6=0,0,LOOKUP(BF$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BG$6=0,0,LOOKUP(BG$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BH$6=0,0,LOOKUP(BH$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BI$6=0,0,LOOKUP(BI$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BJ$6=0,0,LOOKUP(BJ$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BK$6=0,0,LOOKUP(BK$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BL$6=0,0,LOOKUP(BL$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0},{"$f":"IF(BM$6=0,0,LOOKUP(BM$13,Inputs!$H$215:$M$215,Inputs!$H$219:$M$219))/1000","v":0}]
[null,null,"Remuneration from spot market sales",null,null,null,null,null,{"$f":"SUM(J82:BM82)","v":218451.99534763434},{"$f":"J80*J81","v":0},{"$f":"K80*K81","v":0},0,7955.8297013140573,6656.1432636116633,7355.8886493433629,7111.7550947459949,6868.5980743670079,6626.4136820695394,6385.1980273412519,6144.9472352318971,5905.6574462909675,5667.324816505803,11744.945517239783,11508.515735170817,11273.031672230125,11038.489545541215,10804.885587359049,10572.216045009622,10340.477180829572,10109.665272106267,9879.7766110178345,9650.8075045737605,9422.7542745554783,9195.6132574572457,8969.3808044274192,8744.0532812097081,8519.6270680848702,0,0,0,null,null,{"$f":"AQ80*AQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Total Revenues"]
[null,null,"PPA Remuneration","AUD kWh",null,null,null,null,{"$f":"SUM(J86:BL86)","v":1662004.3330912224},{"$f":"J70","v":0},{"$f":"K70","v":0},0,52147.5,53320.818749999991,54520.537171874996,55883.550601171853,57280.63936620114,58712.655350356166,60180.471734115075,61684.98352746795,63227.108115654642,64807.785818546006,60241.060714910709,61747.087232783466,63290.764413603043,64873.033523943115,66494.85936204168,68157.230846092716,69861.16161724503,71607.690657676154,73397.88292411805,75232.829997221008,77113.650747151522,79041.492015830299,81017.52931622605,83042.967549131688,85119.041737859981,0,0,0,null,null,{"$f":"AQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spot Market","AUD kWh",null,null,null,null,{"$f":"SUM(J87:BM87)","v":218451.99534763434},{"$f":"J82","v":0},{"$f":"K82","v":0},0,7955.8297013140573,6656.1432636116633,7355.8886493433629,7111.7550947459949,6868.5980743670079,6626.4136820695394,6385.1980273412519,6144.9472352318971,5905.6574462909675,5667.324816505803,11744.945517239783,11508.515735170817,11273.031672230125,11038.489545541215,10804.885587359049,10572.216045009622,10340.477180829572,10109.665272106267,9879.7766110178345,9650.8075045737605,9422.7542745554783,9195.6132574572457,8969.3808044274192,8744.0532812097081,8519.6270680848702,0,0,0,null,null,{"$f":"AQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Savings","AUD kWh",null,null,null,null,{"$f":"SUM(J88:BL88)","v":1880456.3284388566},{"$f":"SUM(J86:J87)","v":0},{"$f":"SUM(K86:K87)","v":0},0,60103.329701314055,59976.962013611657,61876.425821218356,62995.30569591785,64149.237440568148,65339.069032425708,66565.669761456331,67829.930762699849,69132.765561945605,70475.110635051809,71986.006232150496,73255.602967954284,74563.796085833164,75911.523069484334,77299.744949400731,78729.446891102343,80201.638798074608,81717.355929782425,83277.659535135885,84883.637501794772,86536.405021707003,88237.10527328754,89986.910120653469,91787.020830341397,93638.66880594485,0,0,0,null,null,{"$f":"SUM(AQ86:AQ87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Savings","AUD MWh",null,null,null,null,{"$f":"SUM(J89:BL89)","v":1880.4563284388564},{"$f":"J88/1000","v":0},{"$f":"K88/1000","v":0},0,60.103329701314053,59.976962013611654,61.876425821218355,62.99530569591785,64.149237440568143,65.339069032425712,66.565669761456334,67.829930762699846,69.132765561945604,70.475110635051806,71.986006232150501,73.255602967954289,74.563796085833161,75.911523069484332,77.299744949400733,78.729446891102342,80.201638798074612,81.717355929782428,83.277659535135882,84.883637501794766,86.536405021706997,88.23710527328754,89.986910120653462,91.78702083034139,93.638668805944846,0,0,0,null,null,{"$f":"AQ88/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Operational Capex"]
[null,null,"Fixed Costs"]
[null,null,"Real"]
[null,null,"Fixed O&M inc. insurance",{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$E$150","v":6.3273253784079584},null,null,null,{"$f":"SUM(J95:BL95)","v":158.18313446019894},{"$f":"IF(J$6=0,0,$E$95)","v":0},{"$f":"IF(K$6=0,0,$E$95)","v":0},{"$f":"IF(L$6=0,0,$E$95)","v":0},{"$f":"IF(M$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(N$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(O$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(P$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(Q$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(R$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(S$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(T$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(U$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(V$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(W$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(X$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(Y$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(Z$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AA$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AB$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AC$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AD$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AE$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AF$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AG$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AH$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AI$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AJ$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AK$6=0,0,$E$95)","v":6.3273253784079584},{"$f":"IF(AL$6=0,0,$E$95)","v":0},{"$f":"IF(AM$6=0,0,$E$95)","v":0},{"$f":"IF(AN$6=0,0,$E$95)","v":0},null,null,{"$f":"IF(AQ$6=0,0,$E$95)","v":0},{"$f":"IF(AR$6=0,0,$E$95)","v":0},{"$f":"IF(AS$6=0,0,$E$95)","v":0},{"$f":"IF(AT$6=0,0,$E$95)","v":0},{"$f":"IF(AU$6=0,0,$E$95)","v":0},{"$f":"IF(AV$6=0,0,$E$95)","v":0},{"$f":"IF(AW$6=0,0,$E$95)","v":0},{"$f":"IF(AX$6=0,0,$E$95)","v":0},{"$f":"IF(AY$6=0,0,$E$95)","v":0},{"$f":"IF(AZ$6=0,0,$E$95)","v":0},{"$f":"IF(BA$6=0,0,$E$95)","v":0},{"$f":"IF(BB$6=0,0,$E$95)","v":0},{"$f":"IF(BC$6=0,0,$E$95)","v":0},{"$f":"IF(BD$6=0,0,$E$95)","v":0},{"$f":"IF(BE$6=0,0,$E$95)","v":0},{"$f":"IF(BF$6=0,0,$E$95)","v":0},{"$f":"IF(BG$6=0,0,$E$95)","v":0},{"$f":"IF(BH$6=0,0,$E$95)","v":0},{"$f":"IF(BI$6=0,0,$E$95)","v":0},{"$f":"IF(BJ$6=0,0,$E$95)","v":0},{"$f":"IF(BK$6=0,0,$E$95)","v":0},{"$f":"IF(BL$6=0,0,$E$95)","v":0}]
[null,null,"Total",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,158.18313446019894,{"$f":"SUM(J95:J95)","v":0},{"$f":"SUM(K95:K95)","v":0},{"$f":"SUM(L95:L95)","v":0},{"$f":"SUM(M95:M95)","v":6.3273253784079584},{"$f":"SUM(N95:N95)","v":6.3273253784079584},{"$f":"SUM(O95:O95)","v":6.3273253784079584},{"$f":"SUM(P95:P95)","v":6.3273253784079584},{"$f":"SUM(Q95:Q95)","v":6.3273253784079584},{"$f":"SUM(R95:R95)","v":6.3273253784079584},{"$f":"SUM(S95:S95)","v":6.3273253784079584},{"$f":"SUM(T95:T95)","v":6.3273253784079584},{"$f":"SUM(U95:U95)","v":6.3273253784079584},{"$f":"SUM(V95:V95)","v":6.3273253784079584},{"$f":"SUM(W95:W95)","v":6.3273253784079584},{"$f":"SUM(X95:X95)","v":6.3273253784079584},{"$f":"SUM(Y95:Y95)","v":6.3273253784079584},{"$f":"SUM(Z95:Z95)","v":6.3273253784079584},{"$f":"SUM(AA95:AA95)","v":6.3273253784079584},{"$f":"SUM(AB95:AB95)","v":6.3273253784079584},{"$f":"SUM(AC95:AC95)","v":6.3273253784079584},{"$f":"SUM(AD95:AD95)","v":6.3273253784079584},{"$f":"SUM(AE95:AE95)","v":6.3273253784079584},{"$f":"SUM(AF95:AF95)","v":6.3273253784079584},{"$f":"SUM(AG95:AG95)","v":6.3273253784079584},{"$f":"SUM(AH95:AH95)","v":6.3273253784079584},{"$f":"SUM(AI95:AI95)","v":6.3273253784079584},{"$f":"SUM(AJ95:AJ95)","v":6.3273253784079584},{"$f":"SUM(AK95:AK95)","v":6.3273253784079584},{"$f":"SUM(AL95:AL95)","v":0},{"$f":"SUM(AM95:AM95)","v":0},{"$f":"SUM(AN95:AN95)","v":0},null,null,{"$f":"SUM(AQ95:AQ95)","v":0},{"$f":"SUM(AR95:AR95)","v":0},{"$f":"SUM(AS95:AS95)","v":0},{"$f":"SUM(AT95:AT95)","v":0},{"$f":"SUM(AU95:AU95)","v":0},{"$f":"SUM(AV95:AV95)","v":0},{"$f":"SUM(AW95:AW95)","v":0},{"$f":"SUM(AX95:AX95)","v":0},{"$f":"SUM(AY95:AY95)","v":0},{"$f":"SUM(AZ95:AZ95)","v":0},{"$f":"SUM(BA95:BA95)","v":0},{"$f":"SUM(BB95:BB95)","v":0},{"$f":"SUM(BC95:BC95)","v":0},{"$f":"SUM(BD95:BD95)","v":0},{"$f":"SUM(BE95:BE95)","v":0},{"$f":"SUM(BF95:BF95)","v":0},{"$f":"SUM(BG95:BG95)","v":0},{"$f":"SUM(BH95:BH95)","v":0},{"$f":"SUM(BI95:BI95)","v":0},{"$f":"SUM(BJ95:BJ95)","v":0},{"$f":"SUM(BK95:BK95)","v":0},{"$f":"SUM(BL95:BL95)","v":0}]
[]
[null,null,"Escalation","Index",null,null,null,null,null,{"$f":"IF(J$6=0,0,Timing!J22)","v":0},{"$f":"IF(K$6=0,0,Timing!K22)","v":0},{"$f":"IF(L$6=0,0,Timing!L22)","v":0},{"$f":"IF(M$6=0,0,Timing!M22)","v":1.0225},{"$f":"IF(N$6=0,0,Timing!N22)","v":1.0455062499999999},{"$f":"IF(O$6=0,0,Timing!O22)","v":1.0690301406249998},{"$f":"IF(P$6=0,0,Timing!P22)","v":1.0930833187890623},{"$f":"IF(Q$6=0,0,Timing!Q22)","v":1.1176776934618162},{"$f":"IF(R$6=0,0,Timing!R22)","v":1.142825441564707},{"$f":"IF(S$6=0,0,Timing!S22)","v":1.1685390139999128},{"$f":"IF(T$6=0,0,Timing!T22)","v":1.1948311418149107},{"$f":"IF(U$6=0,0,Timing!U22)","v":1.221714842505746},{"$f":"IF(V$6=0,0,Timing!V22)","v":1.2492034264621252},{"$f":"IF(W$6=0,0,Timing!W22)","v":1.277310503557523},{"$f":"IF(X$6=0,0,Timing!X22)","v":1.3060499898875673},{"$f":"IF(Y$6=0,0,Timing!Y22)","v":1.3354361146600375},{"$f":"IF(Z$6=0,0,Timing!Z22)","v":1.3654834272398884},{"$f":"IF(AA$6=0,0,Timing!AA22)","v":1.3962068043527858},{"$f":"IF(AB$6=0,0,Timing!AB22)","v":1.4276214574507233},{"$f":"IF(AC$6=0,0,Timing!AC22)","v":1.4597429402433646},{"$f":"IF(AD$6=0,0,Timing!AD22)","v":1.4925871563988402},{"$f":"IF(AE$6=0,0,Timing!AE22)","v":1.526170367417814},{"$f":"IF(AF$6=0,0,Timing!AF22)","v":1.5605092006847148},{"$f":"IF(AG$6=0,0,Timing!AG22)","v":1.5956206577001208},{"$f":"IF(AH$6=0,0,Timing!AH22)","v":1.6315221224983736},{"$f":"IF(AI$6=0,0,Timing!AI22)","v":1.668231370254587},{"$f":"IF(AJ$6=0,0,Timing!AJ22)","v":1.7057665760853151},{"$f":"IF(AK$6=0,0,Timing!AK22)","v":1.7441463240472346},{"$f":"IF(AL$6=0,0,Timing!AL22)","v":0},{"$f":"IF(AM$6=0,0,Timing!AM22)","v":0},{"$f":"IF(AN$6=0,0,Timing!AN22)","v":0},null,null,{"$f":"IF(AQ$6=0,0,Timing!AS22)","v":0},{"$f":"IF(AR$6=0,0,Timing!AT22)","v":0},{"$f":"IF(AS$6=0,0,Timing!AU22)","v":0},{"$f":"IF(AT$6=0,0,Timing!AV22)","v":0},{"$f":"IF(AU$6=0,0,Timing!AW22)","v":0},{"$f":"IF(AV$6=0,0,Timing!AX22)","v":0},{"$f":"IF(AW$6=0,0,Timing!AY22)","v":0},{"$f":"IF(AX$6=0,0,Timing!AZ22)","v":0},{"$f":"IF(AY$6=0,0,Timing!BA22)","v":0},{"$f":"IF(AZ$6=0,0,Timing!BB22)","v":0},{"$f":"IF(BA$6=0,0,Timing!BC22)","v":0},{"$f":"IF(BB$6=0,0,Timing!BD22)","v":0},{"$f":"IF(BC$6=0,0,Timing!BE22)","v":0},{"$f":"IF(BD$6=0,0,Timing!BF22)","v":0},{"$f":"IF(BE$6=0,0,Timing!BG22)","v":0},{"$f":"IF(BF$6=0,0,Timing!BH22)","v":0},{"$f":"IF(BG$6=0,0,Timing!BI22)","v":0},{"$f":"IF(BH$6=0,0,Timing!BJ22)","v":0},{"$f":"IF(BI$6=0,0,Timing!BK22)","v":0},{"$f":"IF(BJ$6=0,0,Timing!BL22)","v":0},{"$f":"IF(BK$6=0,0,Timing!BM22)","v":0},{"$f":"IF(BL$6=0,0,Timing!BN22)","v":0}]
[]
[null,null,"Nominal"]
[null,null,{"$f":"C95","v":"Fixed O&M inc. insurance"},{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J101:BL101)","v":213.97316353886276},{"$f":"J95*J$98","v":0},{"$f":"K95*K$98","v":0},{"$f":"L95*L$98","v":0},{"$f":"M95*M$98","v":6.4696901994221374},{"$f":"N95*N$98","v":6.6152582289091351},{"$f":"O95*O$98","v":6.76410153905959},{"$f":"P95*P$98","v":6.9162938236884308},{"$f":"Q95*Q$98","v":7.0719104347214206},{"$f":"R95*R$98","v":7.2310284195026515},{"$f":"S95*S$98","v":7.3937265589414611},{"$f":"T95*T$98","v":7.5600854065176426},{"$f":"U95*U$98","v":7.7301873281642886},{"$f":"V95*V$98","v":7.9041165430479845},{"$f":"W95*W$98","v":8.0819591652665643},{"$f":"X95*X$98","v":8.263803246485061},{"$f":"Y95*Y$98","v":8.4497388195309764},{"$f":"Z95*Z$98","v":8.6398579429704228},{"$f":"AA95*AA$98","v":8.8342547466872574},{"$f":"AB95*AB$98","v":9.0330254784877191},{"$f":"AC95*AC$98","v":9.2362685517536924},{"$f":"AD95*AD$98","v":9.4440845941681495},{"$f":"AE95*AE$98","v":9.6565764975369319},{"$f":"AF95*AF$98","v":9.8738494687315139},{"$f":"AG95*AG$98","v":10.096011081777972},{"$f":"AH95*AH$98","v":10.323171331117978},{"$f":"AI95*AI$98","v":10.555442686068131},{"$f":"AJ95*AJ$98","v":10.792940146504664},{"$f":"AK95*AK$98","v":11.035781299801018},{"$f":"AL95*AL$98","v":0},{"$f":"AM95*AM$98","v":0},{"$f":"AN95*AN$98","v":0},null,null,{"$f":"AQ95*AQ$98","v":0},{"$f":"AR95*AR$98","v":0},{"$f":"AS95*AS$98","v":0},{"$f":"AT95*AT$98","v":0},{"$f":"AU95*AU$98","v":0},{"$f":"AV95*AV$98","v":0},{"$f":"AW95*AW$98","v":0},{"$f":"AX95*AX$98","v":0},{"$f":"AY95*AY$98","v":0},{"$f":"AZ95*AZ$98","v":0},{"$f":"BA95*BA$98","v":0},{"$f":"BB95*BB$98","v":0},{"$f":"BC95*BC$98","v":0},{"$f":"BD95*BD$98","v":0},{"$f":"BE95*BE$98","v":0},{"$f":"BF95*BF$98","v":0},{"$f":"BG95*BG$98","v":0},{"$f":"BH95*BH$98","v":0},{"$f":"BI95*BI$98","v":0},{"$f":"BJ95*BJ$98","v":0},{"$f":"BK95*BK$98","v":0},{"$f":"BL95*BL$98","v":0}]
[null,null,{"$f":"C96","v":"Total"},{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,213.97316353886276,{"$f":"SUM(J101:J101)","v":0},{"$f":"SUM(K101:K101)","v":0},{"$f":"SUM(L101:L101)","v":0},{"$f":"SUM(M101:M101)","v":6.4696901994221374},{"$f":"SUM(N101:N101)","v":6.6152582289091351},{"$f":"SUM(O101:O101)","v":6.76410153905959},{"$f":"SUM(P101:P101)","v":6.9162938236884308},{"$f":"SUM(Q101:Q101)","v":7.0719104347214206},{"$f":"SUM(R101:R101)","v":7.2310284195026515},{"$f":"SUM(S101:S101)","v":7.3937265589414611},{"$f":"SUM(T101:T101)","v":7.5600854065176426},{"$f":"SUM(U101:U101)","v":7.7301873281642886},{"$f":"SUM(V101:V101)","v":7.9041165430479845},{"$f":"SUM(W101:W101)","v":8.0819591652665643},{"$f":"SUM(X101:X101)","v":8.263803246485061},{"$f":"SUM(Y101:Y101)","v":8.4497388195309764},{"$f":"SUM(Z101:Z101)","v":8.6398579429704228},{"$f":"SUM(AA101:AA101)","v":8.8342547466872574},{"$f":"SUM(AB101:AB101)","v":9.0330254784877191},{"$f":"SUM(AC101:AC101)","v":9.2362685517536924},{"$f":"SUM(AD101:AD101)","v":9.4440845941681495},{"$f":"SUM(AE101:AE101)","v":9.6565764975369319},{"$f":"SUM(AF101:AF101)","v":9.8738494687315139},{"$f":"SUM(AG101:AG101)","v":10.096011081777972},{"$f":"SUM(AH101:AH101)","v":10.323171331117978},{"$f":"SUM(AI101:AI101)","v":10.555442686068131},{"$f":"SUM(AJ101:AJ101)","v":10.792940146504664},{"$f":"SUM(AK101:AK101)","v":11.035781299801018},{"$f":"SUM(AL101:AL101)","v":0},{"$f":"SUM(AM101:AM101)","v":0},{"$f":"SUM(AN101:AN101)","v":0},null,null,{"$f":"SUM(AQ101:AQ101)","v":0},{"$f":"SUM(AR101:AR101)","v":0},{"$f":"SUM(AS101:AS101)","v":0},{"$f":"SUM(AT101:AT101)","v":0},{"$f":"SUM(AU101:AU101)","v":0},{"$f":"SUM(AV101:AV101)","v":0},{"$f":"SUM(AW101:AW101)","v":0},{"$f":"SUM(AX101:AX101)","v":0},{"$f":"SUM(AY101:AY101)","v":0},{"$f":"SUM(AZ101:AZ101)","v":0},{"$f":"SUM(BA101:BA101)","v":0},{"$f":"SUM(BB101:BB101)","v":0},{"$f":"SUM(BC101:BC101)","v":0},{"$f":"SUM(BD101:BD101)","v":0},{"$f":"SUM(BE101:BE101)","v":0},{"$f":"SUM(BF101:BF101)","v":0},{"$f":"SUM(BG101:BG101)","v":0},{"$f":"SUM(BH101:BH101)","v":0},{"$f":"SUM(BI101:BI101)","v":0},{"$f":"SUM(BJ101:BJ101)","v":0},{"$f":"SUM(BK101:BK101)","v":0},{"$f":"SUM(BL101:BL101)","v":0}]
[]
[null,null,"Variable Costs"]
[null,null,"Real"]
[null,null,"Net Generation","kWh",null,null,null,null,{"$f":"SUM(J106:BL106)","v":23222496.058700431},{"$f":"J27","v":0},{"$f":"K27","v":0},{"$f":"L27","v":0},{"$f":"M27","v":974261.29951290984},{"$f":"N27","v":970364.25431485823},{"$f":"O27","v":966482.79729759879},{"$f":"P27","v":962616.86610840843},{"$f":"Q27","v":958766.3986439748},{"$f":"R27","v":954931.33304939885},{"$f":"S27","v":951111.60771720111},{"$f":"T27","v":947307.16128633241},{"$f":"U27","v":943517.9326411871},{"$f":"V27","v":939743.8609106224},{"$f":"W27","v":935984.88546697982},{"$f":"X27","v":932240.94592511188},{"$f":"Y27","v":928511.9821414114},{"$f":"Z27","v":924797.93421284587},{"$f":"AA27","v":921098.7424759944},{"$f":"AB27","v":917414.34750609053},{"$f":"AC27","v":913744.69011606614},{"$f":"AD27","v":910089.7113556019},{"$f":"AE27","v":906449.35251017951},{"$f":"AF27","v":902823.55510013876},{"$f":"AG27","v":899212.26087973826},{"$f":"AH27","v":895615.41183621925},{"$f":"AI27","v":892032.9501888745},{"$f":"AJ27","v":888464.81838811887},{"$f":"AK27","v":884910.95911456645},{"$f":"AL27","v":0},{"$f":"AM27","v":0},{"$f":"AN27","v":0},null,null,{"$f":"AQ27","v":0},{"$f":"AR27","v":0},{"$f":"AS27","v":0},{"$f":"AT27","v":0},{"$f":"AU27","v":0},{"$f":"AV27","v":0},{"$f":"AW27","v":0},{"$f":"AX27","v":0},{"$f":"AY27","v":0},{"$f":"AZ27","v":0},{"$f":"BA27","v":0},{"$f":"BB27","v":0},{"$f":"BC27","v":0},{"$f":"BD27","v":0},{"$f":"BE27","v":0},{"$f":"BF27","v":0},{"$f":"BG27","v":0},{"$f":"BH27","v":0},{"$f":"BI27","v":0},{"$f":"BJ27","v":0},{"$f":"BK27","v":0},{"$f":"BL27","v":0}]
[]
[null,null,"Land Lease",{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$E$160","v":2.0119696199999999},null,null,null,{"$f":"SUM(J108:BL108)","v":50.29924050000001},{"$f":"IF(J$6=0,0,$E$108)","v":0},{"$f":"IF(K$6=0,0,$E$108)","v":0},{"$f":"IF(L$6=0,0,$E$108)","v":0},{"$f":"IF(M$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(N$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(O$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(P$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(Q$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(R$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(S$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(T$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(U$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(V$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(W$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(X$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(Y$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(Z$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AA$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AB$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AC$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AD$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AE$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AF$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AG$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AH$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AI$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AJ$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AK$6=0,0,$E$108)","v":2.0119696199999999},{"$f":"IF(AL$6=0,0,$E$108)","v":0},{"$f":"IF(AM$6=0,0,$E$108)","v":0},{"$f":"IF(AN$6=0,0,$E$108)","v":0},null,null,{"$f":"IF(AQ$6=0,0,$E$108)","v":0},{"$f":"IF(AR$6=0,0,$E$108)","v":0},{"$f":"IF(AS$6=0,0,$E$108)","v":0},{"$f":"IF(AT$6=0,0,$E$108)","v":0},{"$f":"IF(AU$6=0,0,$E$108)","v":0},{"$f":"IF(AV$6=0,0,$E$108)","v":0},{"$f":"IF(AW$6=0,0,$E$108)","v":0},{"$f":"IF(AX$6=0,0,$E$108)","v":0},{"$f":"IF(AY$6=0,0,$E$108)","v":0},{"$f":"IF(AZ$6=0,0,$E$108)","v":0},{"$f":"IF(BA$6=0,0,$E$108)","v":0},{"$f":"IF(BB$6=0,0,$E$108)","v":0},{"$f":"IF(BC$6=0,0,$E$108)","v":0},{"$f":"IF(BD$6=0,0,$E$108)","v":0},{"$f":"IF(BE$6=0,0,$E$108)","v":0},{"$f":"IF(BF$6=0,0,$E$108)","v":0},{"$f":"IF(BG$6=0,0,$E$108)","v":0},{"$f":"IF(BH$6=0,0,$E$108)","v":0},{"$f":"IF(BI$6=0,0,$E$108)","v":0},{"$f":"IF(BJ$6=0,0,$E$108)","v":0},{"$f":"IF(BK$6=0,0,$E$108)","v":0},{"$f":"IF(BL$6=0,0,$E$108)","v":0}]
[null,null,"Total",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J109:BL109)","v":50.29924050000001},{"$f":"SUM(J108:J108)","v":0},{"$f":"SUM(K108:K108)","v":0},{"$f":"SUM(L108:L108)","v":0},{"$f":"SUM(M108:M108)","v":2.0119696199999999},{"$f":"SUM(N108:N108)","v":2.0119696199999999},{"$f":"SUM(O108:O108)","v":2.0119696199999999},{"$f":"SUM(P108:P108)","v":2.0119696199999999},{"$f":"SUM(Q108:Q108)","v":2.0119696199999999},{"$f":"SUM(R108:R108)","v":2.0119696199999999},{"$f":"SUM(S108:S108)","v":2.0119696199999999},{"$f":"SUM(T108:T108)","v":2.0119696199999999},{"$f":"SUM(U108:U108)","v":2.0119696199999999},{"$f":"SUM(V108:V108)","v":2.0119696199999999},{"$f":"SUM(W108:W108)","v":2.0119696199999999},{"$f":"SUM(X108:X108)","v":2.0119696199999999},{"$f":"SUM(Y108:Y108)","v":2.0119696199999999},{"$f":"SUM(Z108:Z108)","v":2.0119696199999999},{"$f":"SUM(AA108:AA108)","v":2.0119696199999999},{"$f":"SUM(AB108:AB108)","v":2.0119696199999999},{"$f":"SUM(AC108:AC108)","v":2.0119696199999999},{"$f":"SUM(AD108:AD108)","v":2.0119696199999999},{"$f":"SUM(AE108:AE108)","v":2.0119696199999999},{"$f":"SUM(AF108:AF108)","v":2.0119696199999999},{"$f":"SUM(AG108:AG108)","v":2.0119696199999999},{"$f":"SUM(AH108:AH108)","v":2.0119696199999999},{"$f":"SUM(AI108:AI108)","v":2.0119696199999999},{"$f":"SUM(AJ108:AJ108)","v":2.0119696199999999},{"$f":"SUM(AK108:AK108)","v":2.0119696199999999},{"$f":"SUM(AL108:AL108)","v":0},{"$f":"SUM(AM108:AM108)","v":0},{"$f":"SUM(AN108:AN108)","v":0},null,null,{"$f":"SUM(AQ108:AQ108)","v":0},{"$f":"SUM(AR108:AR108)","v":0},{"$f":"SUM(AS108:AS108)","v":0},{"$f":"SUM(AT108:AT108)","v":0},{"$f":"SUM(AU108:AU108)","v":0},{"$f":"SUM(AV108:AV108)","v":0},{"$f":"SUM(AW108:AW108)","v":0},{"$f":"SUM(AX108:AX108)","v":0},{"$f":"SUM(AY108:AY108)","v":0},{"$f":"SUM(AZ108:AZ108)","v":0},{"$f":"SUM(BA108:BA108)","v":0},{"$f":"SUM(BB108:BB108)","v":0},{"$f":"SUM(BC108:BC108)","v":0},{"$f":"SUM(BD108:BD108)","v":0},{"$f":"SUM(BE108:BE108)","v":0},{"$f":"SUM(BF108:BF108)","v":0},{"$f":"SUM(BG108:BG108)","v":0},{"$f":"SUM(BH108:BH108)","v":0},{"$f":"SUM(BI108:BI108)","v":0},{"$f":"SUM(BJ108:BJ108)","v":0},{"$f":"SUM(BK108:BK108)","v":0},{"$f":"SUM(BL108:BL108)","v":0}]
[]
[null,null,"Escalation",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,null,{"$f":"J98","v":0},{"$f":"K98","v":0},{"$f":"L98","v":0},{"$f":"M98","v":1.0225},{"$f":"N98","v":1.0455062499999999},{"$f":"O98","v":1.0690301406249998},{"$f":"P98","v":1.0930833187890623},{"$f":"Q98","v":1.1176776934618162},{"$f":"R98","v":1.142825441564707},{"$f":"S98","v":1.1685390139999128},{"$f":"T98","v":1.1948311418149107},{"$f":"U98","v":1.221714842505746},{"$f":"V98","v":1.2492034264621252},{"$f":"W98","v":1.277310503557523},{"$f":"X98","v":1.3060499898875673},{"$f":"Y98","v":1.3354361146600375},{"$f":"Z98","v":1.3654834272398884},{"$f":"AA98","v":1.3962068043527858},{"$f":"AB98","v":1.4276214574507233},{"$f":"AC98","v":1.4597429402433646},{"$f":"AD98","v":1.4925871563988402},{"$f":"AE98","v":1.526170367417814},{"$f":"AF98","v":1.5605092006847148},{"$f":"AG98","v":1.5956206577001208},{"$f":"AH98","v":1.6315221224983736},{"$f":"AI98","v":1.668231370254587},{"$f":"AJ98","v":1.7057665760853151},{"$f":"AK98","v":1.7441463240472346},{"$f":"AL98","v":0},{"$f":"AM98","v":0},{"$f":"AN98","v":0},null,null,{"$f":"AQ98","v":0},{"$f":"AR98","v":0},{"$f":"AS98","v":0},{"$f":"AT98","v":0},{"$f":"AU98","v":0},{"$f":"AV98","v":0},{"$f":"AW98","v":0},{"$f":"AX98","v":0},{"$f":"AY98","v":0},{"$f":"AZ98","v":0},{"$f":"BA98","v":0},{"$f":"BB98","v":0},{"$f":"BC98","v":0},{"$f":"BD98","v":0},{"$f":"BE98","v":0},{"$f":"BF98","v":0},{"$f":"BG98","v":0},{"$f":"BH98","v":0},{"$f":"BI98","v":0},{"$f":"BJ98","v":0},{"$f":"BK98","v":0},{"$f":"BL98","v":0}]
[]
[null,null,"Nominal"]
[null,null,"Land Lease",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J114:BL114)","v":68.039412988716123},{"$f":"J108*J$111","v":0},{"$f":"K108*K$111","v":0},{"$f":"L108*L$111","v":0},{"$f":"M108*M$111","v":2.0572389364499997},{"$f":"N108*N$111","v":2.1035268125201245},{"$f":"O108*O$111","v":2.1508561658018275},{"$f":"P108*P$111","v":2.1992504295323685},{"$f":"Q108*Q$111","v":2.2487335641968467},{"$f":"R108*R$111","v":2.2993300693912757},{"$f":"S108*S$111","v":2.3510649959525791},{"$f":"T108*T$111","v":2.403963958361512},{"$f":"U108*U$111","v":2.4580531474246454},{"$f":"V108*V$111","v":2.5133593432416999},{"$f":"W108*W$111","v":2.5699099284646381},{"$f":"X108*X$111","v":2.6277329018550923},{"$f":"Y108*Y$111","v":2.6868568921468321},{"$f":"Z108*Z$111","v":2.7473111722201358},{"$f":"AA108*AA$111","v":2.8091256735950885},{"$f":"AB108*AB$111","v":2.872331001250978},{"$f":"AC108*AC$111","v":2.9369584487791247},{"$f":"AD108*AD$111","v":3.0030400138766549},{"$f":"AE108*AE$111","v":3.0706084141888796},{"$f":"AF108*AF$111","v":3.1396971035081291},{"$f":"AG108*AG$111","v":3.2103402883370622},{"$f":"AH108*AH$111","v":3.2825729448246461},{"$f":"AI108*AI$111","v":3.3564308360832005},{"$f":"AJ108*AJ$111","v":3.4319505298950723},{"$f":"AK108*AK$111","v":3.5091694168177114},{"$f":"AL108*AL$111","v":0},{"$f":"AM108*AM$111","v":0},{"$f":"AN108*AN$111","v":0},null,null,{"$f":"AQ108*AQ$111","v":0},{"$f":"AR108*AR$111","v":0},{"$f":"AS108*AS$111","v":0},{"$f":"AT108*AT$111","v":0},{"$f":"AU108*AU$111","v":0},{"$f":"AV108*AV$111","v":0},{"$f":"AW108*AW$111","v":0},{"$f":"AX108*AX$111","v":0},{"$f":"AY108*AY$111","v":0},{"$f":"AZ108*AZ$111","v":0},{"$f":"BA108*BA$111","v":0},{"$f":"BB108*BB$111","v":0},{"$f":"BC108*BC$111","v":0},{"$f":"BD108*BD$111","v":0},{"$f":"BE108*BE$111","v":0},{"$f":"BF108*BF$111","v":0},{"$f":"BG108*BG$111","v":0},{"$f":"BH108*BH$111","v":0},{"$f":"BI108*BI$111","v":0},{"$f":"BJ108*BJ$111","v":0},{"$f":"BK108*BK$111","v":0},{"$f":"BL108*BL$111","v":0}]
[null,null,"Decommission",{"$f":"$E$6","v":"2044-07-31"}]
[null,null,"Total",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J116:BL116)","v":68.039412988716123},{"$f":"SUM(J114:J115)","v":0},{"$f":"SUM(K114:K115)","v":0},{"$f":"SUM(L114:L115)","v":0},{"$f":"SUM(M114:M115)","v":2.0572389364499997},{"$f":"SUM(N114:N115)","v":2.1035268125201245},{"$f":"SUM(O114:O115)","v":2.1508561658018275},{"$f":"SUM(P114:P115)","v":2.1992504295323685},{"$f":"SUM(Q114:Q115)","v":2.2487335641968467},{"$f":"SUM(R114:R115)","v":2.2993300693912757},{"$f":"SUM(S114:S115)","v":2.3510649959525791},{"$f":"SUM(T114:T115)","v":2.403963958361512},{"$f":"SUM(U114:U115)","v":2.4580531474246454},{"$f":"SUM(V114:V115)","v":2.5133593432416999},{"$f":"SUM(W114:W115)","v":2.5699099284646381},{"$f":"SUM(X114:X115)","v":2.6277329018550923},{"$f":"SUM(Y114:Y115)","v":2.6868568921468321},{"$f":"SUM(Z114:Z115)","v":2.7473111722201358},{"$f":"SUM(AA114:AA115)","v":2.8091256735950885},{"$f":"SUM(AB114:AB115)","v":2.872331001250978},{"$f":"SUM(AC114:AC115)","v":2.9369584487791247},{"$f":"SUM(AD114:AD115)","v":3.0030400138766549},{"$f":"SUM(AE114:AE115)","v":3.0706084141888796},{"$f":"SUM(AF114:AF115)","v":3.1396971035081291},{"$f":"SUM(AG114:AG115)","v":3.2103402883370622},{"$f":"SUM(AH114:AH115)","v":3.2825729448246461},{"$f":"SUM(AI114:AI115)","v":3.3564308360832005},{"$f":"SUM(AJ114:AJ115)","v":3.4319505298950723},{"$f":"SUM(AK114:AK115)","v":3.5091694168177114},{"$f":"SUM(AL114:AL115)","v":0},{"$f":"SUM(AM114:AM115)","v":0},{"$f":"SUM(AN114:AN115)","v":0},null,null,{"$f":"SUM(AQ114:AQ115)","v":0},{"$f":"SUM(AR114:AR115)","v":0},{"$f":"SUM(AS114:AS115)","v":0},{"$f":"SUM(AT114:AT115)","v":0},{"$f":"SUM(AU114:AU115)","v":0},{"$f":"SUM(AV114:AV115)","v":0},{"$f":"SUM(AW114:AW115)","v":0},{"$f":"SUM(AX114:AX115)","v":0},{"$f":"SUM(AY114:AY115)","v":0},{"$f":"SUM(AZ114:AZ115)","v":0},{"$f":"SUM(BA114:BA115)","v":0},{"$f":"SUM(BB114:BB115)","v":0},{"$f":"SUM(BC114:BC115)","v":0},{"$f":"SUM(BD114:BD115)","v":0},{"$f":"SUM(BE114:BE115)","v":0},{"$f":"SUM(BF114:BF115)","v":0},{"$f":"SUM(BG114:BG115)","v":0},{"$f":"SUM(BH114:BH115)","v":0},{"$f":"SUM(BI114:BI115)","v":0},{"$f":"SUM(BJ114:BJ115)","v":0},{"$f":"SUM(BK114:BK115)","v":0},{"$f":"SUM(BL114:BL115)","v":0}]
[]
[null,null,"Summary"]
[null,null,"Fixed",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J119:BL119)","v":213.97316353886276},{"$f":"J102","v":0},{"$f":"K102","v":0},{"$f":"L102","v":0},{"$f":"M102","v":6.4696901994221374},{"$f":"N102","v":6.6152582289091351},{"$f":"O102","v":6.76410153905959},{"$f":"P102","v":6.9162938236884308},{"$f":"Q102","v":7.0719104347214206},{"$f":"R102","v":7.2310284195026515},{"$f":"S102","v":7.3937265589414611},{"$f":"T102","v":7.5600854065176426},{"$f":"U102","v":7.7301873281642886},{"$f":"V102","v":7.9041165430479845},{"$f":"W102","v":8.0819591652665643},{"$f":"X102","v":8.263803246485061},{"$f":"Y102","v":8.4497388195309764},{"$f":"Z102","v":8.6398579429704228},{"$f":"AA102","v":8.8342547466872574},{"$f":"AB102","v":9.0330254784877191},{"$f":"AC102","v":9.2362685517536924},{"$f":"AD102","v":9.4440845941681495},{"$f":"AE102","v":9.6565764975369319},{"$f":"AF102","v":9.8738494687315139},{"$f":"AG102","v":10.096011081777972},{"$f":"AH102","v":10.323171331117978},{"$f":"AI102","v":10.555442686068131},{"$f":"AJ102","v":10.792940146504664},{"$f":"AK102","v":11.035781299801018},{"$f":"AL102","v":0},{"$f":"AM102","v":0},{"$f":"AN102","v":0},null,null,{"$f":"AQ102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J120:BL120)","v":68.039412988716123},{"$f":"J116","v":0},{"$f":"K116","v":0},0,2.0572389364499997,2.1035268125201245,2.1508561658018275,2.1992504295323685,2.2487335641968467,2.2993300693912757,{"$f":"S116","v":2.3510649959525791},2.403963958361512,2.4580531474246454,2.5133593432416999,2.5699099284646381,2.6277329018550923,2.6868568921468321,2.7473111722201358,2.8091256735950885,2.872331001250978,2.9369584487791247,3.0030400138766549,3.0706084141888796,3.1396971035081291,3.2103402883370622,3.2825729448246461,3.3564308360832005,3.4319505298950723,3.5091694168177114,0,0,0,null,null,{"$f":"AQ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J121:BL121)","v":282.01257652757886},{"$f":"SUM(J119:J120)","v":0},{"$f":"SUM(K119:K120)","v":0},0,8.5269291358721375,8.7187850414292605,8.9149577048614184,9.1155442532207989,9.3206439989182677,9.5303584888939277,9.7447915548940394,9.9640493648791555,10.188240475588934,10.417475886289685,10.651869093731202,10.891536148340153,11.136595711677808,11.387169115190559,11.643380420282346,11.905356479738696,12.173227000532817,12.447124608044804,12.727184911725811,13.013546572239644,13.306351370115035,13.605744275942623,13.911873522151332,14.224890676399736,14.544950716618729,0,0,0,null,null,{"$f":"SUM(AQ119:AQ120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Maintenance Capex"]
[null,null,"Replacement of inverters",null,null,null,null,null,null,{"$f":"IF(J126=0,\"\",YEAR(J$4))","v":""},{"$f":"IF(K126=0,\"\",YEAR(K$4))","v":""},"","","","","","","","","","","","","","","","",{"$f":"IF(AB126=0,\"\",YEAR(AB$4))","v":""},"","","","","","","","","","","","",null,null,{"$f":"IF(AQ126=0,\"\",YEAR(AQ$4))","v":""},"","","","","","","","","","","","","","","","","","","","","",""]
[null,null,"Replacement period for inverters",{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$H$164","v":"2059-08-01"},null,null,null,{"$f":"SUM(J121:BL121)","v":282.01257652757886},{"$f":"IF(AND(J4>=$E$126,J3<=$E$126),1,0)","v":0},{"$f":"IF(AND(K4>=$E$126,K3<=$E$126),1,0)","v":0},{"$f":"IF(AND(L4>=$E$126,L3<=$E$126),1,0)","v":0},{"$f":"IF(AND(M4>=$E$126,M3<=$E$126),1,0)","v":0},{"$f":"IF(AND(N4>=$E$126,N3<=$E$126),1,0)","v":0},{"$f":"IF(AND(O4>=$E$126,O3<=$E$126),1,0)","v":0},{"$f":"IF(AND(P4>=$E$126,P3<=$E$126),1,0)","v":0},{"$f":"IF(AND(Q4>=$E$126,Q3<=$E$126),1,0)","v":0},{"$f":"IF(AND(R4>=$E$126,R3<=$E$126),1,0)","v":0},{"$f":"IF(AND(S4>=$E$126,S3<=$E$126),1,0)","v":0},{"$f":"IF(AND(T4>=$E$126,T3<=$E$126),1,0)","v":0},{"$f":"IF(AND(U4>=$E$126,U3<=$E$126),1,0)","v":0},{"$f":"IF(AND(V4>=$E$126,V3<=$E$126),1,0)","v":0},{"$f":"IF(AND(W4>=$E$126,W3<=$E$126),1,0)","v":0},{"$f":"IF(AND(X4>=$E$126,X3<=$E$126),1,0)","v":0},{"$f":"IF(AND(Y4>=$E$126,Y3<=$E$126),1,0)","v":0},{"$f":"IF(AND(Z4>=$E$126,Z3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AA4>=$E$126,AA3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AB4>=$E$126,AB3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AC4>=$E$126,AC3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AD4>=$E$126,AD3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AE4>=$E$126,AE3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AF4>=$E$126,AF3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AG4>=$E$126,AG3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AH4>=$E$126,AH3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AI4>=$E$126,AI3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AJ4>=$E$126,AJ3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AK4>=$E$126,AK3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AL4>=$E$126,AL3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AM4>=$E$126,AM3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AN4>=$E$126,AN3<=$E$126),1,0)","v":0},null,null,{"$f":"IF(AND(AQ4>=$E$126,AQ3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AR4>=$E$126,AR3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AS4>=$E$126,AS3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AT4>=$E$126,AT3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AU4>=$E$126,AU3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AV4>=$E$126,AV3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AW4>=$E$126,AW3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AX4>=$E$126,AX3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AY4>=$E$126,AY3<=$E$126),1,0)","v":0},{"$f":"IF(AND(AZ4>=$E$126,AZ3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BA4>=$E$126,BA3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BB4>=$E$126,BB3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BC4>=$E$126,BC3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BD4>=$E$126,BD3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BE4>=$E$126,BE3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BF4>=$E$126,BF3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BG4>=$E$126,BG3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BH4>=$E$126,BH3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BI4>=$E$126,BI3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BJ4>=$E$126,BJ3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BK4>=$E$126,BK3<=$E$126),1,0)","v":0},{"$f":"IF(AND(BL4>=$E$126,BL3<=$E$126),1,0)","v":0}]
[null,null,"Expentidure for inverters before inflation",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J127:BL127)","v":0},{"$f":"IF(J126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(K126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(L126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(M126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(N126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(O126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(P126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(Q126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(R126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(S126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(T126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(U126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(V126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(W126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(X126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(Y126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(Z126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AA126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AB126=0,0,Inputs!$H$25)","v":0},{"$f":"IF(AC126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AD126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AE126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AF126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AG126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AH126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AI126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AJ126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AK126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AL126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AM126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AN126=0,0,Inputs!#REF!)","v":0},null,null,{"$f":"IF(AQ126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AR126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AS126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AT126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AU126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AV126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AW126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AX126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AY126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(AZ126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BA126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BB126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BC126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BD126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BE126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BF126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BG126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BH126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BI126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BJ126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BK126=0,0,Inputs!#REF!)","v":0},{"$f":"IF(BL126=0,0,Inputs!#REF!)","v":0}]
[null,null,"Inflation index","x",null,null,null,null,null,{"$f":"IF(J$6=0,0,Timing!J39)","v":0},{"$f":"IF(K$6=0,0,Timing!K39)","v":0},{"$f":"IF(L$6=0,0,Timing!L39)","v":0},{"$f":"IF(M$6=0,0,Timing!M39)","v":1.0225},{"$f":"IF(N$6=0,0,Timing!N39)","v":1.0455062499999999},{"$f":"IF(O$6=0,0,Timing!O39)","v":1.0690301406249998},{"$f":"IF(P$6=0,0,Timing!P39)","v":1.0957558941406247},{"$f":"IF(Q$6=0,0,Timing!Q39)","v":1.1231497914941402},{"$f":"IF(R$6=0,0,Timing!R39)","v":1.1512285362814936},{"$f":"IF(S$6=0,0,Timing!S39)","v":1.1800092496885308},{"$f":"IF(T$6=0,0,Timing!T39)","v":1.2095094809307441},{"$f":"IF(U$6=0,0,Timing!U39)","v":1.2397472179540125},{"$f":"IF(V$6=0,0,Timing!V39)","v":1.2707408984028628},{"$f":"IF(W$6=0,0,Timing!W39)","v":1.3025094208629342},{"$f":"IF(X$6=0,0,Timing!X39)","v":1.3350721563845074},{"$f":"IF(Y$6=0,0,Timing!Y39)","v":1.3684489602941199},{"$f":"IF(Z$6=0,0,Timing!Z39)","v":1.4026601843014728},{"$f":"IF(AA$6=0,0,Timing!AA39)","v":1.4377266889090095},{"$f":"IF(AB$6=0,0,Timing!AB39)","v":1.4736698561317345},{"$f":"IF(AC$6=0,0,Timing!AC39)","v":1.5105116025350278},{"$f":"IF(AD$6=0,0,Timing!AD39)","v":1.5482743925984033},{"$f":"IF(AE$6=0,0,Timing!AE39)","v":1.5869812524133633},{"$f":"IF(AF$6=0,0,Timing!AF39)","v":1.6266557837236972},{"$f":"IF(AG$6=0,0,Timing!AG39)","v":1.6673221783167895},{"$f":"IF(AH$6=0,0,Timing!AH39)","v":1.7090052327747092},{"$f":"IF(AI$6=0,0,Timing!AI39)","v":1.7517303635940769},{"$f":"IF(AJ$6=0,0,Timing!AJ39)","v":1.7955236226839286},{"$f":"IF(AK$6=0,0,Timing!AK39)","v":1.8404117132510267},{"$f":"IF(AL$6=0,0,Timing!AL39)","v":0},{"$f":"IF(AM$6=0,0,Timing!AM39)","v":0},{"$f":"IF(AN$6=0,0,Timing!AN39)","v":0},null,null,{"$f":"IF(AQ$6=0,0,Timing!AS39)","v":0},{"$f":"IF(AR$6=0,0,Timing!AT39)","v":0},{"$f":"IF(AS$6=0,0,Timing!AU39)","v":0},{"$f":"IF(AT$6=0,0,Timing!AV39)","v":0},{"$f":"IF(AU$6=0,0,Timing!AW39)","v":0},{"$f":"IF(AV$6=0,0,Timing!AX39)","v":0},{"$f":"IF(AW$6=0,0,Timing!AY39)","v":0},{"$f":"IF(AX$6=0,0,Timing!AZ39)","v":0},{"$f":"IF(AY$6=0,0,Timing!BA39)","v":0},{"$f":"IF(AZ$6=0,0,Timing!BB39)","v":0},{"$f":"IF(BA$6=0,0,Timing!BC39)","v":0},{"$f":"IF(BB$6=0,0,Timing!BD39)","v":0},{"$f":"IF(BC$6=0,0,Timing!BE39)","v":0},{"$f":"IF(BD$6=0,0,Timing!BF39)","v":0},{"$f":"IF(BE$6=0,0,Timing!BG39)","v":0},{"$f":"IF(BF$6=0,0,Timing!BH39)","v":0},{"$f":"IF(BG$6=0,0,Timing!BI39)","v":0},{"$f":"IF(BH$6=0,0,Timing!BJ39)","v":0},{"$f":"IF(BI$6=0,0,Timing!BK39)","v":0},{"$f":"IF(BJ$6=0,0,Timing!BL39)","v":0},{"$f":"IF(BK$6=0,0,Timing!BM39)","v":0},{"$f":"IF(BL$6=0,0,Timing!BN39)","v":0}]
[null,null,"Expentidure for inverters after inflation",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J129:BL129)","v":0},{"$f":"J128*J127","v":0},{"$f":"K128*K127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AQ128*AQ127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J130:BL130)","v":0},{"$f":"J129","v":0},{"$f":"K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Decommissioning "]
[null,null,"Provisions for decomission",null,null,null,null,null,null,{"$f":"IF(OR(J135=1,J136=1),YEAR(J4),\"\")","v":""},{"$f":"IF(OR(K135=1,K136=1),YEAR(K4),\"\")","v":""},{"$f":"IF(OR(L135=1,L136=1),YEAR(L4),\"\")","v":""},{"$f":"IF(OR(M135=1,M136=1),YEAR(M4),\"\")","v":""},{"$f":"IF(OR(N135=1,N136=1),YEAR(N4),\"\")","v":""},{"$f":"IF(OR(O135=1,O136=1),YEAR(O4),\"\")","v":""},{"$f":"IF(OR(P135=1,P136=1),YEAR(P4),\"\")","v":""},{"$f":"IF(OR(Q135=1,Q136=1),YEAR(Q4),\"\")","v":""},{"$f":"IF(OR(R135=1,R136=1),YEAR(R4),\"\")","v":""},{"$f":"IF(OR(S135=1,S136=1),YEAR(S4),\"\")","v":""},{"$f":"IF(OR(T135=1,T136=1),YEAR(T4),\"\")","v":""},{"$f":"IF(OR(U135=1,U136=1),YEAR(U4),\"\")","v":""},{"$f":"IF(OR(V135=1,V136=1),YEAR(V4),\"\")","v":""},{"$f":"IF(OR(W135=1,W136=1),YEAR(W4),\"\")","v":""},{"$f":"IF(OR(X135=1,X136=1),YEAR(X4),\"\")","v":""},{"$f":"IF(OR(Y135=1,Y136=1),YEAR(Y4),\"\")","v":""},{"$f":"IF(OR(Z135=1,Z136=1),YEAR(Z4),\"\")","v":""},{"$f":"IF(OR(AA135=1,AA136=1),YEAR(AA4),\"\")","v":""},{"$f":"IF(OR(AB135=1,AB136=1),YEAR(AB4),\"\")","v":""},{"$f":"IF(OR(AC135=1,AC136=1),YEAR(AC4),\"\")","v":""},{"$f":"IF(OR(AD135=1,AD136=1),YEAR(AD4),\"\")","v":""},{"$f":"IF(OR(AE135=1,AE136=1),YEAR(AE4),\"\")","v":""},{"$f":"IF(OR(AF135=1,AF136=1),YEAR(AF4),\"\")","v":""},{"$f":"IF(OR(AG135=1,AG136=1),YEAR(AG4),\"\")","v":""},{"$f":"IF(OR(AH135=1,AH136=1),YEAR(AH4),\"\")","v":""},{"$f":"IF(OR(AI135=1,AI136=1),YEAR(AI4),\"\")","v":""},{"$f":"IF(OR(AJ135=1,AJ136=1),YEAR(AJ4),\"\")","v":""},{"$f":"IF(OR(AK135=1,AK136=1),YEAR(AK4),\"\")","v":2044},{"$f":"IF(OR(AL135=1,AL136=1),YEAR(AL4),\"\")","v":2044},{"$f":"IF(OR(AM135=1,AM136=1),YEAR(AM4),\"\")","v":2045},{"$f":"IF(OR(AN135=1,AN136=1),YEAR(AN4),\"\")","v":2045},null,null,{"$f":"IF(AQ135=0,\"\",YEAR(AQ$4))","v":""},{"$f":"IF(AR135=0,\"\",YEAR(AR$4))","v":""},{"$f":"IF(AS135=0,\"\",YEAR(AS$4))","v":""},{"$f":"IF(AT135=0,\"\",YEAR(AT$4))","v":""},{"$f":"IF(AU135=0,\"\",YEAR(AU$4))","v":""},{"$f":"IF(AV135=0,\"\",YEAR(AV$4))","v":""},{"$f":"IF(AW135=0,\"\",YEAR(AW$4))","v":""},{"$f":"IF(AX135=0,\"\",YEAR(AX$4))","v":""},{"$f":"IF(AY135=0,\"\",YEAR(AY$4))","v":""},{"$f":"IF(AZ135=0,\"\",YEAR(AZ$4))","v":""},{"$f":"IF(BA135=0,\"\",YEAR(BA$4))","v":""},{"$f":"IF(BB135=0,\"\",YEAR(BB$4))","v":""},{"$f":"IF(BC135=0,\"\",YEAR(BC$4))","v":""},{"$f":"IF(BD135=0,\"\",YEAR(BD$4))","v":""},{"$f":"IF(BE135=0,\"\",YEAR(BE$4))","v":""},{"$f":"IF(BF135=0,\"\",YEAR(BF$4))","v":""},{"$f":"IF(BG135=0,\"\",YEAR(BG$4))","v":""},{"$f":"IF(BH135=0,\"\",YEAR(BH$4))","v":""},{"$f":"IF(BI135=0,\"\",YEAR(BI$4))","v":""},{"$f":"IF(BJ135=0,\"\",YEAR(BJ$4))","v":""},{"$f":"IF(BK135=0,\"\",YEAR(BK$4))","v":""},{"$f":"IF(BL135=0,\"\",YEAR(BL$4))","v":""},{"$f":"IF(BM135=0,\"\",YEAR(BM$4))","v":""}]
[null,null,"Decommission period flag",{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$E$61","v":"2044-07-31"},null,null,null,{"$f":"COUNTIF(J135:AN135,1)","v":3},{"$f":"IF(J7=0,0,1)","v":0},{"$f":"IF(K7=0,0,1)","v":0},{"$f":"IF(L7=0,0,1)","v":0},{"$f":"IF(M7=0,0,1)","v":0},{"$f":"IF(N7=0,0,1)","v":0},{"$f":"IF(O7=0,0,1)","v":0},{"$f":"IF(P7=0,0,1)","v":0},{"$f":"IF(Q7=0,0,1)","v":0},{"$f":"IF(R7=0,0,1)","v":0},{"$f":"IF(S7=0,0,1)","v":0},{"$f":"IF(T7=0,0,1)","v":0},{"$f":"IF(U7=0,0,1)","v":0},{"$f":"IF(V7=0,0,1)","v":0},{"$f":"IF(W7=0,0,1)","v":0},{"$f":"IF(X7=0,0,1)","v":0},{"$f":"IF(Y7=0,0,1)","v":0},{"$f":"IF(Z7=0,0,1)","v":0},{"$f":"IF(AA7=0,0,1)","v":0},{"$f":"IF(AB7=0,0,1)","v":0},{"$f":"IF(AC7=0,0,1)","v":0},{"$f":"IF(AD7=0,0,1)","v":0},{"$f":"IF(AE7=0,0,1)","v":0},{"$f":"IF(AF7=0,0,1)","v":0},{"$f":"IF(AG7=0,0,1)","v":0},{"$f":"IF(AH7=0,0,1)","v":0},{"$f":"IF(AI7=0,0,1)","v":0},{"$f":"IF(AJ7=0,0,1)","v":0},{"$f":"IF(AK7=0,0,1)","v":0},{"$f":"IF(AL7=0,0,1)","v":1},{"$f":"IF(AM7=0,0,1)","v":1},{"$f":"IF(AN7=0,0,1)","v":1},null,null,{"$f":"IF(AND(AQ4>=$E$135,AQ3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AR4>=$E$135,AR3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AS4>=$E$135,AS3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AT4>=$E$135,AT3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AU4>=$E$135,AU3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AV4>=$E$135,AV3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AW4>=$E$135,AW3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AX4>=$E$135,AX3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AY4>=$E$135,AY3<=$E$135),1,0)","v":0},{"$f":"IF(AND(AZ4>=$E$135,AZ3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BA4>=$E$135,BA3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BB4>=$E$135,BB3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BC4>=$E$135,BC3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BD4>=$E$135,BD3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BE4>=$E$135,BE3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BF4>=$E$135,BF3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BG4>=$E$135,BG3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BH4>=$E$135,BH3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BI4>=$E$135,BI3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BJ4>=$E$135,BJ3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BK4>=$E$135,BK3<=$E$135),1,0)","v":0},{"$f":"IF(AND(BL4>=$E$135,BL3<=$E$135),1,0)","v":0}]
[null,null,"Decomission fund alllowance flag",null,null,null,null,null,null,{"$f":"IF(AND(J3>=Inputs!$H$62,Operations!J4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(K3>=Inputs!$H$62,Operations!K4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(L3>=Inputs!$H$62,Operations!L4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(M3>=Inputs!$H$62,Operations!M4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(N3>=Inputs!$H$62,Operations!N4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(O3>=Inputs!$H$62,Operations!O4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(P3>=Inputs!$H$62,Operations!P4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(Q3>=Inputs!$H$62,Operations!Q4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(R3>=Inputs!$H$62,Operations!R4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(S3>=Inputs!$H$62,Operations!S4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(T3>=Inputs!$H$62,Operations!T4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(U3>=Inputs!$H$62,Operations!U4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(V3>=Inputs!$H$62,Operations!V4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(W3>=Inputs!$H$62,Operations!W4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(X3>=Inputs!$H$62,Operations!X4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(Y3>=Inputs!$H$62,Operations!Y4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(Z3>=Inputs!$H$62,Operations!Z4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AA3>=Inputs!$H$62,Operations!AA4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AB3>=Inputs!$H$62,Operations!AB4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AC3>=Inputs!$H$62,Operations!AC4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AD3>=Inputs!$H$62,Operations!AD4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AE3>=Inputs!$H$62,Operations!AE4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AF3>=Inputs!$H$62,Operations!AF4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AG3>=Inputs!$H$62,Operations!AG4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AH3>=Inputs!$H$62,Operations!AH4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AI3>=Inputs!$H$62,Operations!AI4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AJ3>=Inputs!$H$62,Operations!AJ4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AK3>=Inputs!$H$62,Operations!AK4<=Inputs!$J$62),1,0)","v":1},{"$f":"IF(AND(AL3>=Inputs!$H$62,Operations!AL4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AM3>=Inputs!$H$62,Operations!AM4<=Inputs!$J$62),1,0)","v":0},{"$f":"IF(AND(AN3>=Inputs!$H$62,Operations!AN4<=Inputs!$J$62),1,0)","v":0}]
[null,null,"Balance b/f",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,null,{"$f":"I140","v":0},{"$f":"J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,6.6666666666666661,3.3333333333333326,null,null,{"$f":"AP140","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"decomission fund allowance",{"$f":"Names!$F$38","v":"AUD"},10,null,null,null,{"$f":"SUM(J138:AN138)","v":10},{"$f":"$E$138*J136","v":0},{"$f":"$E$138*K136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,0,0,0,null,null,{"$f":"AQ135*$E$138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Initial decommission provision",{"$f":"Names!$F$38","v":"AUD"},{"$f":"E138/I135","v":3.3333333333333335},null,null,null,{"$f":"SUM(J139:BM139)","v":-10},{"$f":"-J135*$E$139","v":0},{"$f":"-K135*$E$139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3333333333333335,-3.3333333333333335,-3.3333333333333335,null,null,{"$f":"$E$139*AQ135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,null,{"$f":"SUM(J137:J139)","v":0},{"$f":"SUM(K137:K139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,6.6666666666666661,3.3333333333333326,0,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"Accounting treatment for decomission"]
[null,null,"Cash flows","AUD M",null,null,null,null,{"$f":"SUM(J143:BM143)","v":10},{"$f":"-J139","v":0},{"$f":"-K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333335,3.3333333333333335,3.3333333333333335,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BB139","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-tax discount rate","AUD M",null,null,null,null,null,{"$f":"Timing!J35","v":1.7452054794520552E-2},{"$f":"Timing!K35","v":1.7068493150684934E-2},{"$f":"Timing!L35","v":1.7643835616438359E-2},{"$f":"Timing!M35","v":7.0191780821917821E-2},{"$f":"Timing!N35","v":7.0000000000000007E-2},{"$f":"Timing!O35","v":7.0000000000000007E-2},{"$f":"Timing!P35","v":7.0000000000000007E-2},{"$f":"Timing!Q35","v":7.0191780821917821E-2},{"$f":"Timing!R35","v":7.0000000000000007E-2},{"$f":"Timing!S35","v":7.0000000000000007E-2},{"$f":"Timing!T35","v":7.0000000000000007E-2},{"$f":"Timing!U35","v":7.0191780821917821E-2},{"$f":"Timing!V35","v":7.0000000000000007E-2},{"$f":"Timing!W35","v":7.0000000000000007E-2},{"$f":"Timing!X35","v":7.0000000000000007E-2},{"$f":"Timing!Y35","v":7.0191780821917821E-2},{"$f":"Timing!Z35","v":7.0000000000000007E-2},{"$f":"Timing!AA35","v":7.0000000000000007E-2},{"$f":"Timing!AB35","v":7.0000000000000007E-2},{"$f":"Timing!AC35","v":7.0191780821917821E-2},{"$f":"Timing!AD35","v":7.0000000000000007E-2},{"$f":"Timing!AE35","v":7.0000000000000007E-2},{"$f":"Timing!AF35","v":7.0000000000000007E-2},{"$f":"Timing!AG35","v":7.0191780821917821E-2},{"$f":"Timing!AH35","v":7.0000000000000007E-2},{"$f":"Timing!AI35","v":7.0000000000000007E-2},{"$f":"Timing!AJ35","v":7.0000000000000007E-2},{"$f":"Timing!AK35","v":7.0191780821917821E-2},{"$f":"Timing!AL35","v":1.7643835616438359E-2},{"$f":"Timing!AM35","v":1.7643835616438359E-2},{"$f":"Timing!AN35","v":1.7068493150684934E-2},null,null,{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"[3]Timing!#REF!","v":{"$error":"#REF!"}},null,{"$f":"BN149*#REF!","v":{"$error":"#REF!"}},{"$f":"BO149*#REF!","v":{"$error":"#REF!"}},{"$f":"BP149*#REF!","v":{"$error":"#REF!"}}]
[null,null,"Restoration provision","AUD M",null,null,null,null,null,{"$f":"(K145+K143)/(1+K144)","v":1.7173066120568774},{"$f":"(L145+L143)/(1+L144)","v":1.7466184482023963},1.777435496987118,1.9021968598167345,2.0353506400039061,2.1778251848041794,2.3302729477404722,2.4938389557435161,2.6684076826455625,2.8551962204307522,3.0550599558609051,3.269500054680512,3.4983650585081478,3.7432506126037186,4.0052781554859793,4.2864157619066665,4.5864648652401332,4.9075174058069431,5.2510436242134295,5.6196237273705476,6.012997388286486,6.4339072054665403,6.8842807098491985,7.3675006325514909,7.8832256768300955,8.435051474208203,9.0255050774027783,9.6590213516029415,6.4961102032129583,3.2773931704513823,{"$f":"(AO145+AO143)/(1+AO144)","v":0},null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,null,{"$f":"BO15","v":0},{"$f":"BP15","v":0},{"$f":"BQ15","v":0}]
[null,null,"Initial restoration provistion","AUD M",{"$f":"$D$6-1","v":"2019-07-31"},null,null,null,{"$f":"SUM(J146:AO146)","v":1.777435496987118},{"$f":"IF(J4=$E146,J145,0)","v":0},{"$f":"IF(K4=$E146,K145,0)","v":0},{"$f":"IF(L4=$E146,L145,0)","v":1.777435496987118},{"$f":"IF(M4=$E146,M145,0)","v":0},{"$f":"IF(N4=$E146,N145,0)","v":0},{"$f":"IF(O4=$E146,O145,0)","v":0},{"$f":"IF(P4=$E146,P145,0)","v":0},{"$f":"IF(Q4=$E146,Q145,0)","v":0},{"$f":"IF(R4=$E146,R145,0)","v":0},{"$f":"IF(S4=$E146,S145,0)","v":0},{"$f":"IF(T4=$E146,T145,0)","v":0},{"$f":"IF(U4=$E146,U145,0)","v":0},{"$f":"IF(V4=$E146,V145,0)","v":0},{"$f":"IF(W4=$E146,W145,0)","v":0},{"$f":"IF(X4=$E146,X145,0)","v":0},{"$f":"IF(Y4=$E146,Y145,0)","v":0},{"$f":"IF(Z4=$E146,Z145,0)","v":0},{"$f":"IF(AA4=$E146,AA145,0)","v":0},{"$f":"IF(AB4=$E146,AB145,0)","v":0},{"$f":"IF(AC4=$E146,AC145,0)","v":0},{"$f":"IF(AD4=$E146,AD145,0)","v":0},{"$f":"IF(AE4=$E146,AE145,0)","v":0},{"$f":"IF(AF4=$E146,AF145,0)","v":0},{"$f":"IF(AG4=$E146,AG145,0)","v":0},{"$f":"IF(AH4=$E146,AH145,0)","v":0},{"$f":"IF(AI4=$E146,AI145,0)","v":0},{"$f":"IF(AJ4=$E146,AJ145,0)","v":0},{"$f":"IF(AK4=$E146,AK145,0)","v":0},{"$f":"IF(AL4=$E146,AL145,0)","v":0},{"$f":"IF(AM4=$E146,AM145,0)","v":0},{"$f":"IF(AN4=$E146,AN145,0)","v":0},null,null,{"$f":"IF(#REF!=$E146,AQ145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AR145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AS145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AT145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AU145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AV145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AW145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AX145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AY145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,AZ145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BA145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BB145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BC145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BD145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BE145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BF145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BG145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BH145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BI145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BJ145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BK145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BL145,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=$E146,BM145,0)","v":{"$error":"#REF!"}}]
[null,null,"Rolled forward restoration provision","AUD M",null,null,null,null,null,{"$f":"J145*SUM(J6,J7)","v":0},{"$f":"K145*SUM(K6,K7)","v":0},{"$f":"L145*SUM(L6,L7)","v":0},{"$f":"M145*SUM(M6,M7)","v":1.9021968598167345},{"$f":"N145*SUM(N6,N7)","v":2.0353506400039061},{"$f":"O145*SUM(O6,O7)","v":2.1778251848041794},{"$f":"P145*SUM(P6,P7)","v":2.3302729477404722},{"$f":"Q145*SUM(Q6,Q7)","v":2.4938389557435161},{"$f":"R145*SUM(R6,R7)","v":2.6684076826455625},{"$f":"S145*SUM(S6,S7)","v":2.8551962204307522},{"$f":"T145*SUM(T6,T7)","v":3.0550599558609051},{"$f":"U145*SUM(U6,U7)","v":3.269500054680512},{"$f":"V145*SUM(V6,V7)","v":3.4983650585081478},{"$f":"W145*SUM(W6,W7)","v":3.7432506126037186},{"$f":"X145*SUM(X6,X7)","v":4.0052781554859793},{"$f":"Y145*SUM(Y6,Y7)","v":4.2864157619066665},{"$f":"Z145*SUM(Z6,Z7)","v":4.5864648652401332},{"$f":"AA145*SUM(AA6,AA7)","v":4.9075174058069431},{"$f":"AB145*SUM(AB6,AB7)","v":5.2510436242134295},{"$f":"AC145*SUM(AC6,AC7)","v":5.6196237273705476},{"$f":"AD145*SUM(AD6,AD7)","v":6.012997388286486},{"$f":"AE145*SUM(AE6,AE7)","v":6.4339072054665403},{"$f":"AF145*SUM(AF6,AF7)","v":6.8842807098491985},{"$f":"AG145*SUM(AG6,AG7)","v":7.3675006325514909},{"$f":"AH145*SUM(AH6,AH7)","v":7.8832256768300955},{"$f":"AI145*SUM(AI6,AI7)","v":8.435051474208203},{"$f":"AJ145*SUM(AJ6,AJ7)","v":9.0255050774027783},{"$f":"AK145*SUM(AK6,AK7)","v":9.6590213516029415},{"$f":"AL145*SUM(AL6,AL7)","v":6.4961102032129583},{"$f":"AM145*SUM(AM6,AM7)","v":3.2773931704513823},{"$f":"AN145*SUM(AN6,AN7)","v":0},null,null,{"$f":"AQ145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AR145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AS145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AT145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AU145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AV145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AW145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AX145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AY145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"AZ145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BA145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BB145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BC145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BD145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BE145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BF145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BG145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BH145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BI145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BJ145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BK145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BL145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"BM145*SUM(#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,"Reported restoration provision","AUD M",null,null,null,null,null,{"$f":"J146+J147","v":0},{"$f":"K146+K147","v":0},1.777435496987118,1.9021968598167345,2.0353506400039061,2.1778251848041794,2.3302729477404722,2.4938389557435161,2.6684076826455625,2.8551962204307522,3.0550599558609051,3.269500054680512,3.4983650585081478,3.7432506126037186,4.0052781554859793,4.2864157619066665,4.5864648652401332,4.9075174058069431,5.2510436242134295,5.6196237273705476,6.012997388286486,6.4339072054665403,6.8842807098491985,7.3675006325514909,7.8832256768300955,8.435051474208203,9.0255050774027783,9.6590213516029415,6.4961102032129583,3.2773931704513823,0,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"-((BO2-$E$166)/BO2*BO145+BO144)","v":{"$error":"#DIV/0!"}},{"$f":"-((BP2-$E$166)/BP2*BP145+BP144)","v":{"$error":"#DIV/0!"}},{"$f":"-((BQ2-$E$166)/BQ2*BQ145+BQ144)","v":{"$error":"#DIV/0!"}}]
[null,null,"Rollforward of decommissioning provision","AUD M",null,null,null,null,{"$f":"SUM(J149:AN149)","v":8.2225645030128742},{"$f":"I148*Timing!J35","v":0},{"$f":"J148*Timing!K35","v":0},{"$f":"K148*Timing!L35","v":0},{"$f":"L148*Timing!M35","v":0.12476136282961636},{"$f":"M148*Timing!N35","v":0.13315378018717142},{"$f":"N148*Timing!O35","v":0.14247454480027344},{"$f":"O148*Timing!P35","v":0.15244776293629259},{"$f":"P148*Timing!Q35","v":0.16356600800304358},{"$f":"Q148*Timing!R35","v":0.17456872690204614},{"$f":"R148*Timing!S35","v":0.18678853778518939},{"$f":"S148*Timing!T35","v":0.19986373543015268},{"$f":"T148*Timing!U35","v":0.21444009881960657},{"$f":"U148*Timing!V35","v":0.22886500382763586},{"$f":"V148*Timing!W35","v":0.24488555409557036},{"$f":"W148*Timing!X35","v":0.26202754288226032},{"$f":"X148*Timing!Y35","v":0.28113760642068714},{"$f":"Y148*Timing!Z35","v":0.30004910333346668},{"$f":"Z148*Timing!AA35","v":0.32105254056680937},{"$f":"AA148*Timing!AB35","v":0.34352621840648606},{"$f":"AB148*Timing!AC35","v":0.36858010315711803},{"$f":"AC148*Timing!AD35","v":0.39337366091593839},{"$f":"AD148*Timing!AE35","v":0.42090981718005405},{"$f":"AE148*Timing!AF35","v":0.45037350438265789},{"$f":"AF148*Timing!AG35","v":0.48321992270229175},{"$f":"AG148*Timing!AH35","v":0.51572504427860444},{"$f":"AH148*Timing!AI35","v":0.55182579737810677},{"$f":"AI148*Timing!AJ35","v":0.59045360319457429},{"$f":"AJ148*Timing!AK35","v":0.63351627420016221},{"$f":"AK148*Timing!AL35","v":0.17042218494335054},{"$f":"AL148*Timing!AM35","v":0.11461630057175742},{"$f":"AM148*Timing!AN35","v":5.5940162881951E-2},null,null,{"$f":"AP148*AQ144","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(BO144:BO148)","v":{"$error":"#REF!"}},{"$f":"SUM(BP144:BP148)","v":{"$error":"#REF!"}},{"$f":"SUM(BQ144:BQ148)","v":{"$error":"#REF!"}}]
[null,null,"Check","Check",null,null,null,null,{"$f":"ROUND(I146+I149-I143,Rounding_Tolerance)","v":0}]

{"sheet":"Cons","index":6,"n_rows":134,"n_cols":73,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
["Construction"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$6,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$6,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(J3>=$D$6,EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31"]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J10/Qtrs_Yr,0)","v":1},{"$f":"ROUNDUP(K10/Qtrs_Yr,0)","v":1},1,0,0,{"$f":"ROUNDUP(O10/Qtrs_Yr,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J12/Qtrs_Yr,0)","v":0},{"$f":"ROUNDUP(K12/Qtrs_Yr,0)","v":0},0,1,1,{"$f":"ROUNDUP(O12/Qtrs_Yr,0)","v":1},{"$f":"ROUNDUP(P12/Qtrs_Yr,0)","v":1},2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366]
[]
[null,null,"Capex forecast profile"]
[null,null,"Capex S-curve"]
[null,null,{"$f":"Inputs!C24","v":"Module/ panel"},"%",null,null,null,null,{"$f":"SUM(J19:BM19)","v":1},{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0.6},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0.4},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K24:$M24))","v":0}]
[null,null,{"$f":"Inputs!C25","v":"Inverter"},"%",null,null,null,null,{"$f":"SUM(J20:BM20)","v":1},{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0.6},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0.4},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K25:$M25))","v":0}]
[null,null,{"$f":"Inputs!C26","v":"Cabling/ wiring"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0.4},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0.3},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0.3},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K26:$M26))","v":0}]
[null,null,{"$f":"Inputs!C27","v":"Grid connection"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0.4},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0.3},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0.3},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K27:$M27))","v":0}]
[null,null,{"$f":"Inputs!C28","v":"Monitoring & control"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0.4},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0.3},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0.3},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K28:$M28))","v":0}]
[null,null,{"$f":"Inputs!C29","v":"Racking and mounting"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0.6},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0.4},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K29:$M29))","v":0}]
[null,null,{"$f":"Inputs!C30","v":"Safety, security & logistics"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0.4},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0.3},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0.3},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K30:$M30))","v":0}]
[null,null,{"$f":"Inputs!C31","v":"Eletrical Installation"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0.6},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0.4},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K31:$M31))","v":0},{"$f":"IF(BN$12=0,0,LOOKUP(BN$12,[1]Inputs!$J$23:$M$23,[1]Inputs!$J31:$M31))","v":0}]
[null,null,{"$f":"Inputs!C32","v":"Inspection"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0.6},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0.4},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K32:$M32))","v":0},{"$f":"IF(BN$12=0,0,LOOKUP(BN$12,[1]Inputs!$J$23:$M$23,[1]Inputs!$J32:$M32))","v":0}]
[null,null,{"$f":"Inputs!C33","v":"Mechanical Installation"},"%",null,null,null,null,1,{"$f":"IF(J$10=0,0,LOOKUP(J$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(K$10=0,0,LOOKUP(K$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0.6},{"$f":"IF(L$10=0,0,LOOKUP(L$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0.4},{"$f":"IF(M$10=0,0,LOOKUP(M$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(N$10=0,0,LOOKUP(N$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(O$10=0,0,LOOKUP(O$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(P$10=0,0,LOOKUP(P$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(Q$10=0,0,LOOKUP(Q$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(R$10=0,0,LOOKUP(R$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(S$10=0,0,LOOKUP(S$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(T$10=0,0,LOOKUP(T$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(U$10=0,0,LOOKUP(U$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(V$10=0,0,LOOKUP(V$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(W$10=0,0,LOOKUP(W$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(X$10=0,0,LOOKUP(X$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(Y$10=0,0,LOOKUP(Y$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(Z$10=0,0,LOOKUP(Z$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AA$10=0,0,LOOKUP(AA$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AB$10=0,0,LOOKUP(AB$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AC$10=0,0,LOOKUP(AC$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AD$10=0,0,LOOKUP(AD$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AE$10=0,0,LOOKUP(AE$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AF$10=0,0,LOOKUP(AF$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AG$10=0,0,LOOKUP(AG$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AH$10=0,0,LOOKUP(AH$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AI$10=0,0,LOOKUP(AI$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AJ$10=0,0,LOOKUP(AJ$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AK$10=0,0,LOOKUP(AK$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AL$10=0,0,LOOKUP(AL$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AM$10=0,0,LOOKUP(AM$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AN$10=0,0,LOOKUP(AN$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AO$10=0,0,LOOKUP(AO$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AP$10=0,0,LOOKUP(AP$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AQ$10=0,0,LOOKUP(AQ$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AR$10=0,0,LOOKUP(AR$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AS$10=0,0,LOOKUP(AS$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AT$10=0,0,LOOKUP(AT$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AU$10=0,0,LOOKUP(AU$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AV$10=0,0,LOOKUP(AV$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AW$10=0,0,LOOKUP(AW$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AX$10=0,0,LOOKUP(AX$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AY$10=0,0,LOOKUP(AY$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(AZ$10=0,0,LOOKUP(AZ$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BA$10=0,0,LOOKUP(BA$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BB$10=0,0,LOOKUP(BB$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BC$10=0,0,LOOKUP(BC$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BD$10=0,0,LOOKUP(BD$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BE$10=0,0,LOOKUP(BE$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BF$10=0,0,LOOKUP(BF$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BG$10=0,0,LOOKUP(BG$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BH$10=0,0,LOOKUP(BH$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BI$10=0,0,LOOKUP(BI$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BJ$10=0,0,LOOKUP(BJ$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BK$10=0,0,LOOKUP(BK$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BL$10=0,0,LOOKUP(BL$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BM$10=0,0,LOOKUP(BM$10,Inputs!$K$23:$M$23,Inputs!$K33:$M33))","v":0},{"$f":"IF(BN$12=0,0,LOOKUP(BN$12,[1]Inputs!$J$23:$M$23,[1]Inputs!$J33:$M33))","v":0}]
[]
[null,null,"Costs"]
[null,null,{"$f":"C19","v":"Module/ panel"},"AUD M",{"$f":"Inputs!I24","v":343.87637926130202},null,null,null,{"$f":"SUM(J31:BM31)","v":343.87637926130202},{"$f":"$E31*J19","v":206.32582755678121},{"$f":"$E31*K19","v":137.55055170452081},{"$f":"$E31*L19","v":0},{"$f":"$E31*M19","v":0},{"$f":"$E31*N19","v":0},{"$f":"$E31*O19","v":0},{"$f":"$E31*P19","v":0},{"$f":"$E31*Q19","v":0},{"$f":"$E31*R19","v":0},{"$f":"$E31*S19","v":0},{"$f":"$E31*T19","v":0},{"$f":"$E31*U19","v":0},{"$f":"$E31*V19","v":0},{"$f":"$E31*W19","v":0},{"$f":"$E31*X19","v":0},{"$f":"$E31*Y19","v":0},{"$f":"$E31*Z19","v":0},{"$f":"$E31*AA19","v":0},{"$f":"$E31*AB19","v":0},{"$f":"$E31*AC19","v":0},{"$f":"$E31*AD19","v":0},{"$f":"$E31*AE19","v":0},{"$f":"$E31*AF19","v":0},{"$f":"$E31*AG19","v":0},{"$f":"$E31*AH19","v":0},{"$f":"$E31*AI19","v":0},{"$f":"$E31*AJ19","v":0},{"$f":"$E31*AK19","v":0},{"$f":"$E31*AL19","v":0},{"$f":"$E31*AM19","v":0},{"$f":"$E31*AN19","v":0},{"$f":"$E31*AO19","v":0},{"$f":"$E31*AP19","v":0},{"$f":"$E31*AQ19","v":0},{"$f":"$E31*AR19","v":0},{"$f":"$E31*AS19","v":0},{"$f":"$E31*AT19","v":0},{"$f":"$E31*AU19","v":0},{"$f":"$E31*AV19","v":0},{"$f":"$E31*AW19","v":0},{"$f":"$E31*AX19","v":0},{"$f":"$E31*AY19","v":0},{"$f":"$E31*AZ19","v":0},{"$f":"$E31*BA19","v":0},{"$f":"$E31*BB19","v":0},{"$f":"$E31*BC19","v":0},{"$f":"$E31*BD19","v":0},{"$f":"$E31*BE19","v":0},{"$f":"$E31*BF19","v":0},{"$f":"$E31*BG19","v":0},{"$f":"$E31*BH19","v":0},{"$f":"$E31*BI19","v":0},{"$f":"$E31*BJ19","v":0},{"$f":"$E31*BK19","v":0},{"$f":"$E31*BL19","v":0},{"$f":"$E31*BM19","v":0}]
[null,null,{"$f":"C20","v":"Inverter"},"AUD M",{"$f":"Inputs!I25","v":76.340556196009047},null,null,null,76.340556196009047,{"$f":"$E32*J20","v":45.804333717605424},{"$f":"$E32*K20","v":30.536222478403619},{"$f":"$E32*L20","v":0},{"$f":"$E32*M20","v":0},{"$f":"$E32*N20","v":0},{"$f":"$E32*O20","v":0},{"$f":"$E32*P20","v":0},{"$f":"$E32*Q20","v":0},{"$f":"$E32*R20","v":0},{"$f":"$E32*S20","v":0},{"$f":"$E32*T20","v":0},{"$f":"$E32*U20","v":0},{"$f":"$E32*V20","v":0},{"$f":"$E32*W20","v":0},{"$f":"$E32*X20","v":0},{"$f":"$E32*Y20","v":0},{"$f":"$E32*Z20","v":0},{"$f":"$E32*AA20","v":0},{"$f":"$E32*AB20","v":0},{"$f":"$E32*AC20","v":0},{"$f":"$E32*AD20","v":0},{"$f":"$E32*AE20","v":0},{"$f":"$E32*AF20","v":0},{"$f":"$E32*AG20","v":0},{"$f":"$E32*AH20","v":0},{"$f":"$E32*AI20","v":0},{"$f":"$E32*AJ20","v":0},{"$f":"$E32*AK20","v":0},{"$f":"$E32*AL20","v":0},{"$f":"$E32*AM20","v":0},{"$f":"$E32*AN20","v":0},{"$f":"$E32*AO20","v":0},{"$f":"$E32*AP20","v":0},{"$f":"$E32*AQ20","v":0},{"$f":"$E32*AR20","v":0},{"$f":"$E32*AS20","v":0},{"$f":"$E32*AT20","v":0},{"$f":"$E32*AU20","v":0},{"$f":"$E32*AV20","v":0},{"$f":"$E32*AW20","v":0},{"$f":"$E32*AX20","v":0},{"$f":"$E32*AY20","v":0},{"$f":"$E32*AZ20","v":0},{"$f":"$E32*BA20","v":0},{"$f":"$E32*BB20","v":0},{"$f":"$E32*BC20","v":0},{"$f":"$E32*BD20","v":0},{"$f":"$E32*BE20","v":0},{"$f":"$E32*BF20","v":0},{"$f":"$E32*BG20","v":0},{"$f":"$E32*BH20","v":0},{"$f":"$E32*BI20","v":0},{"$f":"$E32*BJ20","v":0},{"$f":"$E32*BK20","v":0},{"$f":"$E32*BL20","v":0},{"$f":"$E32*BM20","v":0}]
[null,null,{"$f":"C21","v":"Cabling/ wiring"},"AUD M",{"$f":"Inputs!I26","v":30.26112137499458},null,null,null,30.26112137499458,{"$f":"$E33*J21","v":12.104448549997834},{"$f":"$E33*K21","v":9.0783364124983734},{"$f":"$E33*L21","v":9.0783364124983734},{"$f":"$E33*M21","v":0},{"$f":"$E33*N21","v":0},{"$f":"$E33*O21","v":0},{"$f":"$E33*P21","v":0},{"$f":"$E33*Q21","v":0},{"$f":"$E33*R21","v":0},{"$f":"$E33*S21","v":0},{"$f":"$E33*T21","v":0},{"$f":"$E33*U21","v":0},{"$f":"$E33*V21","v":0},{"$f":"$E33*W21","v":0},{"$f":"$E33*X21","v":0},{"$f":"$E33*Y21","v":0},{"$f":"$E33*Z21","v":0},{"$f":"$E33*AA21","v":0},{"$f":"$E33*AB21","v":0},{"$f":"$E33*AC21","v":0},{"$f":"$E33*AD21","v":0},{"$f":"$E33*AE21","v":0},{"$f":"$E33*AF21","v":0},{"$f":"$E33*AG21","v":0},{"$f":"$E33*AH21","v":0},{"$f":"$E33*AI21","v":0},{"$f":"$E33*AJ21","v":0},{"$f":"$E33*AK21","v":0},{"$f":"$E33*AL21","v":0},{"$f":"$E33*AM21","v":0},{"$f":"$E33*AN21","v":0},{"$f":"$E33*AO21","v":0},{"$f":"$E33*AP21","v":0},{"$f":"$E33*AQ21","v":0},{"$f":"$E33*AR21","v":0},{"$f":"$E33*AS21","v":0},{"$f":"$E33*AT21","v":0},{"$f":"$E33*AU21","v":0},{"$f":"$E33*AV21","v":0},{"$f":"$E33*AW21","v":0},{"$f":"$E33*AX21","v":0},{"$f":"$E33*AY21","v":0},{"$f":"$E33*AZ21","v":0},{"$f":"$E33*BA21","v":0},{"$f":"$E33*BB21","v":0},{"$f":"$E33*BC21","v":0},{"$f":"$E33*BD21","v":0},{"$f":"$E33*BE21","v":0},{"$f":"$E33*BF21","v":0},{"$f":"$E33*BG21","v":0},{"$f":"$E33*BH21","v":0},{"$f":"$E33*BI21","v":0},{"$f":"$E33*BJ21","v":0},{"$f":"$E33*BK21","v":0},{"$f":"$E33*BL21","v":0},{"$f":"$E33*BM21","v":0}]
[null,null,{"$f":"C22","v":"Grid connection"},"AUD M",{"$f":"Inputs!I27","v":41.952918269878843},null,null,null,41.952918269878843,{"$f":"$E34*J22","v":16.781167307951538},{"$f":"$E34*K22","v":12.585875480963653},{"$f":"$E34*L22","v":12.585875480963653},{"$f":"$E34*M22","v":0},{"$f":"$E34*N22","v":0},{"$f":"$E34*O22","v":0},{"$f":"$E34*P22","v":0},{"$f":"$E34*Q22","v":0},{"$f":"$E34*R22","v":0},{"$f":"$E34*S22","v":0},{"$f":"$E34*T22","v":0},{"$f":"$E34*U22","v":0},{"$f":"$E34*V22","v":0},{"$f":"$E34*W22","v":0},{"$f":"$E34*X22","v":0},{"$f":"$E34*Y22","v":0},{"$f":"$E34*Z22","v":0},{"$f":"$E34*AA22","v":0},{"$f":"$E34*AB22","v":0},{"$f":"$E34*AC22","v":0},{"$f":"$E34*AD22","v":0},{"$f":"$E34*AE22","v":0},{"$f":"$E34*AF22","v":0},{"$f":"$E34*AG22","v":0},{"$f":"$E34*AH22","v":0},{"$f":"$E34*AI22","v":0},{"$f":"$E34*AJ22","v":0},{"$f":"$E34*AK22","v":0},{"$f":"$E34*AL22","v":0},{"$f":"$E34*AM22","v":0},{"$f":"$E34*AN22","v":0},{"$f":"$E34*AO22","v":0},{"$f":"$E34*AP22","v":0},{"$f":"$E34*AQ22","v":0},{"$f":"$E34*AR22","v":0},{"$f":"$E34*AS22","v":0},{"$f":"$E34*AT22","v":0},{"$f":"$E34*AU22","v":0},{"$f":"$E34*AV22","v":0},{"$f":"$E34*AW22","v":0},{"$f":"$E34*AX22","v":0},{"$f":"$E34*AY22","v":0},{"$f":"$E34*AZ22","v":0},{"$f":"$E34*BA22","v":0},{"$f":"$E34*BB22","v":0},{"$f":"$E34*BC22","v":0},{"$f":"$E34*BD22","v":0},{"$f":"$E34*BE22","v":0},{"$f":"$E34*BF22","v":0},{"$f":"$E34*BG22","v":0},{"$f":"$E34*BH22","v":0},{"$f":"$E34*BI22","v":0},{"$f":"$E34*BJ22","v":0},{"$f":"$E34*BK22","v":0},{"$f":"$E34*BL22","v":0},{"$f":"$E34*BM22","v":0}]
[null,null,{"$f":"C23","v":"Monitoring & control"},"AUD M",{"$f":"Inputs!I28","v":22.695841031245934},null,null,null,22.695841031245934,{"$f":"$E35*J23","v":9.0783364124983734},{"$f":"$E35*K23","v":6.8087523093737801},{"$f":"$E35*L23","v":6.8087523093737801},{"$f":"$E35*M23","v":0},{"$f":"$E35*N23","v":0},{"$f":"$E35*O23","v":0},{"$f":"$E35*P23","v":0},{"$f":"$E35*Q23","v":0},{"$f":"$E35*R23","v":0},{"$f":"$E35*S23","v":0},{"$f":"$E35*T23","v":0},{"$f":"$E35*U23","v":0},{"$f":"$E35*V23","v":0},{"$f":"$E35*W23","v":0},{"$f":"$E35*X23","v":0},{"$f":"$E35*Y23","v":0},{"$f":"$E35*Z23","v":0},{"$f":"$E35*AA23","v":0},{"$f":"$E35*AB23","v":0},{"$f":"$E35*AC23","v":0},{"$f":"$E35*AD23","v":0},{"$f":"$E35*AE23","v":0},{"$f":"$E35*AF23","v":0},{"$f":"$E35*AG23","v":0},{"$f":"$E35*AH23","v":0},{"$f":"$E35*AI23","v":0},{"$f":"$E35*AJ23","v":0},{"$f":"$E35*AK23","v":0},{"$f":"$E35*AL23","v":0},{"$f":"$E35*AM23","v":0},{"$f":"$E35*AN23","v":0},{"$f":"$E35*AO23","v":0},{"$f":"$E35*AP23","v":0},{"$f":"$E35*AQ23","v":0},{"$f":"$E35*AR23","v":0},{"$f":"$E35*AS23","v":0},{"$f":"$E35*AT23","v":0},{"$f":"$E35*AU23","v":0},{"$f":"$E35*AV23","v":0},{"$f":"$E35*AW23","v":0},{"$f":"$E35*AX23","v":0},{"$f":"$E35*AY23","v":0},{"$f":"$E35*AZ23","v":0},{"$f":"$E35*BA23","v":0},{"$f":"$E35*BB23","v":0},{"$f":"$E35*BC23","v":0},{"$f":"$E35*BD23","v":0},{"$f":"$E35*BE23","v":0},{"$f":"$E35*BF23","v":0},{"$f":"$E35*BG23","v":0},{"$f":"$E35*BH23","v":0},{"$f":"$E35*BI23","v":0},{"$f":"$E35*BJ23","v":0},{"$f":"$E35*BK23","v":0},{"$f":"$E35*BL23","v":0},{"$f":"$E35*BM23","v":0}]
[null,null,{"$f":"C24","v":"Racking and mounting"},"AUD M",{"$f":"Inputs!I29","v":76.340556196009047},null,null,null,76.340556196009047,{"$f":"$E36*J24","v":45.804333717605424},{"$f":"$E36*K24","v":30.536222478403619},{"$f":"$E36*L24","v":0},{"$f":"$E36*M24","v":0},{"$f":"$E36*N24","v":0},{"$f":"$E36*O24","v":0},{"$f":"$E36*P24","v":0},{"$f":"$E36*Q24","v":0},{"$f":"$E36*R24","v":0},{"$f":"$E36*S24","v":0},{"$f":"$E36*T24","v":0},{"$f":"$E36*U24","v":0},{"$f":"$E36*V24","v":0},{"$f":"$E36*W24","v":0},{"$f":"$E36*X24","v":0},{"$f":"$E36*Y24","v":0},{"$f":"$E36*Z24","v":0},{"$f":"$E36*AA24","v":0},{"$f":"$E36*AB24","v":0},{"$f":"$E36*AC24","v":0},{"$f":"$E36*AD24","v":0},{"$f":"$E36*AE24","v":0},{"$f":"$E36*AF24","v":0},{"$f":"$E36*AG24","v":0},{"$f":"$E36*AH24","v":0},{"$f":"$E36*AI24","v":0},{"$f":"$E36*AJ24","v":0},{"$f":"$E36*AK24","v":0},{"$f":"$E36*AL24","v":0},{"$f":"$E36*AM24","v":0},{"$f":"$E36*AN24","v":0},{"$f":"$E36*AO24","v":0},{"$f":"$E36*AP24","v":0},{"$f":"$E36*AQ24","v":0},{"$f":"$E36*AR24","v":0},{"$f":"$E36*AS24","v":0},{"$f":"$E36*AT24","v":0},{"$f":"$E36*AU24","v":0},{"$f":"$E36*AV24","v":0},{"$f":"$E36*AW24","v":0},{"$f":"$E36*AX24","v":0},{"$f":"$E36*AY24","v":0},{"$f":"$E36*AZ24","v":0},{"$f":"$E36*BA24","v":0},{"$f":"$E36*BB24","v":0},{"$f":"$E36*BC24","v":0},{"$f":"$E36*BD24","v":0},{"$f":"$E36*BE24","v":0},{"$f":"$E36*BF24","v":0},{"$f":"$E36*BG24","v":0},{"$f":"$E36*BH24","v":0},{"$f":"$E36*BI24","v":0},{"$f":"$E36*BJ24","v":0},{"$f":"$E36*BK24","v":0},{"$f":"$E36*BL24","v":0},{"$f":"$E36*BM24","v":0}]
[null,null,{"$f":"C25","v":"Safety, security & logistics"},"AUD M",{"$f":"Inputs!I30","v":30.26112137499458},null,null,null,30.26112137499458,{"$f":"$E37*J25","v":12.104448549997834},{"$f":"$E37*K25","v":9.0783364124983734},{"$f":"$E37*L25","v":9.0783364124983734},{"$f":"$E37*M25","v":0},{"$f":"$E37*N25","v":0},{"$f":"$E37*O25","v":0},{"$f":"$E37*P25","v":0},{"$f":"$E37*Q25","v":0},{"$f":"$E37*R25","v":0},{"$f":"$E37*S25","v":0},{"$f":"$E37*T25","v":0},{"$f":"$E37*U25","v":0},{"$f":"$E37*V25","v":0},{"$f":"$E37*W25","v":0},{"$f":"$E37*X25","v":0},{"$f":"$E37*Y25","v":0},{"$f":"$E37*Z25","v":0},{"$f":"$E37*AA25","v":0},{"$f":"$E37*AB25","v":0},{"$f":"$E37*AC25","v":0},{"$f":"$E37*AD25","v":0},{"$f":"$E37*AE25","v":0},{"$f":"$E37*AF25","v":0},{"$f":"$E37*AG25","v":0},{"$f":"$E37*AH25","v":0},{"$f":"$E37*AI25","v":0},{"$f":"$E37*AJ25","v":0},{"$f":"$E37*AK25","v":0},{"$f":"$E37*AL25","v":0},{"$f":"$E37*AM25","v":0},{"$f":"$E37*AN25","v":0},{"$f":"$E37*AO25","v":0},{"$f":"$E37*AP25","v":0},{"$f":"$E37*AQ25","v":0},{"$f":"$E37*AR25","v":0},{"$f":"$E37*AS25","v":0},{"$f":"$E37*AT25","v":0},{"$f":"$E37*AU25","v":0},{"$f":"$E37*AV25","v":0},{"$f":"$E37*AW25","v":0},{"$f":"$E37*AX25","v":0},{"$f":"$E37*AY25","v":0},{"$f":"$E37*AZ25","v":0},{"$f":"$E37*BA25","v":0},{"$f":"$E37*BB25","v":0},{"$f":"$E37*BC25","v":0},{"$f":"$E37*BD25","v":0},{"$f":"$E37*BE25","v":0},{"$f":"$E37*BF25","v":0},{"$f":"$E37*BG25","v":0},{"$f":"$E37*BH25","v":0},{"$f":"$E37*BI25","v":0},{"$f":"$E37*BJ25","v":0},{"$f":"$E37*BK25","v":0},{"$f":"$E37*BL25","v":0},{"$f":"$E37*BM25","v":0}]
[null,null,{"$f":"C26","v":"Eletrical Installation"},"AUD M",{"$f":"Inputs!I31","v":53.64471516476312},null,null,null,53.64471516476312,{"$f":"$E38*J26","v":0},{"$f":"$E38*K26","v":32.186829098857871},{"$f":"$E38*L26","v":21.457886065905249},{"$f":"$E38*M26","v":0},{"$f":"$E38*N26","v":0},{"$f":"$E38*O26","v":0},{"$f":"$E38*P26","v":0},{"$f":"$E38*Q26","v":0},{"$f":"$E38*R26","v":0},{"$f":"$E38*S26","v":0},{"$f":"$E38*T26","v":0},{"$f":"$E38*U26","v":0},{"$f":"$E38*V26","v":0},{"$f":"$E38*W26","v":0},{"$f":"$E38*X26","v":0},{"$f":"$E38*Y26","v":0},{"$f":"$E38*Z26","v":0},{"$f":"$E38*AA26","v":0},{"$f":"$E38*AB26","v":0},{"$f":"$E38*AC26","v":0},{"$f":"$E38*AD26","v":0},{"$f":"$E38*AE26","v":0},{"$f":"$E38*AF26","v":0},{"$f":"$E38*AG26","v":0},{"$f":"$E38*AH26","v":0},{"$f":"$E38*AI26","v":0},{"$f":"$E38*AJ26","v":0},{"$f":"$E38*AK26","v":0},{"$f":"$E38*AL26","v":0},{"$f":"$E38*AM26","v":0},{"$f":"$E38*AN26","v":0},{"$f":"$E38*AO26","v":0},{"$f":"$E38*AP26","v":0},{"$f":"$E38*AQ26","v":0},{"$f":"$E38*AR26","v":0},{"$f":"$E38*AS26","v":0},{"$f":"$E38*AT26","v":0},{"$f":"$E38*AU26","v":0},{"$f":"$E38*AV26","v":0},{"$f":"$E38*AW26","v":0},{"$f":"$E38*AX26","v":0},{"$f":"$E38*AY26","v":0},{"$f":"$E38*AZ26","v":0},{"$f":"$E38*BA26","v":0},{"$f":"$E38*BB26","v":0},{"$f":"$E38*BC26","v":0},{"$f":"$E38*BD26","v":0},{"$f":"$E38*BE26","v":0},{"$f":"$E38*BF26","v":0},{"$f":"$E38*BG26","v":0},{"$f":"$E38*BH26","v":0},{"$f":"$E38*BI26","v":0},{"$f":"$E38*BJ26","v":0},{"$f":"$E38*BK26","v":0},{"$f":"$E38*BL26","v":0},{"$f":"$E38*BM26","v":0}]
[null,null,{"$f":"C27","v":"Inspection"},"AUD M",{"$f":"Inputs!I32","v":4.1265165511356257},null,null,null,4.1265165511356257,{"$f":"$E39*J27","v":0},{"$f":"$E39*K27","v":2.4759099306813752},{"$f":"$E39*L27","v":1.6506066204542504},{"$f":"$E39*M27","v":0},{"$f":"$E39*N27","v":0},{"$f":"$E39*O27","v":0},{"$f":"$E39*P27","v":0},{"$f":"$E39*Q27","v":0},{"$f":"$E39*R27","v":0},{"$f":"$E39*S27","v":0},{"$f":"$E39*T27","v":0},{"$f":"$E39*U27","v":0},{"$f":"$E39*V27","v":0},{"$f":"$E39*W27","v":0},{"$f":"$E39*X27","v":0},{"$f":"$E39*Y27","v":0},{"$f":"$E39*Z27","v":0},{"$f":"$E39*AA27","v":0},{"$f":"$E39*AB27","v":0},{"$f":"$E39*AC27","v":0},{"$f":"$E39*AD27","v":0},{"$f":"$E39*AE27","v":0},{"$f":"$E39*AF27","v":0},{"$f":"$E39*AG27","v":0},{"$f":"$E39*AH27","v":0},{"$f":"$E39*AI27","v":0},{"$f":"$E39*AJ27","v":0},{"$f":"$E39*AK27","v":0},{"$f":"$E39*AL27","v":0},{"$f":"$E39*AM27","v":0},{"$f":"$E39*AN27","v":0},{"$f":"$E39*AO27","v":0},{"$f":"$E39*AP27","v":0},{"$f":"$E39*AQ27","v":0},{"$f":"$E39*AR27","v":0},{"$f":"$E39*AS27","v":0},{"$f":"$E39*AT27","v":0},{"$f":"$E39*AU27","v":0},{"$f":"$E39*AV27","v":0},{"$f":"$E39*AW27","v":0},{"$f":"$E39*AX27","v":0},{"$f":"$E39*AY27","v":0},{"$f":"$E39*AZ27","v":0},{"$f":"$E39*BA27","v":0},{"$f":"$E39*BB27","v":0},{"$f":"$E39*BC27","v":0},{"$f":"$E39*BD27","v":0},{"$f":"$E39*BE27","v":0},{"$f":"$E39*BF27","v":0},{"$f":"$E39*BG27","v":0},{"$f":"$E39*BH27","v":0},{"$f":"$E39*BI27","v":0},{"$f":"$E39*BJ27","v":0},{"$f":"$E39*BK27","v":0},{"$f":"$E39*BL27","v":0},{"$f":"$E39*BM27","v":0}]
[null,null,{"$f":"C28","v":"Mechanical Installation"},"AUD M",{"$f":"Inputs!I33","v":111.41594688066185},null,null,null,111.41594688066185,{"$f":"$E40*J28","v":0},{"$f":"$E40*K28","v":66.849568128397109},{"$f":"$E40*L28","v":44.56637875226474},{"$f":"$E40*M28","v":0},{"$f":"$E40*N28","v":0},{"$f":"$E40*O28","v":0},{"$f":"$E40*P28","v":0},{"$f":"$E40*Q28","v":0},{"$f":"$E40*R28","v":0},{"$f":"$E40*S28","v":0},{"$f":"$E40*T28","v":0},{"$f":"$E40*U28","v":0},{"$f":"$E40*V28","v":0},{"$f":"$E40*W28","v":0},{"$f":"$E40*X28","v":0},{"$f":"$E40*Y28","v":0},{"$f":"$E40*Z28","v":0},{"$f":"$E40*AA28","v":0},{"$f":"$E40*AB28","v":0},{"$f":"$E40*AC28","v":0},{"$f":"$E40*AD28","v":0},{"$f":"$E40*AE28","v":0},{"$f":"$E40*AF28","v":0},{"$f":"$E40*AG28","v":0},{"$f":"$E40*AH28","v":0},{"$f":"$E40*AI28","v":0},{"$f":"$E40*AJ28","v":0},{"$f":"$E40*AK28","v":0},{"$f":"$E40*AL28","v":0},{"$f":"$E40*AM28","v":0},{"$f":"$E40*AN28","v":0},{"$f":"$E40*AO28","v":0},{"$f":"$E40*AP28","v":0},{"$f":"$E40*AQ28","v":0},{"$f":"$E40*AR28","v":0},{"$f":"$E40*AS28","v":0},{"$f":"$E40*AT28","v":0},{"$f":"$E40*AU28","v":0},{"$f":"$E40*AV28","v":0},{"$f":"$E40*AW28","v":0},{"$f":"$E40*AX28","v":0},{"$f":"$E40*AY28","v":0},{"$f":"$E40*AZ28","v":0},{"$f":"$E40*BA28","v":0},{"$f":"$E40*BB28","v":0},{"$f":"$E40*BC28","v":0},{"$f":"$E40*BD28","v":0},{"$f":"$E40*BE28","v":0},{"$f":"$E40*BF28","v":0},{"$f":"$E40*BG28","v":0},{"$f":"$E40*BH28","v":0},{"$f":"$E40*BI28","v":0},{"$f":"$E40*BJ28","v":0},{"$f":"$E40*BK28","v":0},{"$f":"$E40*BL28","v":0},{"$f":"$E40*BM28","v":0}]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J41:BM41)","v":790.91567230099463},{"$f":"SUM(J31:J40)","v":348.0028958124376},{"$f":"SUM(K31:K40)","v":337.68660443459862},105.22617205395841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Contingency"]
[null,null,{"$f":"C31","v":"Module/ panel"},"AUD M",{"$f":"Inputs!$E$46","v":0},null,null,null,{"$f":"SUM(J44:BM44)","v":0},{"$f":"J31*$E$44","v":0},{"$f":"K31*$E$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inverter","AUD M",null,null,null,null,0,{"$f":"J32*$E$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cabling/ wiring","AUD M",null,null,null,null,0,0,0,{"$f":"L33*$E$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grid connection","AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Monitoring & control","AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Racking and mounting","AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP36*$E$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Safety, security & logistics","AUD M",null,null,null,null,0,{"$f":"J37*$E$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C38","v":"Eletrical Installation"},"AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN38*$E$44","v":0}]
[null,null,"Inspection","AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mechanical Installation","AUD M",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,0,{"$f":"SUM(J44:J53)","v":0},{"$f":"SUM(K44:K53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs incl contingency"]
[null,{"$f":"[1]Inputs!B24","v":1},{"$f":"C44","v":"Module/ panel"},"AUD M",null,null,null,null,{"$f":"SUM(J57:BM57)","v":343.87637926130202},{"$f":"J31+J44","v":206.32582755678121},{"$f":"K31+K44","v":137.55055170452081},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B25","v":1},"Inverter","AUD M",null,null,null,null,76.340556196009047,{"$f":"J32+J45","v":45.804333717605424},30.536222478403619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B26","v":1},"Cabling/ wiring","AUD M",null,null,null,null,30.26112137499458,12.104448549997834,9.0783364124983734,9.0783364124983734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B27","v":1},"Grid connection","AUD M",null,null,null,null,41.952918269878843,16.781167307951538,12.585875480963653,12.585875480963653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B28","v":1},"Monitoring & control","AUD M",null,null,null,null,22.695841031245934,9.0783364124983734,6.8087523093737801,6.8087523093737801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B29","v":1},"Racking and mounting","AUD M",null,null,null,null,76.340556196009047,45.804333717605424,30.536222478403619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO36+AO49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B30","v":1},"Safety, security & logistics","AUD M",null,null,null,null,30.26112137499458,{"$f":"J37+J50","v":12.104448549997834},9.0783364124983734,9.0783364124983734,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B31","v":1},{"$f":"C51","v":"Eletrical Installation"},"AUD M",null,null,null,null,53.64471516476312,0,32.186829098857871,21.457886065905249,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BN38+BN51","v":0}]
[null,{"$f":"[1]Inputs!B32","v":1},"Inspection","AUD M",null,null,null,null,4.1265165511356257,0,2.4759099306813752,1.6506066204542504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"[1]Inputs!B33","v":1},"Mechanical Installation","AUD M",null,null,null,null,111.41594688066185,0,66.849568128397109,44.56637875226474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,790.91567230099463,{"$f":"SUM(J57:J66)","v":348.0028958124376},{"$f":"SUM(K57:K66)","v":337.68660443459862},105.22617205395841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding"]
[null,null,"Sources and uses"]
[null,null,"Uses"]
[null,null,"Construction costs","AUD M",null,null,null,null,{"$f":"SUM(J72:BU72)","v":790.91567230099463},{"$f":"J67","v":348.0028958124376},337.68660443459862,105.22617205395841,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO63","v":0},0,0,0,0,0,0]
[null,2,"Interest during construction","AUD M",null,null,null,null,{"$f":"SUM(J73:BU73)","v":7.1570958971038436},{"$f":"J110","v":0},{"$f":"K110","v":2.1648127770540957},4.9922831200497484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO110","v":0},0,0,0,0,0,0]
[null,3,"Financing fees","AUD M",null,null,null,null,{"$f":"SUM(J74:BU74)","v":5.6589544683793722},{"$f":"J122","v":5.6589544683793722},{"$f":"K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO122","v":0},0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J75:BU75)","v":803.73172266647782},{"$f":"SUM(J72:J74)","v":353.66185028081696},{"$f":"SUM(K72:K74)","v":339.85141721165274},110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BO72:BO74)","v":0},0,0,0,0,0,0]
[]
[null,null,"Sources"]
[null,null,"Initial equity","AUD M",null,null,null,null,{"$f":"SUM(J78:BU78)","v":-100},{"$f":"-MIN(J75,J93)","v":-100},{"$f":"-MIN(K75,K93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-MIN(BO75,BO93)","v":0},0,0,0,0,0,0]
[null,null,"Funding required after equity","AUD M",null,null,null,null,{"$f":"SUM(J79:BU79)","v":703.73172266647782},{"$f":"J75+J78","v":253.66185028081696},{"$f":"K75+K78","v":339.85141721165274},110.21845517400816,{"$f":"M75+M78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO75+BO78","v":0},0,0,0,0,0,0]
[]
[null,null,"Senior debt","AUD M",null,null,null,null,{"$f":"SUM(J81:BU81)","v":-565.89544683793724},{"$f":"-MIN(J79,J102)","v":-253.66185028081696},{"$f":"-MIN(K79,K102)","v":-312.23359655712028},{"$f":"-MIN(L79,L102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-MIN(BO79,BO102)","v":0},0,0,0,0,0,0]
[null,null,"Funding required after debt","AUD M",null,null,null,null,{"$f":"SUM(J82:BU82)","v":137.83627582854064},{"$f":"J79+J81","v":0},{"$f":"K79+K81","v":27.617820654532466},110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO79+BO81","v":0},0,0,0,0,0,0]
[]
[null,null,"Additional equity","AUD M",null,null,null,null,{"$f":"SUM(J84:BU84)","v":-137.83627582854064},{"$f":"-J82","v":0},{"$f":"-K82","v":-27.617820654532466},{"$f":"-L82","v":-110.21845517400816},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-BO82","v":0},0,0,0,0,0,0]
[null,null,"Shortfall","AUD M",null,null,null,null,{"$f":"SUM(J85:BU85)","v":0},{"$f":"J82+J84","v":0},{"$f":"K82+K84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO82+BO84","v":0},0,0,0,0,0,0]
[]
[null,null,"Initial equity"]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I91","v":0},{"$f":"J91","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,{"$f":"BN91","v":0},0,0,0,0,0,0]
[null,null,"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J90:BU90)","v":100},{"$f":"-J78","v":100},{"$f":"-K78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-BO78","v":0},0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J89,J90)","v":100},{"$f":"SUM(K89,K90)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,null,{"$f":"SUM(BO89:BO90)","v":0},0,0,0,0,0,0]
[]
[null,null,"Undrawn amount @ start of period","AUD M",{"$f":"Inputs!$E$262","v":100},null,null,null,null,{"$f":"($E93-J89)*J5","v":100},{"$f":"($E93-K89)*K5","v":0},{"$f":"($E93-L89)*L5","v":0},{"$f":"($E93-M89)*M5","v":0},{"$f":"($E93-N89)*N5","v":0},{"$f":"($E93-O89)*O5","v":0},{"$f":"($E93-P89)*P5","v":0},{"$f":"($E93-Q89)*Q5","v":0},{"$f":"($E93-R89)*R5","v":0},{"$f":"($E93-S89)*S5","v":0},{"$f":"($E93-T89)*T5","v":0},{"$f":"($E93-U89)*U5","v":0},{"$f":"($E93-V89)*V5","v":0},{"$f":"($E93-W89)*W5","v":0},{"$f":"($E93-X89)*X5","v":0},{"$f":"($E93-Y89)*Y5","v":0},{"$f":"($E93-Z89)*Z5","v":0},{"$f":"($E93-AA89)*AA5","v":0},{"$f":"($E93-AB89)*AB5","v":0},{"$f":"($E93-AC89)*AC5","v":0},{"$f":"($E93-AD89)*AD5","v":0},{"$f":"($E93-AE89)*AE5","v":0},{"$f":"($E93-AF89)*AF5","v":0},{"$f":"($E93-AG89)*AG5","v":0},{"$f":"($E93-AH89)*AH5","v":0},{"$f":"($E93-AI89)*AI5","v":0},{"$f":"($E93-AJ89)*AJ5","v":0},{"$f":"($E93-AK89)*AK5","v":0},{"$f":"($E93-AL89)*AL5","v":0},{"$f":"($E93-AM89)*AM5","v":0},{"$f":"($E93-AN89)*AN5","v":0},{"$f":"($E93-AO89)*AO5","v":0},{"$f":"($E93-AP89)*AP5","v":0},{"$f":"($E93-AQ89)*AQ5","v":0},{"$f":"($E93-AR89)*AR5","v":0},{"$f":"($E93-AS89)*AS5","v":0},{"$f":"($E93-AT89)*AT5","v":0},{"$f":"($E93-AU89)*AU5","v":0},{"$f":"($E93-AV89)*AV5","v":0},{"$f":"($E93-AW89)*AW5","v":0},{"$f":"($E93-AX89)*AX5","v":0},{"$f":"($E93-AY89)*AY5","v":0},{"$f":"($E93-AZ89)*AZ5","v":0},{"$f":"($E93-BA89)*BA5","v":0},{"$f":"($E93-BB89)*BB5","v":0},{"$f":"($E93-BC89)*BC5","v":0},{"$f":"($E93-BD89)*BD5","v":0},{"$f":"($E93-BE89)*BE5","v":0},{"$f":"($E93-BF89)*BF5","v":0},{"$f":"($E93-BG89)*BG5","v":0},{"$f":"($E93-BH89)*BH5","v":0},{"$f":"($E93-BI89)*BI5","v":0},{"$f":"($E93-BJ89)*BJ5","v":0},{"$f":"($E93-BK89)*BK5","v":0},{"$f":"($E93-BL89)*BL5","v":0},{"$f":"($E93-BM89)*BM5","v":0},null,{"$f":"($E$90-BO89)*BO11","v":0},{"$f":"($E$90-BP89)*BP11","v":0},{"$f":"($E$90-BQ89)*BQ11","v":0},{"$f":"($E$90-BR89)*BR11","v":0},{"$f":"($E$90-BS89)*BS11","v":0},{"$f":"($E$90-BT89)*BT11","v":0},{"$f":"($E$90-BU89)*BU11","v":0}]
[]
[null,null,"Senior debt"]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I100","v":0},{"$f":"J100","v":253.66185028081696},{"$f":"K100","v":565.89544683793724},{"$f":"L100","v":0},{"$f":"M100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BN100","v":0},0,0,0,0,0,0]
[null,null,"Drawdown","AUD M",null,null,null,null,{"$f":"SUM(J98:BU98)","v":565.89544683793724},{"$f":"-J81","v":253.66185028081696},{"$f":"-K81","v":312.23359655712028},{"$f":"-L81","v":0},{"$f":"-M81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-BO81","v":0},0,0,0,0,0,0]
[null,null,"Refi @ completion","AUD M",{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,{"$f":"SUM(J99:BU99)","v":-565.89544683793724},{"$f":"-IF(J4=$E99,SUM(J97:J98),0)","v":0},{"$f":"-IF(K4=$E99,SUM(K97:K98),0)","v":0},{"$f":"-IF(L4=$E99,SUM(L97:L98),0)","v":-565.89544683793724},{"$f":"-IF(M4=$E99,SUM(M97:M98),0)","v":0},{"$f":"-IF(N4=$E99,SUM(N97:N98),0)","v":0},{"$f":"-IF(O4=$E99,SUM(O97:O98),0)","v":0},{"$f":"-IF(P4=$E99,SUM(P97:P98),0)","v":0},{"$f":"-IF(Q4=$E99,SUM(Q97:Q98),0)","v":0},{"$f":"-IF(R4=$E99,SUM(R97:R98),0)","v":0},{"$f":"-IF(S4=$E99,SUM(S97:S98),0)","v":0},{"$f":"-IF(T4=$E99,SUM(T97:T98),0)","v":0},{"$f":"-IF(U4=$E99,SUM(U97:U98),0)","v":0},{"$f":"-IF(V4=$E99,SUM(V97:V98),0)","v":0},{"$f":"-IF(W4=$E99,SUM(W97:W98),0)","v":0},{"$f":"-IF(X4=$E99,SUM(X97:X98),0)","v":0},{"$f":"-IF(Y4=$E99,SUM(Y97:Y98),0)","v":0},{"$f":"-IF(Z4=$E99,SUM(Z97:Z98),0)","v":0},{"$f":"-IF(AA4=$E99,SUM(AA97:AA98),0)","v":0},{"$f":"-IF(AB4=$E99,SUM(AB97:AB98),0)","v":0},{"$f":"-IF(AC4=$E99,SUM(AC97:AC98),0)","v":0},{"$f":"-IF(AD4=$E99,SUM(AD97:AD98),0)","v":0},{"$f":"-IF(AE4=$E99,SUM(AE97:AE98),0)","v":0},{"$f":"-IF(AF4=$E99,SUM(AF97:AF98),0)","v":0},{"$f":"-IF(AG4=$E99,SUM(AG97:AG98),0)","v":0},{"$f":"-IF(AH4=$E99,SUM(AH97:AH98),0)","v":0},{"$f":"-IF(AI4=$E99,SUM(AI97:AI98),0)","v":0},{"$f":"-IF(AJ4=$E99,SUM(AJ97:AJ98),0)","v":0},{"$f":"-IF(AK4=$E99,SUM(AK97:AK98),0)","v":0},{"$f":"-IF(AL4=$E99,SUM(AL97:AL98),0)","v":0},{"$f":"-IF(AM4=$E99,SUM(AM97:AM98),0)","v":0},{"$f":"-IF(AN4=$E99,SUM(AN97:AN98),0)","v":0},{"$f":"-IF(AO4=$E99,SUM(AO97:AO98),0)","v":0},{"$f":"-IF(AP4=$E99,SUM(AP97:AP98),0)","v":0},{"$f":"-IF(AQ4=$E99,SUM(AQ97:AQ98),0)","v":0},{"$f":"-IF(AR4=$E99,SUM(AR97:AR98),0)","v":0},{"$f":"-IF(AS4=$E99,SUM(AS97:AS98),0)","v":0},{"$f":"-IF(AT4=$E99,SUM(AT97:AT98),0)","v":0},{"$f":"-IF(AU4=$E99,SUM(AU97:AU98),0)","v":0},{"$f":"-IF(AV4=$E99,SUM(AV97:AV98),0)","v":0},{"$f":"-IF(AW4=$E99,SUM(AW97:AW98),0)","v":0},{"$f":"-IF(AX4=$E99,SUM(AX97:AX98),0)","v":0},{"$f":"-IF(AY4=$E99,SUM(AY97:AY98),0)","v":0},{"$f":"-IF(AZ4=$E99,SUM(AZ97:AZ98),0)","v":0},{"$f":"-IF(BA4=$E99,SUM(BA97:BA98),0)","v":0},{"$f":"-IF(BB4=$E99,SUM(BB97:BB98),0)","v":0},{"$f":"-IF(BC4=$E99,SUM(BC97:BC98),0)","v":0},{"$f":"-IF(BD4=$E99,SUM(BD97:BD98),0)","v":0},{"$f":"-IF(BE4=$E99,SUM(BE97:BE98),0)","v":0},{"$f":"-IF(BF4=$E99,SUM(BF97:BF98),0)","v":0},{"$f":"-IF(BG4=$E99,SUM(BG97:BG98),0)","v":0},{"$f":"-IF(BH4=$E99,SUM(BH97:BH98),0)","v":0},{"$f":"-IF(BI4=$E99,SUM(BI97:BI98),0)","v":0},{"$f":"-IF(BJ4=$E99,SUM(BJ97:BJ98),0)","v":0},{"$f":"-IF(BK4=$E99,SUM(BK97:BK98),0)","v":0},{"$f":"-IF(BL4=$E99,SUM(BL97:BL98),0)","v":0},{"$f":"-IF(BM4=$E99,SUM(BM97:BM98),0)","v":0},null,{"$f":"IF(BO9=$E$96,-SUM(BO97:BO98),0)","v":0},{"$f":"IF(BP9=$E$96,-SUM(BP97:BP98),0)","v":0},{"$f":"IF(BQ9=$E$96,-SUM(BQ97:BQ98),0)","v":0},{"$f":"IF(BR9=$E$96,-SUM(BR97:BR98),0)","v":0},{"$f":"IF(BS9=$E$96,-SUM(BS97:BS98),0)","v":0},{"$f":"IF(BT9=$E$96,-SUM(BT97:BT98),0)","v":0},{"$f":"IF(BU9=$E$96,-SUM(BU97:BU98),0)","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J97:J99)","v":253.66185028081696},{"$f":"SUM(K97:K99)","v":565.89544683793724},{"$f":"SUM(L97:L99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BO97:BO99)","v":0},0,0,0,0,0,0]
[]
[null,null,"Undrawn amount @ start of period","AUD M",{"$f":"Inputs!$E$281","v":565.89544683793724},null,null,null,null,{"$f":"($E102-J97)*J5","v":565.89544683793724},{"$f":"($E102-K97)*K5","v":312.23359655712028},{"$f":"($E102-L97)*L5","v":0},{"$f":"($E102-M97)*M5","v":0},{"$f":"($E102-N97)*N5","v":0},{"$f":"($E102-O97)*O5","v":0},{"$f":"($E102-P97)*P5","v":0},{"$f":"($E102-Q97)*Q5","v":0},{"$f":"($E102-R97)*R5","v":0},{"$f":"($E102-S97)*S5","v":0},{"$f":"($E102-T97)*T5","v":0},{"$f":"($E102-U97)*U5","v":0},{"$f":"($E102-V97)*V5","v":0},{"$f":"($E102-W97)*W5","v":0},{"$f":"($E102-X97)*X5","v":0},{"$f":"($E102-Y97)*Y5","v":0},{"$f":"($E102-Z97)*Z5","v":0},{"$f":"($E102-AA97)*AA5","v":0},{"$f":"($E102-AB97)*AB5","v":0},{"$f":"($E102-AC97)*AC5","v":0},{"$f":"($E102-AD97)*AD5","v":0},{"$f":"($E102-AE97)*AE5","v":0},{"$f":"($E102-AF97)*AF5","v":0},{"$f":"($E102-AG97)*AG5","v":0},{"$f":"($E102-AH97)*AH5","v":0},{"$f":"($E102-AI97)*AI5","v":0},{"$f":"($E102-AJ97)*AJ5","v":0},{"$f":"($E102-AK97)*AK5","v":0},{"$f":"($E102-AL97)*AL5","v":0},{"$f":"($E102-AM97)*AM5","v":0},{"$f":"($E102-AN97)*AN5","v":0},{"$f":"($E102-AO97)*AO5","v":0},{"$f":"($E102-AP97)*AP5","v":0},{"$f":"($E102-AQ97)*AQ5","v":0},{"$f":"($E102-AR97)*AR5","v":0},{"$f":"($E102-AS97)*AS5","v":0},{"$f":"($E102-AT97)*AT5","v":0},{"$f":"($E102-AU97)*AU5","v":0},{"$f":"($E102-AV97)*AV5","v":0},{"$f":"($E102-AW97)*AW5","v":0},{"$f":"($E102-AX97)*AX5","v":0},{"$f":"($E102-AY97)*AY5","v":0},{"$f":"($E102-AZ97)*AZ5","v":0},{"$f":"($E102-BA97)*BA5","v":0},{"$f":"($E102-BB97)*BB5","v":0},{"$f":"($E102-BC97)*BC5","v":0},{"$f":"($E102-BD97)*BD5","v":0},{"$f":"($E102-BE97)*BE5","v":0},{"$f":"($E102-BF97)*BF5","v":0},{"$f":"($E102-BG97)*BG5","v":0},{"$f":"($E102-BH97)*BH5","v":0},{"$f":"($E102-BI97)*BI5","v":0},{"$f":"($E102-BJ97)*BJ5","v":0},{"$f":"($E102-BK97)*BK5","v":0},{"$f":"($E102-BL97)*BL5","v":0},{"$f":"($E102-BM97)*BM5","v":0},null,{"$f":"($E$99-BO97)*BO11","v":0},{"$f":"($E$99-BP97)*BP11","v":0},{"$f":"($E$99-BQ97)*BQ11","v":0},{"$f":"($E$99-BR97)*BR11","v":0},{"$f":"($E$99-BS97)*BS11","v":0},{"$f":"($E$99-BT97)*BT11","v":0},{"$f":"($E$99-BU97)*BU11","v":0}]
[]
[null,null,"Interest during construction"]
[null,null,"Base rate","% p.a.",null,null,null,null,null,{"$f":"[1]Timing!J26","v":2.5000000000000001E-2},{"$f":"[1]Timing!K26","v":2.5000000000000001E-2},{"$f":"[1]Timing!L26","v":2.5000000000000001E-2},{"$f":"[1]Timing!M26","v":2.5000000000000001E-2},{"$f":"[1]Timing!N26","v":2.5000000000000001E-2},{"$f":"[1]Timing!O26","v":2.5000000000000001E-2},{"$f":"[1]Timing!P26","v":2.5000000000000001E-2},{"$f":"[1]Timing!Q26","v":2.5000000000000001E-2},{"$f":"[1]Timing!R26","v":2.5000000000000001E-2},{"$f":"[1]Timing!S26","v":2.5000000000000001E-2},{"$f":"[1]Timing!T26","v":2.5000000000000001E-2},{"$f":"[1]Timing!U26","v":2.5000000000000001E-2},{"$f":"[1]Timing!V26","v":2.5000000000000001E-2},{"$f":"[1]Timing!W26","v":2.5000000000000001E-2},{"$f":"[1]Timing!X26","v":2.5000000000000001E-2},{"$f":"[1]Timing!Y26","v":2.5000000000000001E-2},{"$f":"[1]Timing!Z26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AA26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AB26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AC26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AD26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AE26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AF26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AG26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AH26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AI26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AJ26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AK26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AL26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AM26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AN26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AO26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AP26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AQ26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AR26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AS26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AT26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AU26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AV26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AW26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AX26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AY26","v":2.5000000000000001E-2},{"$f":"[1]Timing!AZ26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BA26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BB26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BC26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BD26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BE26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BF26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BG26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BH26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BI26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BJ26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BK26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BL26","v":2.5000000000000001E-2},{"$f":"[1]Timing!BM26","v":2.5000000000000001E-2},null,0,0,0,0,0,0,0]
[null,null,"Margin","% p.a.",{"$f":"Inputs!$E$300","v":0.01},null,null,null,null,{"$f":"$E$106","v":0.01},{"$f":"$E$106","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,{"$f":"$E106*BO11","v":0},{"$f":"$E106*BP11","v":0},{"$f":"$E106*BQ11","v":0},{"$f":"$E106*BR11","v":0},{"$f":"$E106*BS11","v":0},{"$f":"$E106*BT11","v":0},{"$f":"$E106*BU11","v":0}]
[null,null,"All-in rate","% p.a.",null,null,null,null,null,{"$f":"SUM(J105,J106)","v":3.5000000000000003E-2},{"$f":"SUM(K105,K106)","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,{"$f":"SUM(BO105:BO106)","v":0},0,0,0,0,0,0]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"J107*J15/Days_Year","v":8.7260273972602758E-3},{"$f":"K107*K15/Days_Year","v":8.5342465753424669E-3},{"$f":"L107*L15/Days_Year","v":8.8219178082191794E-3},{"$f":"M107*M15/Days_Year","v":3.5095890410958903E-2},{"$f":"N107*N15/Days_Year","v":3.5000000000000003E-2},{"$f":"O107*O15/Days_Year","v":3.5000000000000003E-2},{"$f":"P107*P15/Days_Year","v":3.5000000000000003E-2},{"$f":"Q107*Q15/Days_Year","v":3.5095890410958903E-2},{"$f":"R107*R15/Days_Year","v":3.5000000000000003E-2},{"$f":"S107*S15/Days_Year","v":3.5000000000000003E-2},{"$f":"T107*T15/Days_Year","v":3.5000000000000003E-2},{"$f":"U107*U15/Days_Year","v":3.5095890410958903E-2},{"$f":"V107*V15/Days_Year","v":3.5000000000000003E-2},{"$f":"W107*W15/Days_Year","v":3.5000000000000003E-2},{"$f":"X107*X15/Days_Year","v":3.5000000000000003E-2},{"$f":"Y107*Y15/Days_Year","v":3.5095890410958903E-2},{"$f":"Z107*Z15/Days_Year","v":3.5000000000000003E-2},{"$f":"AA107*AA15/Days_Year","v":3.5000000000000003E-2},{"$f":"AB107*AB15/Days_Year","v":3.5000000000000003E-2},{"$f":"AC107*AC15/Days_Year","v":3.5095890410958903E-2},{"$f":"AD107*AD15/Days_Year","v":3.5000000000000003E-2},{"$f":"AE107*AE15/Days_Year","v":3.5000000000000003E-2},{"$f":"AF107*AF15/Days_Year","v":3.5000000000000003E-2},{"$f":"AG107*AG15/Days_Year","v":3.5095890410958903E-2},{"$f":"AH107*AH15/Days_Year","v":3.5000000000000003E-2},{"$f":"AI107*AI15/Days_Year","v":3.5000000000000003E-2},{"$f":"AJ107*AJ15/Days_Year","v":3.5000000000000003E-2},{"$f":"AK107*AK15/Days_Year","v":3.5095890410958903E-2},{"$f":"AL107*AL15/Days_Year","v":0},{"$f":"AM107*AM15/Days_Year","v":0},{"$f":"AN107*AN15/Days_Year","v":0},{"$f":"AO107*AO15/Days_Year","v":0},{"$f":"AP107*AP15/Days_Year","v":0},{"$f":"AQ107*AQ15/Days_Year","v":0},{"$f":"AR107*AR15/Days_Year","v":0},{"$f":"AS107*AS15/Days_Year","v":0},{"$f":"AT107*AT15/Days_Year","v":0},{"$f":"AU107*AU15/Days_Year","v":0},{"$f":"AV107*AV15/Days_Year","v":0},{"$f":"AW107*AW15/Days_Year","v":0},{"$f":"AX107*AX15/Days_Year","v":0},{"$f":"AY107*AY15/Days_Year","v":0},{"$f":"AZ107*AZ15/Days_Year","v":0},{"$f":"BA107*BA15/Days_Year","v":0},{"$f":"BB107*BB15/Days_Year","v":0},{"$f":"BC107*BC15/Days_Year","v":0},{"$f":"BD107*BD15/Days_Year","v":0},{"$f":"BE107*BE15/Days_Year","v":0},{"$f":"BF107*BF15/Days_Year","v":0},{"$f":"BG107*BG15/Days_Year","v":0},{"$f":"BH107*BH15/Days_Year","v":0},{"$f":"BI107*BI15/Days_Year","v":0},{"$f":"BJ107*BJ15/Days_Year","v":0},{"$f":"BK107*BK15/Days_Year","v":0},{"$f":"BL107*BL15/Days_Year","v":0},{"$f":"BM107*BM15/Days_Year","v":0},null,0,0,0,0,0,0,0]
[]
[null,null,"Interest during construction","AUD M",null,null,null,null,{"$f":"SUM(J110:BU110)","v":7.1570958971038436},{"$f":"J97*J108","v":0},{"$f":"K97*K108","v":2.1648127770540957},{"$f":"L97*L108","v":4.9922831200497484},{"$f":"M97*M108","v":0},{"$f":"N97*N108","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z97*Z108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO108*BO97","v":0},0,0,0,0,0,0]
[]
[null,null,"Construction debt service (P + I)",null,null,null,null,null,{"$f":"SUM(J112:BN112)","v":573.05254273504102},{"$f":"J98+J110","v":253.66185028081696},{"$f":"K98+K110","v":314.3984093341744},4.9922831200497484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing fees"]
[null,null,"Upfront fee"]
[null,null,"Upfront fee","AUD M",{"$f":"Inputs!$E$301","v":0.01},null,null,null,{"$f":"SUM(J116:BU116)","v":5.6589544683793722},{"$f":"IF(J10=1,1,0)*$E116*$E102","v":5.6589544683793722},{"$f":"IF(K10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(L10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(M10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(N10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(O10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(P10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(Q10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(R10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(S10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(T10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(U10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(V10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(W10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(X10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(Y10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(Z10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AA10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AB10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AC10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AD10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AE10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AF10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AG10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AH10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AI10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AJ10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AK10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AL10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AM10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AN10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AO10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AP10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AQ10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AR10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AS10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AT10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AU10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AV10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AW10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AX10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AY10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(AZ10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BA10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BB10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BC10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BD10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BE10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BF10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BG10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BH10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BI10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BJ10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BK10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BL10=1,1,0)*$E116*$E102","v":0},{"$f":"IF(BM10=1,1,0)*$E116*$E102","v":0},null,{"$f":"IF(BO22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BP22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BQ22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BR22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BS22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BT22=1,$E$113*$E$99,0)","v":0},{"$f":"IF(BU22=1,$E$113*$E$99,0)","v":0}]
[]
[null,null,"Commitment fee"]
[null,null,"Rate","% p.p.",{"$f":"Inputs!$E$302","v":1.2E-2},null,null,null,null,{"$f":"$E119*J15/Days_Year*J6","v":0},{"$f":"$E119*K15/Days_Year*K6","v":0},{"$f":"$E119*L15/Days_Year*L6","v":0},{"$f":"$E119*M15/Days_Year*M6","v":1.2032876712328769E-2},{"$f":"$E119*N15/Days_Year*N6","v":1.2E-2},{"$f":"$E119*O15/Days_Year*O6","v":1.2E-2},{"$f":"$E119*P15/Days_Year*P6","v":1.2E-2},{"$f":"$E119*Q15/Days_Year*Q6","v":1.2032876712328769E-2},{"$f":"$E119*R15/Days_Year*R6","v":1.2E-2},{"$f":"$E119*S15/Days_Year*S6","v":1.2E-2},{"$f":"$E119*T15/Days_Year*T6","v":1.2E-2},{"$f":"$E119*U15/Days_Year*U6","v":1.2032876712328769E-2},{"$f":"$E119*V15/Days_Year*V6","v":1.2E-2},{"$f":"$E119*W15/Days_Year*W6","v":1.2E-2},{"$f":"$E119*X15/Days_Year*X6","v":1.2E-2},{"$f":"$E119*Y15/Days_Year*Y6","v":1.2032876712328769E-2},{"$f":"$E119*Z15/Days_Year*Z6","v":1.2E-2},{"$f":"$E119*AA15/Days_Year*AA6","v":1.2E-2},{"$f":"$E119*AB15/Days_Year*AB6","v":1.2E-2},{"$f":"$E119*AC15/Days_Year*AC6","v":1.2032876712328769E-2},{"$f":"$E119*AD15/Days_Year*AD6","v":1.2E-2},{"$f":"$E119*AE15/Days_Year*AE6","v":1.2E-2},{"$f":"$E119*AF15/Days_Year*AF6","v":1.2E-2},{"$f":"$E119*AG15/Days_Year*AG6","v":1.2032876712328769E-2},{"$f":"$E119*AH15/Days_Year*AH6","v":1.2E-2},{"$f":"$E119*AI15/Days_Year*AI6","v":1.2E-2},{"$f":"$E119*AJ15/Days_Year*AJ6","v":1.2E-2},{"$f":"$E119*AK15/Days_Year*AK6","v":1.2032876712328769E-2},{"$f":"$E119*AL15/Days_Year*AL6","v":0},{"$f":"$E119*AM15/Days_Year*AM6","v":0},{"$f":"$E119*AN15/Days_Year*AN6","v":0},{"$f":"$E119*AO15/Days_Year*AO6","v":0},{"$f":"$E119*AP15/Days_Year*AP6","v":0},{"$f":"$E119*AQ15/Days_Year*AQ6","v":0},{"$f":"$E119*AR15/Days_Year*AR6","v":0},{"$f":"$E119*AS15/Days_Year*AS6","v":0},{"$f":"$E119*AT15/Days_Year*AT6","v":0},{"$f":"$E119*AU15/Days_Year*AU6","v":0},{"$f":"$E119*AV15/Days_Year*AV6","v":0},{"$f":"$E119*AW15/Days_Year*AW6","v":0},{"$f":"$E119*AX15/Days_Year*AX6","v":0},{"$f":"$E119*AY15/Days_Year*AY6","v":0},{"$f":"$E119*AZ15/Days_Year*AZ6","v":0},{"$f":"$E119*BA15/Days_Year*BA6","v":0},{"$f":"$E119*BB15/Days_Year*BB6","v":0},{"$f":"$E119*BC15/Days_Year*BC6","v":0},{"$f":"$E119*BD15/Days_Year*BD6","v":0},{"$f":"$E119*BE15/Days_Year*BE6","v":0},{"$f":"$E119*BF15/Days_Year*BF6","v":0},{"$f":"$E119*BG15/Days_Year*BG6","v":0},{"$f":"$E119*BH15/Days_Year*BH6","v":0},{"$f":"$E119*BI15/Days_Year*BI6","v":0},{"$f":"$E119*BJ15/Days_Year*BJ6","v":0},{"$f":"$E119*BK15/Days_Year*BK6","v":0},{"$f":"$E119*BL15/Days_Year*BL6","v":0},{"$f":"$E119*BM15/Days_Year*BM6","v":0},null,0,0,0,0,0,0,0]
[null,null,"Commitment fee","AUD M",null,null,null,null,{"$f":"SUM(J120:BU120)","v":0},{"$f":"J119*J102","v":0},{"$f":"K119*K102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO119*BO102","v":0},0,0,0,0,0,0]
[]
[null,null,"Total financing fees","AUD M",null,null,null,null,{"$f":"SUM(J122:BU122)","v":5.6589544683793722},{"$f":"J120+J116","v":5.6589544683793722},{"$f":"K120+K116","v":0},{"$f":"L120+L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"BO116+BO120","v":0},0,0,0,0,0,0]
[]
[null,null,"Additional equity"]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I128","v":0},{"$f":"J128","v":0},27.617820654532466,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,null,{"$f":"BN128","v":0},0,0,0,0,0,0]
[null,null,"Drawdowns","AUD M",null,null,null,null,{"$f":"SUM(J127:BU127)","v":137.83627582854064},{"$f":"-J84","v":0},{"$f":"-K84","v":27.617820654532466},110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"-BO115","v":0},0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J126,J127)","v":0},{"$f":"SUM(K126,K127)","v":27.617820654532466},137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,137.83627582854064,null,{"$f":"SUM(BO126:BO127)","v":0},0,0,0,0,0,0]
[]
[null,null,"Asset summary"]
[null,1,"Construction costs","AUD M",null,null,null,null,{"$f":"SUM(J131:BU131)","v":790.91567230099463},{"$f":"SUMIF($B$57:$B$74,$B131,J$57:J$74)","v":348.0028958124376},{"$f":"SUMIF($B$57:$B$74,$B131,K$57:K$74)","v":337.68660443459862},105.22617205395841,0,0,0,0,0,0,0,{"$f":"SUMIF($B$57:$B$74,$B131,T$57:T$74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$57:$B$74,$B131,AD$57:AD$74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$57:$B$74,$B131,AN$57:AN$74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$57:$B$74,$B131,AX$57:AX$74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$57:$B$74,$B131,BH$57:BH$74)","v":0},0,0,0,0,0,null,{"$f":" SUMIF( $B$50:$B$71, $B131, BO$50:BO$71 )","v":0},0,0,0,0,0,0]
[null,2,"Interest during construction","AUD M",null,null,null,null,{"$f":"SUM(J132:BU132)","v":7.1570958971038436},0,2.1648127770540957,4.9922831200497484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,3,"Financing fees","AUD M",null,null,null,null,{"$f":"SUM(J133:BU133)","v":5.6589544683793722},5.6589544683793722,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J134:BU134)","v":803.73172266647782},{"$f":"SUM(J131:J133)","v":353.66185028081696},{"$f":"SUM(K131:K133)","v":339.85141721165274},110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BO131:BO133)","v":0},0,0,0,0,0,0]

{"sheet":"T&A","index":7,"n_rows":122,"n_cols":44,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["Tax and Accounting"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01",null,null,"1900-01-01","1900-04-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30",null,null,{"$f":"IF(AQ3=\"\",\"\",IF(AND(AQ3>=$D$6,AQ3<=$D$7),EOMONTH(AQ3,Months_Yr-1),EOMONTH(AQ3,Months_Qtr-1)))","v":"1900-03-31"},{"$f":"IF(AR3=\"\",\"\",IF(AND(AR3>=$D$6,AR3<=$D$7),EOMONTH(AR3,Months_Yr-1),EOMONTH(AR3,Months_Qtr-1)))","v":"1900-06-30"}]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0,null,null,0,0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,null,null,0,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1,null,null,0,0]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Last construction period","Num#",null,null,null,null,null,{"$f":"IF(K14=1,1,0)","v":0},{"$f":"IF(L14=1,1,0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J14/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[null,null,"Variable Declining Balance Method"]
[null,null,"Panels and other summary",null,null,null,null,null,null,{"$f":"Cons!J67-Cons!J58","v":302.1985620948322},{"$f":"Cons!K67-Cons!K58","v":307.15038195619502},{"$f":"Cons!L67-Cons!L58","v":105.22617205395841},{"$f":"Cons!M67-Cons!M58","v":0},{"$f":"Cons!N67-Cons!N58","v":0},{"$f":"Cons!O67-Cons!O58","v":0},{"$f":"Cons!P67-Cons!P58","v":0},{"$f":"Cons!Q67-Cons!Q58","v":0},{"$f":"Cons!R67-Cons!R58","v":0},{"$f":"Cons!S67-Cons!S58","v":0},{"$f":"Cons!T67-Cons!T58","v":0},{"$f":"Cons!U67-Cons!U58","v":0},{"$f":"Cons!V67-Cons!V58","v":0},{"$f":"Cons!W67-Cons!W58","v":0},{"$f":"Cons!X67-Cons!X58","v":0},{"$f":"Cons!Y67-Cons!Y58","v":0},{"$f":"Cons!Z67-Cons!Z58","v":0},{"$f":"Cons!AA67-Cons!AA58","v":0},{"$f":"Cons!AB67-Cons!AB58","v":0},{"$f":"Cons!AC67-Cons!AC58","v":0},{"$f":"Cons!AD67-Cons!AD58","v":0},{"$f":"Cons!AE67-Cons!AE58","v":0},{"$f":"Cons!AF67-Cons!AF58","v":0},{"$f":"Cons!AG67-Cons!AG58","v":0},{"$f":"Cons!AH67-Cons!AH58","v":0},{"$f":"Cons!AI67-Cons!AI58","v":0},{"$f":"Cons!AJ67-Cons!AJ58","v":0},{"$f":"Cons!AK67-Cons!AK58","v":0},{"$f":"Cons!AL67-Cons!AL58","v":0}]
[null,null,"Construction capex: Less inverters","AUD M",null,null,null,null,{"$f":"SUM(J22:BM22)","v":0}]
[null,null,"Decommissioning provision","AUD M",null,null,null,null,{"$f":"SUM(J23:BM23)","v":1.777435496987118},{"$f":"Operations!J146","v":0},{"$f":"Operations!K146","v":0},{"$f":"Operations!L146","v":1.777435496987118},{"$f":"Operations!M146","v":0},{"$f":"Operations!N146","v":0},{"$f":"Operations!O146","v":0},{"$f":"Operations!P146","v":0},{"$f":"Operations!Q146","v":0},{"$f":"Operations!R146","v":0},{"$f":"Operations!S146","v":0},{"$f":"Operations!T146","v":0},{"$f":"Operations!U146","v":0},{"$f":"Operations!V146","v":0},{"$f":"Operations!W146","v":0},{"$f":"Operations!X146","v":0},{"$f":"Operations!Y146","v":0},{"$f":"Operations!Z146","v":0},{"$f":"Operations!AA146","v":0},{"$f":"Operations!AB146","v":0},{"$f":"Operations!AC146","v":0},{"$f":"Operations!AD146","v":0},{"$f":"Operations!AE146","v":0},{"$f":"Operations!AF146","v":0},{"$f":"Operations!AG146","v":0},{"$f":"Operations!AH146","v":0},{"$f":"Operations!AI146","v":0},{"$f":"Operations!AJ146","v":0},{"$f":"Operations!AK146","v":0},{"$f":"Operations!AL146","v":0}]
[null,null,"Total capitalised expenses","AUD M",null,null,null,null,{"$f":"SUM(J24:BM24)","v":716.35255160197278},{"$f":"SUM(J21:J23)","v":302.1985620948322},{"$f":"SUM(K21:K23)","v":307.15038195619502},{"$f":"SUM(L21:L23)","v":107.00360755094553},{"$f":"SUM(M21:M23)","v":0},{"$f":"SUM(N21:N23)","v":0},{"$f":"SUM(O21:O23)","v":0},{"$f":"SUM(P21:P23)","v":0},{"$f":"SUM(Q21:Q23)","v":0},{"$f":"SUM(R21:R23)","v":0},{"$f":"SUM(S21:S23)","v":0},{"$f":"SUM(T21:T23)","v":0},{"$f":"SUM(U21:U23)","v":0},{"$f":"SUM(V21:V23)","v":0},{"$f":"SUM(W21:W23)","v":0},{"$f":"SUM(X21:X23)","v":0},{"$f":"SUM(Y21:Y23)","v":0},{"$f":"SUM(Z21:Z23)","v":0},{"$f":"SUM(AA21:AA23)","v":0},{"$f":"SUM(AB21:AB23)","v":0},{"$f":"SUM(AC21:AC23)","v":0},{"$f":"SUM(AD21:AD23)","v":0},{"$f":"SUM(AE21:AE23)","v":0},{"$f":"SUM(AF21:AF23)","v":0},{"$f":"SUM(AG21:AG23)","v":0},{"$f":"SUM(AH21:AH23)","v":0},{"$f":"SUM(AI21:AI23)","v":0},{"$f":"SUM(AJ21:AJ23)","v":0},{"$f":"SUM(AK21:AK23)","v":0},{"$f":"SUM(AL21:AL23)","v":0}]
[]
[null,null,"Panel and other"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"IF(J4<=$E$6,I29,0)","v":0},{"$f":"IF(K4<=$E$6,J29,0)","v":302.1985620948322},{"$f":"IF(L4<=$E$6,K29,0)","v":609.34894405102727},{"$f":"IF(M4<=$E$6,L29,0)","v":716.35255160197278},{"$f":"IF(N4<=$E$6,M29,0)","v":716.35255160197278},{"$f":"IF(O4<=$E$6,N29,0)","v":716.35255160197278},{"$f":"IF(P4<=$E$6,O29,0)","v":716.35255160197278},{"$f":"IF(Q4<=$E$6,P29,0)","v":716.35255160197278},{"$f":"IF(R4<=$E$6,Q29,0)","v":716.35255160197278},{"$f":"IF(S4<=$E$6,R29,0)","v":716.35255160197278},{"$f":"IF(T4<=$E$6,S29,0)","v":716.35255160197278},{"$f":"IF(U4<=$E$6,T29,0)","v":716.35255160197278},{"$f":"IF(V4<=$E$6,U29,0)","v":716.35255160197278},{"$f":"IF(W4<=$E$6,V29,0)","v":716.35255160197278},{"$f":"IF(X4<=$E$6,W29,0)","v":716.35255160197278},{"$f":"IF(Y4<=$E$6,X29,0)","v":716.35255160197278},{"$f":"IF(Z4<=$E$6,Y29,0)","v":716.35255160197278},{"$f":"IF(AA4<=$E$6,Z29,0)","v":716.35255160197278},{"$f":"IF(AB4<=$E$6,AA29,0)","v":716.35255160197278},{"$f":"IF(AC4<=$E$6,AB29,0)","v":716.35255160197278},{"$f":"IF(AD4<=$E$6,AC29,0)","v":716.35255160197278},{"$f":"IF(AE4<=$E$6,AD29,0)","v":716.35255160197278},{"$f":"IF(AF4<=$E$6,AE29,0)","v":716.35255160197278},{"$f":"IF(AG4<=$E$6,AF29,0)","v":716.35255160197278},{"$f":"IF(AH4<=$E$6,AG29,0)","v":716.35255160197278},{"$f":"IF(AI4<=$E$6,AH29,0)","v":716.35255160197278},{"$f":"IF(AJ4<=$E$6,AI29,0)","v":716.35255160197278},{"$f":"IF(AK4<=$E$6,AJ29,0)","v":716.35255160197278},{"$f":"IF(AL4<=$E$6,AK29,0)","v":0}]
[null,null,"Add: Construction Capex (less inverters)","AUD M",null,null,null,null,{"$f":"SUM(J28:BM28)","v":716.35255160197278},{"$f":"J21+J23","v":302.1985620948322},{"$f":"K21+K23","v":307.15038195619502},{"$f":"L21+L23","v":107.00360755094553},{"$f":"M21+M23","v":0},{"$f":"N21+N23","v":0},{"$f":"O21+O23","v":0},{"$f":"P21+P23","v":0},{"$f":"Q21+Q23","v":0},{"$f":"R21+R23","v":0},{"$f":"S21+S23","v":0},{"$f":"T21+T23","v":0},{"$f":"U21+U23","v":0},{"$f":"V21+V23","v":0},{"$f":"W21+W23","v":0},{"$f":"X21+X23","v":0},{"$f":"Y21+Y23","v":0},{"$f":"Z21+Z23","v":0},{"$f":"AA21+AA23","v":0},{"$f":"AB21+AB23","v":0},{"$f":"AC21+AC23","v":0},{"$f":"AD21+AD23","v":0},{"$f":"AE21+AE23","v":0},{"$f":"AF21+AF23","v":0},{"$f":"AG21+AG23","v":0},{"$f":"AH21+AH23","v":0},{"$f":"AI21+AI23","v":0},{"$f":"AJ21+AJ23","v":0},{"$f":"AK21+AK23","v":0},{"$f":"AL21+AL23","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J27:J28)","v":302.1985620948322},{"$f":"SUM(K27:K28)","v":609.34894405102727},{"$f":"SUM(L27:L28)","v":716.35255160197278},{"$f":"SUM(M27:M28)","v":716.35255160197278},{"$f":"SUM(N27:N28)","v":716.35255160197278},{"$f":"SUM(O27:O28)","v":716.35255160197278},{"$f":"SUM(P27:P28)","v":716.35255160197278},{"$f":"SUM(Q27:Q28)","v":716.35255160197278},{"$f":"SUM(R27:R28)","v":716.35255160197278},{"$f":"SUM(S27:S28)","v":716.35255160197278},{"$f":"SUM(T27:T28)","v":716.35255160197278},{"$f":"SUM(U27:U28)","v":716.35255160197278},{"$f":"SUM(V27:V28)","v":716.35255160197278},{"$f":"SUM(W27:W28)","v":716.35255160197278},{"$f":"SUM(X27:X28)","v":716.35255160197278},{"$f":"SUM(Y27:Y28)","v":716.35255160197278},{"$f":"SUM(Z27:Z28)","v":716.35255160197278},{"$f":"SUM(AA27:AA28)","v":716.35255160197278},{"$f":"SUM(AB27:AB28)","v":716.35255160197278},{"$f":"SUM(AC27:AC28)","v":716.35255160197278},{"$f":"SUM(AD27:AD28)","v":716.35255160197278},{"$f":"SUM(AE27:AE28)","v":716.35255160197278},{"$f":"SUM(AF27:AF28)","v":716.35255160197278},{"$f":"SUM(AG27:AG28)","v":716.35255160197278},{"$f":"SUM(AH27:AH28)","v":716.35255160197278},{"$f":"SUM(AI27:AI28)","v":716.35255160197278},{"$f":"SUM(AJ27:AJ28)","v":716.35255160197278},{"$f":"SUM(AK27:AK28)","v":716.35255160197278},{"$f":"SUM(AL27:AL28)","v":0}]
[]
[null,null,"Depreciation calculation - Panels & Other"]
[null,null,"Tax Life","Years",{"$f":"SUM(J32:AN32)","v":25},null,null,null,null,{"$f":"IF(AND(J3>=$D$6,J4<=$E$6),1,0)","v":0},{"$f":"IF(AND(K3>=$D$6,K4<=$E$6),1,0)","v":0},{"$f":"IF(AND(L3>=$D$6,L4<=$E$6),1,0)","v":0},{"$f":"IF(AND(M3>=$D$6,M4<=$E$6),1,0)","v":1},{"$f":"IF(AND(N3>=$D$6,N4<=$E$6),1,0)","v":1},{"$f":"IF(AND(O3>=$D$6,O4<=$E$6),1,0)","v":1},{"$f":"IF(AND(P3>=$D$6,P4<=$E$6),1,0)","v":1},{"$f":"IF(AND(Q3>=$D$6,Q4<=$E$6),1,0)","v":1},{"$f":"IF(AND(R3>=$D$6,R4<=$E$6),1,0)","v":1},{"$f":"IF(AND(S3>=$D$6,S4<=$E$6),1,0)","v":1},{"$f":"IF(AND(T3>=$D$6,T4<=$E$6),1,0)","v":1},{"$f":"IF(AND(U3>=$D$6,U4<=$E$6),1,0)","v":1},{"$f":"IF(AND(V3>=$D$6,V4<=$E$6),1,0)","v":1},{"$f":"IF(AND(W3>=$D$6,W4<=$E$6),1,0)","v":1},{"$f":"IF(AND(X3>=$D$6,X4<=$E$6),1,0)","v":1},{"$f":"IF(AND(Y3>=$D$6,Y4<=$E$6),1,0)","v":1},{"$f":"IF(AND(Z3>=$D$6,Z4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AA3>=$D$6,AA4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AB3>=$D$6,AB4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AC3>=$D$6,AC4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AD3>=$D$6,AD4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AE3>=$D$6,AE4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AF3>=$D$6,AF4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AG3>=$D$6,AG4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AH3>=$D$6,AH4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AI3>=$D$6,AI4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AJ3>=$D$6,AJ4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AK3>=$D$6,AK4<=$E$6),1,0)","v":1},{"$f":"IF(AND(AL3>=$D$6,AL4<=$E$6),1,0)","v":0},{"$f":"IF(AND(AM3>=$D$6,AM4<=$E$6),1,0)","v":0},{"$f":"IF(AND(AN3>=$D$6,AN4<=$E$6),1,0)","v":0}]
[" ",null,"Depreciation rate","%",null,null,null,null,{"$f":"SUM(J33:AN33)","v":1.0000000000000002},{"$f":"IF(J32=0,0,LOOKUP(J14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(K32=0,0,LOOKUP(K14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(L32=0,0,LOOKUP(L14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(M32=0,0,LOOKUP(M14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0.08},{"$f":"IF(N32=0,0,LOOKUP(N14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":7.3599999999999999E-2},{"$f":"IF(O32=0,0,LOOKUP(O14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":6.7712000000000008E-2},{"$f":"IF(P32=0,0,LOOKUP(P14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":6.2295040000000003E-2},{"$f":"IF(Q32=0,0,LOOKUP(Q14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":5.7311436800000004E-2},{"$f":"IF(R32=0,0,LOOKUP(R14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":5.2726521856000005E-2},{"$f":"IF(S32=0,0,LOOKUP(S14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.850840010752E-2},{"$f":"IF(T32=0,0,LOOKUP(T14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.46277280989184E-2},{"$f":"IF(U32=0,0,LOOKUP(U14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.1057509851004932E-2},{"$f":"IF(V32=0,0,LOOKUP(V14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.7772909062924541E-2},{"$f":"IF(W32=0,0,LOOKUP(W14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.4751076337890575E-2},{"$f":"IF(X32=0,0,LOOKUP(X14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.1970990230859329E-2},{"$f":"IF(Y32=0,0,LOOKUP(Y14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.9413311012390586E-2},{"$f":"IF(Z32=0,0,LOOKUP(Z14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AA32=0,0,LOOKUP(AA14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AB32=0,0,LOOKUP(AB14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AC32=0,0,LOOKUP(AC14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AD32=0,0,LOOKUP(AD14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AE32=0,0,LOOKUP(AE14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AF32=0,0,LOOKUP(AF14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AG32=0,0,LOOKUP(AG14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AH32=0,0,LOOKUP(AH14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AI32=0,0,LOOKUP(AI14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AJ32=0,0,LOOKUP(AJ14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AK32=0,0,LOOKUP(AK14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AL32=0,0,LOOKUP(AL14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AM32=0,0,LOOKUP(AM14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AN32=0,0,LOOKUP(AN14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0}]
[null,null,"Less: Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J34:BM34)","v":-716.35255160197312},{"$f":"(J33*J29)*-J32","v":0},{"$f":"(K33*K29)*-K32","v":0},{"$f":"(L33*L29)*-L32","v":0},{"$f":"(M33*M29)*-M32","v":-57.308204128157826},{"$f":"(N33*N29)*-N32","v":-52.723547797905198},{"$f":"(O33*O29)*-O32","v":-48.505663974072789},{"$f":"(P33*P29)*-P32","v":-44.625210856146957},{"$f":"(Q33*Q29)*-Q32","v":-41.055193987655201},{"$f":"(R33*R29)*-R32","v":-37.770778468642789},{"$f":"(S33*S29)*-S32","v":-34.749116191151366},{"$f":"(T33*T29)*-T32","v":-31.969186895859252},{"$f":"(U33*U29)*-U32","v":-29.411651944190517},{"$f":"(V33*V29)*-V32","v":-27.058719788655278},{"$f":"(W33*W29)*-W32","v":-24.894022205562855},{"$f":"(X33*X29)*-X32","v":-22.902500429117826},{"$f":"(Y33*Y29)*-Y32","v":-21.070300394788401},{"$f":"(Z33*Z29)*-Z32","v":-20.192371211672217},{"$f":"(AA33*AA29)*-AA32","v":-20.192371211672217},{"$f":"(AB33*AB29)*-AB32","v":-20.192371211672217},{"$f":"(AC33*AC29)*-AC32","v":-20.192371211672217},{"$f":"(AD33*AD29)*-AD32","v":-20.192371211672217},{"$f":"(AE33*AE29)*-AE32","v":-20.192371211672217},{"$f":"(AF33*AF29)*-AF32","v":-20.192371211672217},{"$f":"(AG33*AG29)*-AG32","v":-20.192371211672217},{"$f":"(AH33*AH29)*-AH32","v":-20.192371211672217},{"$f":"(AI33*AI29)*-AI32","v":-20.192371211672217},{"$f":"(AJ33*AJ29)*-AJ32","v":-20.192371211672217},{"$f":"(AK33*AK29)*-AK32","v":-20.192371211672217},{"$f":"(AL33*AL29)*-AL32","v":0}]
[null,null,"Accumulated depreciation","AUD M",null,null,null,null,null,{"$f":"IF(J32=0,0,J34+I35)","v":0},{"$f":"IF(K32=0,0,K34+J35)","v":0},0,-57.308204128157826,-110.03175192606302,-158.53741590013581,-203.16262675628278,-244.21782074393798,-281.98859921258077,-316.73771540373212,-348.70690229959138,-378.11855424378189,-405.17727403243714,-430.071296238,-452.97379666711782,-474.0440970619062,-494.2364682735784,-514.42883948525059,-534.62121069692284,-554.8135819085951,-575.00595312026735,-595.1983243319396,-615.39069554361186,-635.58306675528411,-655.77543796695636,-675.96780917862861,-696.16018039030087,-716.35255160197312,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"J29+J35","v":302.1985620948322},{"$f":"K29+K35","v":609.34894405102727},716.35255160197278,659.04434747381492,606.32079967590971,557.81513570183699,513.18992484569003,472.1347308580348,434.36395238939201,399.61483619824065,367.6456493023814,338.23399735819089,311.17527756953564,286.28125536397278,263.37875493485495,242.30845454006658,222.11608332839438,201.92371211672219,181.73134090504993,161.53896969337768,141.34659848170543,121.15422727003318,100.96185605836092,80.76948484668867,60.577113635016417,40.384742423344164,20.192371211671912,0,0]
[]
[null,null,"Inverters summary"]
[null,null,"Construction capex: Inverters ","AUD M",null,null,null,null,{"$f":"SUM(J39:BM39)","v":76.340556196009047},{"$f":"Cons!J32","v":45.804333717605424},{"$f":"Cons!K32","v":30.536222478403619},{"$f":"Cons!L32","v":0},{"$f":"Cons!M32","v":0},{"$f":"Cons!N32","v":0},{"$f":"Cons!O32","v":0},{"$f":"Cons!P32","v":0},{"$f":"Cons!Q32","v":0},{"$f":"Cons!R32","v":0},{"$f":"Cons!S32","v":0},{"$f":"Cons!T32","v":0},{"$f":"Cons!U32","v":0},{"$f":"Cons!V32","v":0},{"$f":"Cons!W32","v":0},{"$f":"Cons!X32","v":0},{"$f":"Cons!Y32","v":0},{"$f":"Cons!Z32","v":0},{"$f":"Cons!AA32","v":0},{"$f":"Cons!AB32","v":0},{"$f":"Cons!AC32","v":0},{"$f":"Cons!AD32","v":0},{"$f":"Cons!AE32","v":0},{"$f":"Cons!AF32","v":0},{"$f":"Cons!AG32","v":0},{"$f":"Cons!AH32","v":0},{"$f":"Cons!AI32","v":0},{"$f":"Cons!AJ32","v":0},{"$f":"Cons!AK32","v":0},{"$f":"Cons!AL32","v":0}]
[null,null,"Total capitalised expenses","AUD M",null,null,null,null,{"$f":"SUM(J40:BM40)","v":76.340556196009047},{"$f":"SUM(J39:J39)","v":45.804333717605424},30.536222478403619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inverters "]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"IF(J$4<=$E$6,I45,0)","v":0},{"$f":"IF(K$4<=$E$6,J45,0)","v":45.804333717605424},76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,0]
[null,null,"Add: Construction Capex (Inverter batch one)","AUD M",null,null,null,null,{"$f":"SUM(J44:BM44)","v":76.340556196009047},{"$f":"J39","v":45.804333717605424},{"$f":"K39","v":30.536222478403619},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J43:J44)","v":45.804333717605424},{"$f":"SUM(K43:K44)","v":76.340556196009047},76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,76.340556196009047,{"$f":"SUM(AL43:AL44)","v":0}]
[]
[null,null,"Depreciation calculation - Inverters"]
[null,null,"Tax Life - Inverters","Years",{"$f":"SUM(J48:AN48)","v":25},null,null,null,null,{"$f":"IF(AND(J3>=Inputs!$E$193,J4<=Inputs!$E$194,J6=1),1,0)","v":0},{"$f":"IF(AND(K3>=Inputs!$E$193,K4<=Inputs!$E$194,K6=1),1,0)","v":0},{"$f":"IF(AND(L3>=Inputs!$E$193,L4<=Inputs!$E$194,L6=1),1,0)","v":0},{"$f":"IF(AND(M3>=Inputs!$E$193,M4<=Inputs!$E$194,M6=1),1,0)","v":1},{"$f":"IF(AND(N3>=Inputs!$E$193,N4<=Inputs!$E$194,N6=1),1,0)","v":1},{"$f":"IF(AND(O3>=Inputs!$E$193,O4<=Inputs!$E$194,O6=1),1,0)","v":1},{"$f":"IF(AND(P3>=Inputs!$E$193,P4<=Inputs!$E$194,P6=1),1,0)","v":1},{"$f":"IF(AND(Q3>=Inputs!$E$193,Q4<=Inputs!$E$194,Q6=1),1,0)","v":1},{"$f":"IF(AND(R3>=Inputs!$E$193,R4<=Inputs!$E$194,R6=1),1,0)","v":1},{"$f":"IF(AND(S3>=Inputs!$E$193,S4<=Inputs!$E$194,S6=1),1,0)","v":1},{"$f":"IF(AND(T3>=Inputs!$E$193,T4<=Inputs!$E$194,T6=1),1,0)","v":1},{"$f":"IF(AND(U3>=Inputs!$E$193,U4<=Inputs!$E$194,U6=1),1,0)","v":1},{"$f":"IF(AND(V3>=Inputs!$E$193,V4<=Inputs!$E$194,V6=1),1,0)","v":1},{"$f":"IF(AND(W3>=Inputs!$E$193,W4<=Inputs!$E$194,W6=1),1,0)","v":1},{"$f":"IF(AND(X3>=Inputs!$E$193,X4<=Inputs!$E$194,X6=1),1,0)","v":1},{"$f":"IF(AND(Y3>=Inputs!$E$193,Y4<=Inputs!$E$194,Y6=1),1,0)","v":1},{"$f":"IF(AND(Z3>=Inputs!$E$193,Z4<=Inputs!$E$194,Z6=1),1,0)","v":1},{"$f":"IF(AND(AA3>=Inputs!$E$193,AA4<=Inputs!$E$194,AA6=1),1,0)","v":1},{"$f":"IF(AND(AB3>=Inputs!$E$193,AB4<=Inputs!$E$194,AB6=1),1,0)","v":1},{"$f":"IF(AND(AC3>=Inputs!$E$193,AC4<=Inputs!$E$194,AC6=1),1,0)","v":1},{"$f":"IF(AND(AD3>=Inputs!$E$193,AD4<=Inputs!$E$194,AD6=1),1,0)","v":1},{"$f":"IF(AND(AE3>=Inputs!$E$193,AE4<=Inputs!$E$194,AE6=1),1,0)","v":1},{"$f":"IF(AND(AF3>=Inputs!$E$193,AF4<=Inputs!$E$194,AF6=1),1,0)","v":1},{"$f":"IF(AND(AG3>=Inputs!$E$193,AG4<=Inputs!$E$194,AG6=1),1,0)","v":1},{"$f":"IF(AND(AH3>=Inputs!$E$193,AH4<=Inputs!$E$194,AH6=1),1,0)","v":1},{"$f":"IF(AND(AI3>=Inputs!$E$193,AI4<=Inputs!$E$194,AI6=1),1,0)","v":1},{"$f":"IF(AND(AJ3>=Inputs!$E$193,AJ4<=Inputs!$E$194,AJ6=1),1,0)","v":1},{"$f":"IF(AND(AK3>=Inputs!$E$193,AK4<=Inputs!$E$194,AK6=1),1,0)","v":1},{"$f":"IF(AND(AL3>=Inputs!$E$193,AL4<=Inputs!$E$194,AL6=1),1,0)","v":0},{"$f":"IF(AND(AM3>=Inputs!$E$193,AM4<=Inputs!$E$194,AM6=1),1,0)","v":0},{"$f":"IF(AND(AN3>=Inputs!$E$193,AN4<=Inputs!$E$194,AN6=1),1,0)","v":0}]
[" ",null,"Depreciation rate","%",null,null,null,null,{"$f":"SUM(J49:AN49)","v":1.0000000000000002},{"$f":"IF(J48=0,0,LOOKUP(J29,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(K48=0,0,LOOKUP(K29,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(L48=0,0,LOOKUP(L29,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(M48=0,0,LOOKUP(M$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0.08},{"$f":"IF(N48=0,0,LOOKUP(N$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":7.3599999999999999E-2},{"$f":"IF(O48=0,0,LOOKUP(O$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":6.7712000000000008E-2},{"$f":"IF(P48=0,0,LOOKUP(P$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":6.2295040000000003E-2},{"$f":"IF(Q48=0,0,LOOKUP(Q$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":5.7311436800000004E-2},{"$f":"IF(R48=0,0,LOOKUP(R$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":5.2726521856000005E-2},{"$f":"IF(S48=0,0,LOOKUP(S$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.850840010752E-2},{"$f":"IF(T48=0,0,LOOKUP(T$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.46277280989184E-2},{"$f":"IF(U48=0,0,LOOKUP(U$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":4.1057509851004932E-2},{"$f":"IF(V48=0,0,LOOKUP(V$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.7772909062924541E-2},{"$f":"IF(W48=0,0,LOOKUP(W$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.4751076337890575E-2},{"$f":"IF(X48=0,0,LOOKUP(X$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":3.1970990230859329E-2},{"$f":"IF(Y48=0,0,LOOKUP(Y$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.9413311012390586E-2},{"$f":"IF(Z48=0,0,LOOKUP(Z$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AA48=0,0,LOOKUP(AA$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AB48=0,0,LOOKUP(AB$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AC48=0,0,LOOKUP(AC$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AD48=0,0,LOOKUP(AD$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AE48=0,0,LOOKUP(AE$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AF48=0,0,LOOKUP(AF$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AG48=0,0,LOOKUP(AG$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AH48=0,0,LOOKUP(AH$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AI48=0,0,LOOKUP(AI$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AJ48=0,0,LOOKUP(AJ$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AK48=0,0,LOOKUP(AK$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":2.8187756386874308E-2},{"$f":"IF(AL48=0,0,LOOKUP(AL$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AM48=0,0,LOOKUP(AM$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AN48=0,0,LOOKUP(AN$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0}]
[null,null,"Less: Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J50:BM50)","v":-76.340556196009047},{"$f":"(J49*J45)*-J48","v":0},{"$f":"(K49*K45)*-K48","v":0},{"$f":"(L49*L45)*-L48","v":0},{"$f":"(M49*M45)*-M48","v":-6.1072444956807237},{"$f":"(N49*N45)*-N48","v":-5.6186649360262662},{"$f":"(O49*O45)*-O48","v":-5.1691717411441651},{"$f":"(P49*P45)*-P48","v":-4.7556380018526312},{"$f":"(Q49*Q45)*-Q48","v":-4.3751869617044212},{"$f":"(R49*R45)*-R48","v":-4.0251720047680672},{"$f":"(S49*S45)*-S48","v":-3.7031582443866218},{"$f":"(T49*T45)*-T48","v":-3.4069055848356919},{"$f":"(U49*U45)*-U48","v":-3.1343531380488372},{"$f":"(V49*V45)*-V48","v":-2.8836048870049305},{"$f":"(W49*W45)*-W48","v":-2.6529164960445359},{"$f":"(X49*X45)*-X48","v":-2.4406831763609729},{"$f":"(Y49*Y45)*-Y48","v":-2.2454285222520953},{"$f":"(Z49*Z45)*-Z48","v":-2.1518690004915912},{"$f":"(AA49*AA45)*-AA48","v":-2.1518690004915912},{"$f":"(AB49*AB45)*-AB48","v":-2.1518690004915912},{"$f":"(AC49*AC45)*-AC48","v":-2.1518690004915912},{"$f":"(AD49*AD45)*-AD48","v":-2.1518690004915912},{"$f":"(AE49*AE45)*-AE48","v":-2.1518690004915912},{"$f":"(AF49*AF45)*-AF48","v":-2.1518690004915912},{"$f":"(AG49*AG45)*-AG48","v":-2.1518690004915912},{"$f":"(AH49*AH45)*-AH48","v":-2.1518690004915912},{"$f":"(AI49*AI45)*-AI48","v":-2.1518690004915912},{"$f":"(AJ49*AJ45)*-AJ48","v":-2.1518690004915912},{"$f":"(AK49*AK45)*-AK48","v":-2.1518690004915912},{"$f":"(AL49*AL45)*-AL48","v":0}]
[null,null,"Accumulated depreciation","AUD M",null,null,null,null,null,{"$f":"IF(J48=0,0,J50+I51)","v":0},{"$f":"IF(K48=0,0,K50+J51)","v":0},{"$f":"IF(L48=0,0,L50+K51)","v":0},{"$f":"IF(M48=0,0,M50+L51)","v":-6.1072444956807237},{"$f":"IF(N48=0,0,N50+M51)","v":-11.72590943170699},{"$f":"IF(O48=0,0,O50+N51)","v":-16.895081172851157},{"$f":"IF(P48=0,0,P50+O51)","v":-21.650719174703788},{"$f":"IF(Q48=0,0,Q50+P51)","v":-26.02590613640821},{"$f":"IF(R48=0,0,R50+Q51)","v":-30.051078141176276},{"$f":"IF(S48=0,0,S50+R51)","v":-33.754236385562898},{"$f":"IF(T48=0,0,T50+S51)","v":-37.161141970398589},{"$f":"IF(U48=0,0,U50+T51)","v":-40.295495108447426},{"$f":"IF(V48=0,0,V50+U51)","v":-43.179099995452354},{"$f":"IF(W48=0,0,W50+V51)","v":-45.832016491496887},{"$f":"IF(X48=0,0,X50+W51)","v":-48.272699667857857},{"$f":"IF(Y48=0,0,Y50+X51)","v":-50.518128190109955},{"$f":"IF(Z48=0,0,Z50+Y51)","v":-52.669997190601549},{"$f":"IF(AA48=0,0,AA50+Z51)","v":-54.821866191093143},{"$f":"IF(AB48=0,0,AB50+AA51)","v":-56.973735191584737},{"$f":"IF(AC48=0,0,AC50+AB51)","v":-59.125604192076331},{"$f":"IF(AD48=0,0,AD50+AC51)","v":-61.277473192567925},{"$f":"IF(AE48=0,0,AE50+AD51)","v":-63.429342193059519},{"$f":"IF(AF48=0,0,AF50+AE51)","v":-65.581211193551113},{"$f":"IF(AG48=0,0,AG50+AF51)","v":-67.733080194042699},{"$f":"IF(AH48=0,0,AH50+AG51)","v":-69.884949194534286},{"$f":"IF(AI48=0,0,AI50+AH51)","v":-72.036818195025873},{"$f":"IF(AJ48=0,0,AJ50+AI51)","v":-74.18868719551746},{"$f":"IF(AK48=0,0,AK50+AJ51)","v":-76.340556196009047},{"$f":"IF(AL48=0,0,AL50+AK51)","v":0},{"$f":"IF(AM48=0,0,AM50+AL51)","v":0},{"$f":"IF(AN48=0,0,AN50+AM51)","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"J45+J51","v":45.804333717605424},{"$f":"K45+K51","v":76.340556196009047},{"$f":"L45+L51","v":76.340556196009047},{"$f":"M45+M51","v":70.233311700328329},{"$f":"N45+N51","v":64.614646764302051},{"$f":"O45+O51","v":59.44547502315789},{"$f":"P45+P51","v":54.689837021305259},{"$f":"Q45+Q51","v":50.314650059600837},{"$f":"R45+R51","v":46.28947805483277},{"$f":"S45+S51","v":42.586319810446149},{"$f":"T45+T51","v":39.179414225610458},{"$f":"U45+U51","v":36.045061087561621},{"$f":"V45+V51","v":33.161456200556692},{"$f":"W45+W51","v":30.50853970451216},{"$f":"X45+X51","v":28.067856528151189},{"$f":"Y45+Y51","v":25.822428005899091},{"$f":"Z45+Z51","v":23.670559005407497},{"$f":"AA45+AA51","v":21.518690004915904},{"$f":"AB45+AB51","v":19.36682100442431},{"$f":"AC45+AC51","v":17.214952003932716},{"$f":"AD45+AD51","v":15.063083003441122},{"$f":"AE45+AE51","v":12.911214002949528},{"$f":"AF45+AF51","v":10.759345002457934},{"$f":"AG45+AG51","v":8.6074760019663472},{"$f":"AH45+AH51","v":6.4556070014747604},{"$f":"AI45+AI51","v":4.3037380009831736},{"$f":"AJ45+AJ51","v":2.1518690004915868},{"$f":"AK45+AK51","v":0},{"$f":"AL45+AL51","v":0}]
[]
[null,null,"Replacement inverter summary"]
[null,null,"Construction capex: Replacement inverters ","AUD M",null,null,null,null,{"$f":"SUM(J55:BM55)","v":0},{"$f":"Cons!J47","v":0},{"$f":"Cons!K47","v":0},{"$f":"Cons!L47","v":0},{"$f":"Cons!M47","v":0},{"$f":"Cons!N47","v":0},{"$f":"Cons!O47","v":0},{"$f":"Cons!P47","v":0},{"$f":"Cons!Q47","v":0},{"$f":"Cons!R47","v":0},{"$f":"Cons!S47","v":0},{"$f":"Cons!T47","v":0},{"$f":"Cons!U47","v":0},{"$f":"Cons!V47","v":0},{"$f":"Cons!W47","v":0},{"$f":"Cons!X47","v":0},{"$f":"Cons!Y47","v":0},{"$f":"Cons!Z47","v":0},{"$f":"Cons!AA47","v":0},{"$f":"Cons!AB47","v":0},{"$f":"Cons!AC47","v":0},{"$f":"Cons!AD47","v":0},{"$f":"Cons!AE47","v":0},{"$f":"Cons!AF47","v":0},{"$f":"Cons!AG47","v":0},{"$f":"Cons!AH47","v":0},{"$f":"Cons!AI47","v":0},{"$f":"Cons!AJ47","v":0},{"$f":"Cons!AK47","v":0},{"$f":"Cons!AL47","v":0}]
[null,null,"Total capitalised expenses","AUD M",null,null,null,null,{"$f":"SUM(J56:BM56)","v":0},{"$f":"SUM(J55:J55)","v":0},{"$f":"SUM(K55:K55)","v":0},{"$f":"SUM(L55:L55)","v":0},{"$f":"SUM(M55:M55)","v":0},{"$f":"SUM(N55:N55)","v":0},{"$f":"SUM(O55:O55)","v":0},{"$f":"SUM(P55:P55)","v":0},{"$f":"SUM(Q55:Q55)","v":0},{"$f":"SUM(R55:R55)","v":0},{"$f":"SUM(S55:S55)","v":0},{"$f":"SUM(T55:T55)","v":0},{"$f":"SUM(U55:U55)","v":0},{"$f":"SUM(V55:V55)","v":0},{"$f":"SUM(W55:W55)","v":0},{"$f":"SUM(X55:X55)","v":0},{"$f":"SUM(Y55:Y55)","v":0},{"$f":"SUM(Z55:Z55)","v":0},{"$f":"SUM(AA55:AA55)","v":0},{"$f":"SUM(AB55:AB55)","v":0},{"$f":"SUM(AC55:AC55)","v":0},{"$f":"SUM(AD55:AD55)","v":0},{"$f":"SUM(AE55:AE55)","v":0},{"$f":"SUM(AF55:AF55)","v":0},{"$f":"SUM(AG55:AG55)","v":0},{"$f":"SUM(AH55:AH55)","v":0},{"$f":"SUM(AI55:AI55)","v":0},{"$f":"SUM(AJ55:AJ55)","v":0},{"$f":"SUM(AK55:AK55)","v":0},{"$f":"SUM(AL55:AL55)","v":0}]
[]
[null,null,"replacement inverter"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"IF(J$4<=$E$6,I61,0)","v":0},{"$f":"IF(K$4<=$E$6,J61,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Construction Capex (replacement invert)","AUD M",null,null,null,null,{"$f":"SUM(J60:BM60)","v":0},{"$f":"J55","v":0},{"$f":"K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J59:J60)","v":0},{"$f":"SUM(K59:K60)","v":0},{"$f":"SUM(L59:L60)","v":0},{"$f":"SUM(M59:M60)","v":0},{"$f":"SUM(N59:N60)","v":0},{"$f":"SUM(O59:O60)","v":0},{"$f":"SUM(P59:P60)","v":0},{"$f":"SUM(Q59:Q60)","v":0},{"$f":"SUM(R59:R60)","v":0},{"$f":"SUM(S59:S60)","v":0},{"$f":"SUM(T59:T60)","v":0},{"$f":"SUM(U59:U60)","v":0},{"$f":"SUM(V59:V60)","v":0},{"$f":"SUM(W59:W60)","v":0},{"$f":"SUM(X59:X60)","v":0},{"$f":"SUM(Y59:Y60)","v":0},{"$f":"SUM(Z59:Z60)","v":0},{"$f":"SUM(AA59:AA60)","v":0},{"$f":"SUM(AB59:AB60)","v":0},{"$f":"SUM(AC59:AC60)","v":0},{"$f":"SUM(AD59:AD60)","v":0},{"$f":"SUM(AE59:AE60)","v":0},{"$f":"SUM(AF59:AF60)","v":0},{"$f":"SUM(AG59:AG60)","v":0},{"$f":"SUM(AH59:AH60)","v":0},{"$f":"SUM(AI59:AI60)","v":0},{"$f":"SUM(AJ59:AJ60)","v":0},{"$f":"SUM(AK59:AK60)","v":0},{"$f":"SUM(AL59:AL60)","v":0}]
[]
[null,null,"Depreciation calculation - Inverters"]
[null,null,"Tax Life - Inverters","Years",{"$f":"SUM(J64:AN64)","v":0},null,null,null,null,{"$f":"IF(AND(J3>=Inputs!$E$198,J4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(K3>=Inputs!$E$198,K4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(L3>=Inputs!$E$198,L4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(M3>=Inputs!$E$198,M4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(N3>=Inputs!$E$198,N4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(O3>=Inputs!$E$198,O4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(P3>=Inputs!$E$198,P4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(Q3>=Inputs!$E$198,Q4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(R3>=Inputs!$E$198,R4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(S3>=Inputs!$E$198,S4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(T3>=Inputs!$E$198,T4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(U3>=Inputs!$E$198,U4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(V3>=Inputs!$E$198,V4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(W3>=Inputs!$E$198,W4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(X3>=Inputs!$E$198,X4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(Y3>=Inputs!$E$198,Y4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(Z3>=Inputs!$E$198,Z4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AA3>=Inputs!$E$198,AA4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AB3>=Inputs!$E$198,AB4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AC3>=Inputs!$E$198,AC4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AD3>=Inputs!$E$198,AD4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AE3>=Inputs!$E$198,AE4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AF3>=Inputs!$E$198,AF4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AG3>=Inputs!$E$198,AG4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AH3>=Inputs!$E$198,AH4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AI3>=Inputs!$E$198,AI4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AJ3>=Inputs!$E$198,AJ4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AK3>=Inputs!$E$198,AK4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AL3>=Inputs!$E$198,AL4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AM3>=Inputs!$E$198,AM4<=Inputs!$E$199),1,0)","v":0},{"$f":"IF(AND(AN3>=Inputs!$E$198,AN4<=Inputs!$E$199),1,0)","v":0}]
[" ",null,"Depreciation rate","%",null,null,null,null,{"$f":"SUM(J65:AN65)","v":0},{"$f":"IF(J64=0,0,LOOKUP(J44,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(K64=0,0,LOOKUP(K44,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(L64=0,0,LOOKUP(L44,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(M64=0,0,LOOKUP(M$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(N64=0,0,LOOKUP(N$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(O64=0,0,LOOKUP(O$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(P64=0,0,LOOKUP(P$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(Q64=0,0,LOOKUP(Q$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(R64=0,0,LOOKUP(R$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(S64=0,0,LOOKUP(S$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(T64=0,0,LOOKUP(T$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(U64=0,0,LOOKUP(U$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(V64=0,0,LOOKUP(V$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(W64=0,0,LOOKUP(W$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(X64=0,0,LOOKUP(X$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(Y64=0,0,LOOKUP(Y$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(Z64=0,0,LOOKUP(Z$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AA64=0,0,LOOKUP(AA$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AB64=0,0,LOOKUP(AB$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AC64=0,0,LOOKUP(AC$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AD64=0,0,LOOKUP(AD$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AE64=0,0,LOOKUP(AE$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AF64=0,0,LOOKUP(AF$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AG64=0,0,LOOKUP(AG$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AH64=0,0,LOOKUP(AH$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AI64=0,0,LOOKUP(AI$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AJ64=0,0,LOOKUP(AJ$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AK64=0,0,LOOKUP(AK$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AL64=0,0,LOOKUP(AL$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AM64=0,0,LOOKUP(AM$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0},{"$f":"IF(AN64=0,0,LOOKUP(AN$14,Inputs!$H$188:$AG$188,Inputs!$H$189:$AG$189))","v":0}]
[null,null,"Less: Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J66:BM66)","v":0},{"$f":"(J65*J61)*-J64","v":0},{"$f":"(K65*K61)*-K64","v":0},{"$f":"(L65*L61)*-L64","v":0},{"$f":"(M65*M61)*-M64","v":0},{"$f":"(N65*N61)*-N64","v":0},{"$f":"(O65*O61)*-O64","v":0},{"$f":"(P65*P61)*-P64","v":0},{"$f":"(Q65*Q61)*-Q64","v":0},{"$f":"(R65*R61)*-R64","v":0},{"$f":"(S65*S61)*-S64","v":0},{"$f":"(T65*T61)*-T64","v":0},{"$f":"(U65*U61)*-U64","v":0},{"$f":"(V65*V61)*-V64","v":0},{"$f":"(W65*W61)*-W64","v":0},{"$f":"(X65*X61)*-X64","v":0},{"$f":"(Y65*Y61)*-Y64","v":0},{"$f":"(Z65*Z61)*-Z64","v":0},{"$f":"(AA65*AA61)*-AA64","v":0},{"$f":"(AB65*AB61)*-AB64","v":0},{"$f":"(AC65*AC61)*-AC64","v":0},{"$f":"(AD65*AD61)*-AD64","v":0},{"$f":"(AE65*AE61)*-AE64","v":0},{"$f":"(AF65*AF61)*-AF64","v":0},{"$f":"(AG65*AG61)*-AG64","v":0},{"$f":"(AH65*AH61)*-AH64","v":0},{"$f":"(AI65*AI61)*-AI64","v":0},{"$f":"(AJ65*AJ61)*-AJ64","v":0},{"$f":"(AK65*AK61)*-AK64","v":0},{"$f":"(AL65*AL61)*-AL64","v":0}]
[null,null,"Accumulated depreciation","AUD M",null,null,null,null,null,{"$f":"IF(J64=0,0,J66+I67)","v":0},{"$f":"IF(K64=0,0,K66+J67)","v":0},{"$f":"IF(L64=0,0,L66+K67)","v":0},{"$f":"IF(M64=0,0,M66+L67)","v":0},{"$f":"IF(N64=0,0,N66+M67)","v":0},{"$f":"IF(O64=0,0,O66+N67)","v":0},{"$f":"IF(P64=0,0,P66+O67)","v":0},{"$f":"IF(Q64=0,0,Q66+P67)","v":0},{"$f":"IF(R64=0,0,R66+Q67)","v":0},{"$f":"IF(S64=0,0,S66+R67)","v":0},{"$f":"IF(T64=0,0,T66+S67)","v":0},{"$f":"IF(U64=0,0,U66+T67)","v":0},{"$f":"IF(V64=0,0,V66+U67)","v":0},{"$f":"IF(W64=0,0,W66+V67)","v":0},{"$f":"IF(X64=0,0,X66+W67)","v":0},{"$f":"IF(Y64=0,0,Y66+X67)","v":0},{"$f":"IF(Z64=0,0,Z66+Y67)","v":0},{"$f":"IF(AA64=0,0,AA66+Z67)","v":0},{"$f":"IF(AB64=0,0,AB66+AA67)","v":0},{"$f":"IF(AC64=0,0,AC66+AB67)","v":0},{"$f":"IF(AD64=0,0,AD66+AC67)","v":0},{"$f":"IF(AE64=0,0,AE66+AD67)","v":0},{"$f":"IF(AF64=0,0,AF66+AE67)","v":0},{"$f":"IF(AG64=0,0,AG66+AF67)","v":0},{"$f":"IF(AH64=0,0,AH66+AG67)","v":0},{"$f":"IF(AI64=0,0,AI66+AH67)","v":0},{"$f":"IF(AJ64=0,0,AJ66+AI67)","v":0},{"$f":"IF(AK64=0,0,AK66+AJ67)","v":0},{"$f":"IF(AL64=0,0,AL66+AK67)","v":0},{"$f":"IF(AM64=0,0,AM66+AL67)","v":0},{"$f":"IF(AN64=0,0,AN66+AM67)","v":0}]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"J61+J67","v":0},{"$f":"K61+K67","v":0},{"$f":"L61+L67","v":0},{"$f":"M61+M67","v":0},{"$f":"N61+N67","v":0},{"$f":"O61+O67","v":0},{"$f":"P61+P67","v":0},{"$f":"Q61+Q67","v":0},{"$f":"R61+R67","v":0},{"$f":"S61+S67","v":0},{"$f":"T61+T67","v":0},{"$f":"U61+U67","v":0},{"$f":"V61+V67","v":0},{"$f":"W61+W67","v":0},{"$f":"X61+X67","v":0},{"$f":"Y61+Y67","v":0},{"$f":"Z61+Z67","v":0},{"$f":"AA61+AA67","v":0},{"$f":"AB61+AB67","v":0},{"$f":"AC61+AC67","v":0},{"$f":"AD61+AD67","v":0},{"$f":"AE61+AE67","v":0},{"$f":"AF61+AF67","v":0},{"$f":"AG61+AG67","v":0},{"$f":"AH61+AH67","v":0},{"$f":"AI61+AI67","v":0},{"$f":"AJ61+AJ67","v":0},{"$f":"AK61+AK67","v":0},{"$f":"AL61+AL67","v":0}]
[]
[]
[null,null,"Straight line method"]
[null,null,"Summary of costs"]
[null,null,"Interest during construction","AUD M",null,null,null,null,{"$f":"SUM(J73:BM73)","v":7.1570958971038436},{"$f":"Cons!J132","v":0},{"$f":"Cons!K132","v":2.1648127770540957},{"$f":"Cons!L132","v":4.9922831200497484},{"$f":"Cons!M132","v":0},{"$f":"Cons!N132","v":0},{"$f":"Cons!O132","v":0},{"$f":"Cons!P132","v":0},{"$f":"Cons!Q132","v":0},{"$f":"Cons!R132","v":0},{"$f":"Cons!S132","v":0},{"$f":"Cons!T132","v":0},{"$f":"Cons!U132","v":0},{"$f":"Cons!V132","v":0},{"$f":"Cons!W132","v":0},{"$f":"Cons!X132","v":0},{"$f":"Cons!Y132","v":0},{"$f":"Cons!Z132","v":0},{"$f":"Cons!AA132","v":0},{"$f":"Cons!AB132","v":0},{"$f":"Cons!AC132","v":0},{"$f":"Cons!AD132","v":0},{"$f":"Cons!AE132","v":0},{"$f":"Cons!AF132","v":0},{"$f":"Cons!AG132","v":0},{"$f":"Cons!AH132","v":0},{"$f":"Cons!AI132","v":0},{"$f":"Cons!AJ132","v":0},{"$f":"Cons!AK132","v":0},{"$f":"Cons!AL132","v":0}]
[null,null,"Fees during construction","AUD M",null,null,null,null,{"$f":"SUM(J74:BM74)","v":5.6589544683793722},{"$f":"Cons!J133","v":5.6589544683793722},{"$f":"Cons!K133","v":0},{"$f":"Cons!L133","v":0},{"$f":"Cons!M133","v":0},{"$f":"Cons!N133","v":0},{"$f":"Cons!O133","v":0},{"$f":"Cons!P133","v":0},{"$f":"Cons!Q133","v":0},{"$f":"Cons!R133","v":0},{"$f":"Cons!S133","v":0},{"$f":"Cons!T133","v":0},{"$f":"Cons!U133","v":0},{"$f":"Cons!V133","v":0},{"$f":"Cons!W133","v":0},{"$f":"Cons!X133","v":0},{"$f":"Cons!Y133","v":0},{"$f":"Cons!Z133","v":0},{"$f":"Cons!AA133","v":0},{"$f":"Cons!AB133","v":0},{"$f":"Cons!AC133","v":0},{"$f":"Cons!AD133","v":0},{"$f":"Cons!AE133","v":0},{"$f":"Cons!AF133","v":0},{"$f":"Cons!AG133","v":0},{"$f":"Cons!AH133","v":0},{"$f":"Cons!AI133","v":0},{"$f":"Cons!AJ133","v":0},{"$f":"Cons!AK133","v":0},{"$f":"Cons!AL133","v":0}]
[null,null,"Total capitalised expenses","AUD M",null,null,null,null,{"$f":"SUM(J75:BM75)","v":12.816050365483216},{"$f":"SUM(J73:J74)","v":5.6589544683793722},{"$f":"SUM(K73:K74)","v":2.1648127770540957},4.9922831200497484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I81","v":0},{"$f":"J81","v":5.6589544683793722},{"$f":"K81","v":7.8237672454334675},12.816050365483216,12.303408350863887,11.790766336244557,11.278124321625228,10.765482307005898,10.252840292386569,9.7401982777672398,9.2275562631479104,8.7149142485285811,8.2022722339092518,7.6896302192899233,7.1769882046705948,6.6643461900512664,6.1517041754319379,5.6390621608126095,5.126420146193281,4.6137781315739526,4.1011361169546241,3.5884941023352956,3.0758520877159672,2.5632100730966387,2.0505680584773103,1.5379260438579816,1.0252840292386529,0.51264201461932424,-4.4408920985006262E-15]
[null,null,"Add: Financing expenses","AUD M",null,null,null,null,{"$f":"SUM(J79:BM79)","v":12.816050365483216},{"$f":"J75","v":5.6589544683793722},{"$f":"K75","v":2.1648127770540957},4.9922831200497484,{"$f":"M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation","AUD M",null,null,null,null,{"$f":"SUM(J80:BM80)","v":-12.816050365483221},{"$f":"-J87","v":0},{"$f":"-K87","v":0},0,-0.51264201461932868,{"$f":"-N87","v":-0.51264201461932868},-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,-0.51264201461932868,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J78:J80)","v":5.6589544683793722},{"$f":"SUM(K78:K80)","v":7.8237672454334675},{"$f":"SUM(L78:L80)","v":12.816050365483216},{"$f":"SUM(M78:M80)","v":12.303408350863887},{"$f":"SUM(N78:N80)","v":11.790766336244557},11.278124321625228,10.765482307005898,10.252840292386569,9.7401982777672398,9.2275562631479104,8.7149142485285811,8.2022722339092518,7.6896302192899233,7.1769882046705948,6.6643461900512664,6.1517041754319379,5.6390621608126095,5.126420146193281,4.6137781315739526,4.1011361169546241,3.5884941023352956,3.0758520877159672,2.5632100730966387,2.0505680584773103,1.5379260438579816,1.0252840292386529,0.51264201461932424,-4.4408920985006262E-15,-4.4408920985006262E-15]
[]
[null,null,"Depreciation calculation"]
[null,null,"Periods included","Num #",{"$f":"Inputs!E203","v":25},null,null,null,null,{"$f":"MIN(J18,$E84)","v":1},{"$f":"MIN(K18,$E84)","v":2},{"$f":"MIN(L18,$E84)","v":3},{"$f":"MIN(M18,$E84)","v":4},{"$f":"MIN(N18,$E84)","v":5},{"$f":"MIN(O18,$E84)","v":6},{"$f":"MIN(P18,$E84)","v":7},{"$f":"MIN(Q18,$E84)","v":8},{"$f":"MIN(R18,$E84)","v":9},{"$f":"MIN(S18,$E84)","v":10},{"$f":"MIN(T18,$E84)","v":11},{"$f":"MIN(U18,$E84)","v":12},{"$f":"MIN(V18,$E84)","v":13},{"$f":"MIN(W18,$E84)","v":14},{"$f":"MIN(X18,$E84)","v":15},{"$f":"MIN(Y18,$E84)","v":16},{"$f":"MIN(Z18,$E84)","v":17},{"$f":"MIN(AA18,$E84)","v":18},{"$f":"MIN(AB18,$E84)","v":19},{"$f":"MIN(AC18,$E84)","v":20},{"$f":"MIN(AD18,$E84)","v":21},{"$f":"MIN(AE18,$E84)","v":22},{"$f":"MIN(AF18,$E84)","v":23},{"$f":"MIN(AG18,$E84)","v":24},{"$f":"MIN(AH18,$E84)","v":25},{"$f":"MIN(AI18,$E84)","v":25},{"$f":"MIN(AJ18,$E84)","v":25},{"$f":"MIN(AK18,$E84)","v":25},{"$f":"MIN(AL18,$E84)","v":25}]
[null,null,"Additions","AUD M",null,null,null,null,null,{"$f":"IF(J13=1,SUM($J79:J79),0)","v":0},{"$f":"IF(K13=1,SUM($J79:K79),0)","v":0},{"$f":"IF(L13=1,SUM($J79:L79),0)","v":12.816050365483216},{"$f":"IF(M13=1,SUM($J79:M79),0)","v":0},{"$f":"IF(N13=1,SUM($J79:N79),0)","v":0},{"$f":"IF(O13=1,SUM($J79:O79),0)","v":0},{"$f":"IF(P13=1,SUM($J79:P79),0)","v":0},{"$f":"IF(Q13=1,SUM($J79:Q79),0)","v":0},{"$f":"IF(R13=1,SUM($J79:R79),0)","v":0},{"$f":"IF(S13=1,SUM($J79:S79),0)","v":0},{"$f":"IF(T13=1,SUM($J79:T79),0)","v":0},{"$f":"IF(U13=1,SUM($J79:U79),0)","v":0},{"$f":"IF(V13=1,SUM($J79:V79),0)","v":0},{"$f":"IF(W13=1,SUM($J79:W79),0)","v":0},{"$f":"IF(X13=1,SUM($J79:X79),0)","v":0},{"$f":"IF(Y13=1,SUM($J79:Y79),0)","v":0},{"$f":"IF(Z13=1,SUM($J79:Z79),0)","v":0},{"$f":"IF(AA13=1,SUM($J79:AA79),0)","v":0},{"$f":"IF(AB13=1,SUM($J79:AB79),0)","v":0},{"$f":"IF(AC13=1,SUM($J79:AC79),0)","v":0},{"$f":"IF(AD13=1,SUM($J79:AD79),0)","v":0},{"$f":"IF(AE13=1,SUM($J79:AE79),0)","v":0},{"$f":"IF(AF13=1,SUM($J79:AF79),0)","v":0},{"$f":"IF(AG13=1,SUM($J79:AG79),0)","v":0},{"$f":"IF(AH13=1,SUM($J79:AH79),0)","v":0},{"$f":"IF(AI13=1,SUM($J79:AI79),0)","v":0},{"$f":"IF(AJ13=1,SUM($J79:AJ79),0)","v":0},{"$f":"IF(AK13=1,SUM($J79:AK79),0)","v":0},{"$f":"IF(AL13=1,SUM($J79:AL79),0)","v":0}]
[null,null,"Depreciation base","AUD M",null,null,null,null,null,{"$f":"SUM(OFFSET(I85,0,0,1,-J84))","v":0},{"$f":"SUM(OFFSET(J85,0,0,1,-K84))","v":0},0,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,{"$f":"SUM(OFFSET(S85,0,0,1,-T84))","v":12.816050365483216},12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,12.816050365483216,0]
[null,null,"Depreciation","AUD M",{"$f":"Inputs!$E$204","v":0.04},null,null,null,null,{"$f":"$E87*J86","v":0},{"$f":"$E87*K86","v":0},0,0.51264201461932868,{"$f":"$E87*N86","v":0.51264201461932868},0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0.51264201461932868,0]
[]
[null,null,"Combined PPE"]
[null,null,"Account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"IF(J4<=$E$6,I94,0)","v":0},{"$f":"IF(K4<=$E$6,J94,0)","v":353.66185028081696},{"$f":"IF(L4<=$E$6,K94,0)","v":693.51326749246971},{"$f":"IF(M4<=$E$6,L94,0)","v":805.50915816346503},{"$f":"IF(N4<=$E$6,M94,0)","v":741.58106752500714},{"$f":"IF(O4<=$E$6,N94,0)","v":682.72621277645635},{"$f":"IF(P4<=$E$6,O94,0)","v":628.5387350466201},{"$f":"IF(Q4<=$E$6,P94,0)","v":578.64524417400116},{"$f":"IF(R4<=$E$6,Q94,0)","v":532.70222121002223},{"$f":"IF(S4<=$E$6,R94,0)","v":490.39362872199206},{"$f":"IF(T4<=$E$6,S94,0)","v":451.42871227183474},{"$f":"IF(U4<=$E$6,T94,0)","v":415.53997777652046},{"$f":"IF(V4<=$E$6,U94,0)","v":382.48133067966177},{"$f":"IF(W4<=$E$6,V94,0)","v":352.02636398938222},{"$f":"IF(X4<=$E$6,W94,0)","v":323.9667832731555},{"$f":"IF(Y4<=$E$6,X94,0)","v":298.11095765305737},{"$f":"IF(Z4<=$E$6,Y94,0)","v":274.28258672139754},{"$f":"IF(AA4<=$E$6,Z94,0)","v":251.42570449461439},{"$f":"IF(AB4<=$E$6,AA94,0)","v":228.56882226783125},{"$f":"IF(AC4<=$E$6,AB94,0)","v":205.71194004104811},{"$f":"IF(AD4<=$E$6,AC94,0)","v":182.85505781426497},{"$f":"IF(AE4<=$E$6,AD94,0)","v":159.99817558748182},{"$f":"IF(AF4<=$E$6,AE94,0)","v":137.14129336069868},{"$f":"IF(AG4<=$E$6,AF94,0)","v":114.28441113391554},{"$f":"IF(AH4<=$E$6,AG94,0)","v":91.427528907132398},{"$f":"IF(AI4<=$E$6,AH94,0)","v":68.570646680349256},{"$f":"IF(AJ4<=$E$6,AI94,0)","v":45.713764453566121},{"$f":"IF(AK4<=$E$6,AJ94,0)","v":22.856882226782986},{"$f":"IF(AL4<=$E$6,AK94,0)","v":0}]
[null,null,"Additions","AUD M",null,null,null,null,{"$f":"SUM(J92:BM92)","v":805.50915816346503},{"$f":"J28+J44+J60+J79","v":353.66185028081696},{"$f":"K28+K44+K60+K79","v":339.85141721165274},{"$f":"L28+L44+L60+L79","v":111.99589067099528},{"$f":"M28+M44+M60+M79","v":0},{"$f":"N28+N44+N60+N79","v":0},{"$f":"O28+O44+O60+O79","v":0},{"$f":"P28+P44+P60+P79","v":0},{"$f":"Q28+Q44+Q60+Q79","v":0},{"$f":"R28+R44+R60+R79","v":0},{"$f":"S28+S44+S60+S79","v":0},{"$f":"T28+T44+T60+T79","v":0},{"$f":"U28+U44+U60+U79","v":0},{"$f":"V28+V44+V60+V79","v":0},{"$f":"W28+W44+W60+W79","v":0},{"$f":"X28+X44+X60+X79","v":0},{"$f":"Y28+Y44+Y60+Y79","v":0},{"$f":"Z28+Z44+Z60+Z79","v":0},{"$f":"AA28+AA44+AA60+AA79","v":0},{"$f":"AB28+AB44+AB60+AB79","v":0},{"$f":"AC28+AC44+AC60+AC79","v":0},{"$f":"AD28+AD44+AD60+AD79","v":0},{"$f":"AE28+AE44+AE60+AE79","v":0},{"$f":"AF28+AF44+AF60+AF79","v":0},{"$f":"AG28+AG44+AG60+AG79","v":0},{"$f":"AH28+AH44+AH60+AH79","v":0},{"$f":"AI28+AI44+AI60+AI79","v":0},{"$f":"AJ28+AJ44+AJ60+AJ79","v":0},{"$f":"AK28+AK44+AK60+AK79","v":0},{"$f":"AL28+AL44+AL60+AL79","v":0}]
[null,null,"Less: depreciation","AUD M",null,null,null,null,{"$f":"SUM(J93:BM93)","v":-805.50915816346492},{"$f":"J34+J50+J66+J80","v":0},{"$f":"K34+K50+K66+K80","v":0},0,-63.928090638457881,-58.854854748550792,-54.187477729836289,-49.893490872618919,-45.943022963978954,-42.308592488030186,-38.964916450157318,-35.888734495314274,-33.058647096858685,-30.454966690279537,-28.059580716226719,-25.855825620098127,-23.828370931659823,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,-22.856882226783135,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J91:J93)","v":353.66185028081696},{"$f":"SUM(K91:K93)","v":693.51326749246971},805.50915816346503,741.58106752500714,682.72621277645635,628.5387350466201,578.64524417400116,532.70222121002223,490.39362872199206,451.42871227183474,415.53997777652046,382.48133067966177,352.02636398938222,323.9667832731555,298.11095765305737,274.28258672139754,251.42570449461439,228.56882226783125,205.71194004104811,182.85505781426497,159.99817558748182,137.14129336069868,114.28441113391554,91.427528907132398,68.570646680349256,45.713764453566121,22.856882226782986,-1.4921397450962104E-13,0]
[]
[null,null,"Geared tax"]
[null,null,"Tax calculation"]
[null,null,"EBT","AUD M",null,null,null,null,{"$f":"SUM(J98:BM98)","v":491.82398035394289},{"$f":"IFS!J83","v":0},{"$f":"IFS!K83","v":0},{"$f":"IFS!L83","v":0},{"$f":"IFS!M83","v":-38.444896566940585},{"$f":"IFS!N83","v":-27.046968902533553},{"$f":"IFS!O83","v":-20.145836251247331},{"$f":"IFS!P83","v":-14.384525322198769},{"$f":"IFS!Q83","v":-8.9657527000657176},{"$f":"IFS!R83","v":-3.7149083316980409},{"$f":"IFS!S83","v":1.2496772391049262},{"$f":"IFS!T83","v":6.0009102205524343},{"$f":"IFS!U83","v":10.519756879668645},{"$f":"IFS!V83","v":14.952902486325673},{"$f":"IFS!W83","v":19.32336244023282},{"$f":"IFS!X83","v":23.280068813410296},{"$f":"IFS!Y83","v":27.084793051840133},{"$f":"IFS!Z83","v":29.961680628195907},{"$f":"IFS!AA83","v":31.895350006758029},{"$f":"IFS!AB83","v":33.892792750871592},{"$f":"IFS!AC83","v":35.9306227096816},{"$f":"IFS!AD83","v":38.08615587632984},{"$f":"IFS!AE83","v":40.286359559957965},{"$f":"IFS!AF83","v":42.558134861427142},{"$f":"IFS!AG83","v":44.888596967511617},{"$f":"IFS!AH83","v":47.324670532717221},{"$f":"IFS!AI83","v":49.824068208837204},{"$f":"IFS!AJ83","v":52.403834111863205},{"$f":"IFS!AK83","v":55.063131083340643},{"$f":"IFS!AL83","v":0}]
[null,null,"Add back accounting depreciation","AUD M"]
[null,null,"Less tax depreciation","AUD M"]
[null,null,"Less: tax losses utilised","AUD M",null,null,null,null,{"$f":"SUM(J101:BM101)","v":-112.70288807468393},{"$f":"J108","v":0},{"$f":"K108","v":0},0,38.444896566940585,{"$f":"N108","v":27.046968902533553},20.145836251247331,14.384525322198769,8.9657527000657176,3.7149083316980409,-1.2496772391049262,-6.0009102205524343,-10.519756879668645,-14.952902486325673,-19.32336244023282,-23.280068813410296,-27.084793051840133,-29.961680628195907,-31.895350006758029,-33.892792750871592,-27.244481632407478,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable income","AUD M",null,null,null,null,null,{"$f":"SUM(J98:J101)","v":0},{"$f":"SUM(K98:K101)","v":0},0,0,{"$f":"SUM(N98:N101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6861410772741223,38.08615587632984,40.286359559957965,42.558134861427142,44.888596967511617,47.324670532717221,49.824068208837204,52.403834111863205,55.063131083340643,0]
[null,null,"Tax payable","AUD M",{"$f":"Inputs!E176","v":0.3},null,null,null,null,{"$f":"J102*$E103","v":0},{"$f":"K102*$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6058423231822365,11.425846762898951,12.085907867987389,12.767440458428142,13.466579090253484,14.197401159815167,14.94722046265116,15.72115023355896,16.518939325002194,0]
[]
[null,null,"Tax losses account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I109","v":0},{"$f":"J109","v":0},0,0,76.88979313388117,130.98373093894827,171.2754034414429,200.04445408584047,217.97595948597188,225.40577614936797,224.15609891026304,218.1551886897106,207.63543181004195,192.68252932371627,173.35916688348345,150.07909807007314,122.99430501823301,93.0326243900371,61.13727438327907,27.244481632407478,0,0,0,0,0,0,0,0,0]
[null,null,"Tax losses generated in period","AUD M",null,null,null,null,{"$f":"SUM(J107:BM107)","v":112.702888074684},{"$f":"MAX(-J98,0)","v":0},{"$f":"MAX(-K98,0)","v":0},0,38.444896566940585,27.046968902533553,20.145836251247331,14.384525322198769,8.9657527000657176,3.7149083316980409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax losses utilised in period","AUD M",null,null,null,null,{"$f":"SUM(J108:BM108)","v":-112.70288807468393},{"$f":"-MIN(J98,SUM(J106:J107))","v":0},{"$f":"-MIN(K98,SUM(K106:K107))","v":0},0,38.444896566940585,27.046968902533553,20.145836251247331,14.384525322198769,8.9657527000657176,3.7149083316980409,-1.2496772391049262,-6.0009102205524343,-10.519756879668645,-14.952902486325673,-19.32336244023282,-23.280068813410296,-27.084793051840133,-29.961680628195907,-31.895350006758029,-33.892792750871592,-27.244481632407478,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,{"$f":"Inputs!$E$180","v":0},{"$f":"SUM(J106:J108)","v":0},{"$f":"SUM(K106:K108)","v":0},0,76.88979313388117,130.98373093894827,171.2754034414429,200.04445408584047,217.97595948597188,225.40577614936797,224.15609891026304,218.1551886897106,207.63543181004195,192.68252932371627,173.35916688348345,150.07909807007314,122.99430501823301,93.0326243900371,61.13727438327907,27.244481632407478,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ungeared tax"]
[null,null,"Tax calculation"]
[null,null,"EBIT","AUD M",null,null,null,null,{"$f":"SUM(J113:BM113)","v":792.93459374781264},{"$f":"IFS!J79","v":0},{"$f":"IFS!K79","v":0},{"$f":"IFS!L79","v":0},{"$f":"IFS!M79","v":-12.351690073015966},{"$f":"IFS!N79","v":-7.596677776368395},{"$f":"IFS!O79","v":-1.2260096134793486},{"$f":"IFS!P79","v":3.9862705700781333},{"$f":"IFS!Q79","v":8.8855704776709175},{"$f":"IFS!R79","v":13.500118055501602},{"$f":"IFS!S79","v":17.85596175640498},{"$f":"IFS!T79","v":21.977146902506412},{"$f":"IFS!U79","v":25.885877989497985},{"$f":"IFS!V79","v":29.602668058482582},{"$f":"IFS!W79","v":33.274556422192582},{"$f":"IFS!X79","v":36.508241199516007},{"$f":"IFS!Y79","v":39.598829442495528},{"$f":"IFS!Z79","v":41.667471727510637},{"$f":"IFS!AA79","v":42.799482302335257},{"$f":"IFS!AB79","v":43.967208184580507},{"$f":"IFS!AC79","v":45.171529570758658},{"$f":"IFS!AD79","v":46.413349094954491},{"$f":"IFS!AE79","v":47.693592396626933},{"$f":"IFS!AF79","v":49.013208702771983},{"$f":"IFS!AG79","v":50.373171424808824},{"$f":"IFS!AH79","v":51.774478770561778},{"$f":"IFS!AI79","v":53.218154371718988},{"$f":"IFS!AJ79","v":54.705247927158517},{"$f":"IFS!AK79","v":56.236835862542982},{"$f":"IFS!AL79","v":0}]
[null,null,"Less: tax losses utilised","AUD M",null,null,null,null,{"$f":"SUM(J114:BM114)","v":-21.17437746286371},{"$f":"J121","v":0},{"$f":"K121","v":0},0,12.351690073015966,7.596677776368395,1.2260096134793486,-3.9862705700781333,-8.8855704776709175,-13.500118055501602,-15.976795822476767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxable income","AUD M",null,null,null,null,{"$f":"SUM(J115:BM115)","v":771.76021628494891},{"$f":"SUM(J113:J114)","v":0},{"$f":"SUM(K113:K114)","v":0},0,0,0,0,0,0,0,1.8791659339282134,21.977146902506412,25.885877989497985,29.602668058482582,33.274556422192582,36.508241199516007,39.598829442495528,41.667471727510637,42.799482302335257,43.967208184580507,45.171529570758658,46.413349094954491,47.693592396626933,49.013208702771983,50.373171424808824,51.774478770561778,53.218154371718988,54.705247927158517,56.236835862542982,0]
[null,null,"Tax payable","AUD M",{"$f":"E103","v":0.3},null,null,null,{"$f":"SUM(J116:BM116)","v":231.52806488548464},{"$f":"J115*$E116","v":0},{"$f":"K115*$E116","v":0},0,0,0,0,0,0,0,0.563749780178464,6.5931440707519231,7.7657633968493949,8.8808004175447746,9.9823669266577735,10.952472359854802,11.879648832748659,12.500241518253191,12.839844690700577,13.190162455374152,13.551458871227597,13.924004728486347,14.308077718988079,14.703962610831594,15.111951427442646,15.532343631168533,15.965446311515695,16.411574378147556,16.871050758762895,0]
[]
[null,null,"Tax losses account"]
[null,null,"Balance b/f","AUD M",null,null,null,null,null,{"$f":"I122","v":0},0,0,0,24.703380146031932,39.896735698768723,42.34875492572742,38.362484355649286,{"$f":"Q122","v":29.476913877978369},15.976795822476767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax losses incurred in period","AUD M",null,null,null,null,{"$f":"SUM(J120:BM120)","v":21.17437746286371},{"$f":"MAX(-J113,0)","v":0},{"$f":"MAX(-K113,0)","v":0},0,12.351690073015966,7.596677776368395,1.2260096134793486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tax losses utilised in period","AUD M",null,null,null,null,{"$f":"SUM(J121:BM121)","v":-21.17437746286371},{"$f":"-MIN(J113,SUM(J119:J120))","v":0},{"$f":"-MIN(K113,SUM(K119:K120))","v":0},0,12.351690073015966,7.596677776368395,1.2260096134793486,-3.9862705700781333,-8.8855704776709175,-13.500118055501602,-15.976795822476767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","AUD M",null,null,null,null,null,{"$f":"SUM(J119:J121)","v":0},{"$f":"SUM(K119:K121)","v":0},0,24.703380146031932,39.896735698768723,42.34875492572742,38.362484355649286,29.476913877978369,15.976795822476767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Debt","index":8,"n_rows":83,"n_cols":73,"rows_kept":83,"cut":false,"hidden":false,"merged":[[46,5,46,6],[47,5,47,6],[43,5,43,6],[44,5,44,6]]}
["Timing"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30"]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J13/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[null,null,"Debt analysis"]
[null,null,"Solar Project"]
[null,null,"Project Life","[1,0]",null,null,null,null,{"$f":"SUM(J21:BM21)","v":25},{"$f":"J6","v":0},{"$f":"K6","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,"Remaining periods","Num#",null,null,null,null,null,{"$f":"J21*SUM(J21:$BM21)","v":0},{"$f":"K21*SUM(K21:$BM21)","v":0},{"$f":"L21*SUM(L21:$BM21)","v":0},{"$f":"M21*SUM(M21:$BM21)","v":25},{"$f":"N21*SUM(N21:$BM21)","v":24},{"$f":"O21*SUM(O21:$BM21)","v":23},{"$f":"P21*SUM(P21:$BM21)","v":22},{"$f":"Q21*SUM(Q21:$BM21)","v":21},{"$f":"R21*SUM(R21:$BM21)","v":20},{"$f":"S21*SUM(S21:$BM21)","v":19},{"$f":"T21*SUM(T21:$BM21)","v":18},{"$f":"U21*SUM(U21:$BM21)","v":17},{"$f":"V21*SUM(V21:$BM21)","v":16},{"$f":"W21*SUM(W21:$BM21)","v":15},{"$f":"X21*SUM(X21:$BM21)","v":14},{"$f":"Y21*SUM(Y21:$BM21)","v":13},{"$f":"Z21*SUM(Z21:$BM21)","v":12},{"$f":"AA21*SUM(AA21:$BM21)","v":11},{"$f":"AB21*SUM(AB21:$BM21)","v":10},{"$f":"AC21*SUM(AC21:$BM21)","v":9},{"$f":"AD21*SUM(AD21:$BM21)","v":8},{"$f":"AE21*SUM(AE21:$BM21)","v":7},{"$f":"AF21*SUM(AF21:$BM21)","v":6},{"$f":"AG21*SUM(AG21:$BM21)","v":5},{"$f":"AH21*SUM(AH21:$BM21)","v":4},{"$f":"AI21*SUM(AI21:$BM21)","v":3},{"$f":"AJ21*SUM(AJ21:$BM21)","v":2},{"$f":"AK21*SUM(AK21:$BM21)","v":1},{"$f":"AL21*SUM(AL21:$BM21)","v":0},{"$f":"AM21*SUM(AM21:$BM21)","v":0},{"$f":"AN21*SUM(AN21:$BM21)","v":0}]
[]
[null,null,"CFADS"]
[null,null,"CFADS","AUD M",null,null,null,null,{"$f":"SUM(J25:BM25)","v":1880.4563284388564},{"$f":"IFS!J25","v":0},{"$f":"IFS!K25","v":0},{"$f":"IFS!L25","v":0},{"$f":"IFS!M25","v":60.103329701314053},{"$f":"IFS!N25","v":59.976962013611654},{"$f":"IFS!O25","v":61.876425821218355},{"$f":"IFS!P25","v":62.99530569591785},{"$f":"IFS!Q25","v":64.149237440568143},{"$f":"IFS!R25","v":65.339069032425712},{"$f":"IFS!S25","v":66.565669761456334},{"$f":"IFS!T25","v":67.829930762699846},{"$f":"IFS!U25","v":69.132765561945604},{"$f":"IFS!V25","v":70.475110635051806},{"$f":"IFS!W25","v":71.986006232150501},{"$f":"IFS!X25","v":73.255602967954289},{"$f":"IFS!Y25","v":74.563796085833161},{"$f":"IFS!Z25","v":75.911523069484332},{"$f":"IFS!AA25","v":77.299744949400733},{"$f":"IFS!AB25","v":78.729446891102342},{"$f":"IFS!AC25","v":80.201638798074612},{"$f":"IFS!AD25","v":81.717355929782428},{"$f":"IFS!AE25","v":83.277659535135882},{"$f":"IFS!AF25","v":84.883637501794766},{"$f":"IFS!AG25","v":86.536405021706997},{"$f":"IFS!AH25","v":88.23710527328754},{"$f":"IFS!AI25","v":89.986910120653462},{"$f":"IFS!AJ25","v":91.78702083034139},{"$f":"IFS!AK25","v":93.638668805944846},{"$f":"IFS!AL25","v":0},{"$f":"IFS!AM25","v":0},{"$f":"IFS!AN25","v":0}]
[null,null,"Qualifying CFADS","AUD M",null,null,null,null,{"$f":"SUM(J26:BM26)","v":1880.4563284388564},{"$f":"MAX(J25,0)*J21","v":0},{"$f":"MAX(K25,0)*K21","v":0},0,60.103329701314053,59.976962013611654,61.876425821218355,62.99530569591785,64.149237440568143,65.339069032425712,66.565669761456334,67.829930762699846,69.132765561945604,70.475110635051806,71.986006232150501,73.255602967954289,74.563796085833161,75.911523069484332,77.299744949400733,78.729446891102342,80.201638798074612,81.717355929782428,83.277659535135882,84.883637501794766,86.536405021706997,88.23710527328754,89.986910120653462,91.78702083034139,93.638668805944846,0,0,0]
[null,null,"Cash cover of refinancing fees","AUD M",{"$f":"[3]Inputs!F126","v":2},null,null,null,{"$f":"SUM(J27:BM27)","v":-6.7907453620552474},{"$f":"-$E27*J60","v":0},{"$f":"-$E27*K60","v":0},{"$f":"-$E27*L60","v":0},{"$f":"-$E27*M60","v":-6.7907453620552474},{"$f":"-$E27*N60","v":0},{"$f":"-$E27*O60","v":0},{"$f":"-$E27*P60","v":0},{"$f":"-$E27*Q60","v":0},{"$f":"-$E27*R60","v":0},{"$f":"-$E27*S60","v":0},{"$f":"-$E27*T60","v":0},{"$f":"-$E27*U60","v":0},{"$f":"-$E27*V60","v":0},{"$f":"-$E27*W60","v":0},{"$f":"-$E27*X60","v":0},{"$f":"-$E27*Y60","v":0},{"$f":"-$E27*Z60","v":0},{"$f":"-$E27*AA60","v":0},{"$f":"-$E27*AB60","v":0},{"$f":"-$E27*AC60","v":0},{"$f":"-$E27*AD60","v":0},{"$f":"-$E27*AE60","v":0},{"$f":"-$E27*AF60","v":0},{"$f":"-$E27*AG60","v":0},{"$f":"-$E27*AH60","v":0},{"$f":"-$E27*AI60","v":0},{"$f":"-$E27*AJ60","v":0},{"$f":"-$E27*AK60","v":0},{"$f":"-$E27*AL60","v":0},{"$f":"-$E27*AM60","v":0},{"$f":"-$E27*AN60","v":0}]
[" "]
[null,null,"Borrowing capacity"]
[null,null,"Applied margin"]
[null,null,"Initial margin","%",null,null,null,null,null,{"$f":"IF(J53=0,Timing!J45,0)","v":0},{"$f":"IF(K53=0,Timing!K45,0)","v":0},{"$f":"IF(L53=0,Timing!L45,0)","v":0},{"$f":"IF(M53=0,Timing!M45,0)","v":1.5041095890410959E-2},{"$f":"IF(N53=0,Timing!N45,0)","v":0},{"$f":"IF(O53=0,Timing!O45,0)","v":0},{"$f":"IF(P53=0,Timing!P45,0)","v":0},{"$f":"IF(Q53=0,Timing!Q45,0)","v":0},{"$f":"IF(R53=0,Timing!R45,0)","v":0},{"$f":"IF(S53=0,Timing!S45,0)","v":0},{"$f":"IF(T53=0,Timing!T45,0)","v":0},{"$f":"IF(U53=0,Timing!U45,0)","v":0},{"$f":"IF(V53=0,Timing!V45,0)","v":0},{"$f":"IF(W53=0,Timing!W45,0)","v":0},{"$f":"IF(X53=0,Timing!X45,0)","v":0},{"$f":"IF(Y53=0,Timing!Y45,0)","v":0},{"$f":"IF(Z53=0,Timing!Z45,0)","v":0},{"$f":"IF(AA53=0,Timing!AA45,0)","v":0},{"$f":"IF(AB53=0,Timing!AB45,0)","v":0},{"$f":"IF(AC53=0,Timing!AC45,0)","v":0},{"$f":"IF(AD53=0,Timing!AD45,0)","v":0},{"$f":"IF(AE53=0,Timing!AE45,0)","v":0},{"$f":"IF(AF53=0,Timing!AF45,0)","v":0},{"$f":"IF(AG53=0,Timing!AG45,0)","v":0},{"$f":"IF(AH53=0,Timing!AH45,0)","v":0},{"$f":"IF(AI53=0,Timing!AI45,0)","v":0},{"$f":"IF(AJ53=0,Timing!AJ45,0)","v":0},{"$f":"IF(AK53=0,Timing!AK45,0)","v":0},{"$f":"IF(AL53=0,Timing!AL45,0)","v":0},{"$f":"IF(AM53=0,Timing!AM45,0)","v":0},{"$f":"IF(AN53=0,Timing!AN45,0)","v":0}]
[null,null,"Refinancing margin","%",null,null,null,null,null,{"$f":"IF(J53=0,0,INDEX($F$51:$F$51,J53))*J16/Days_Year","v":0},{"$f":"IF(K53=0,0,INDEX($F$51:$F$51,K53))*K16/Days_Year","v":0},{"$f":"IF(L53=0,0,INDEX($F$51:$F$51,L53))*L16/Days_Year","v":0},{"$f":"IF(M53=0,0,INDEX($F$51:$F$51,M53))*M16/Days_Year","v":0},{"$f":"IF(N53=0,0,INDEX($F$51:$F$51,N53))*N16/Days_Year","v":0.01},{"$f":"IF(O53=0,0,INDEX($F$51:$F$51,O53))*O16/Days_Year","v":0.01},{"$f":"IF(P53=0,0,INDEX($F$51:$F$51,P53))*P16/Days_Year","v":0.01},{"$f":"IF(Q53=0,0,INDEX($F$51:$F$51,Q53))*Q16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(R53=0,0,INDEX($F$51:$F$51,R53))*R16/Days_Year","v":0.01},{"$f":"IF(S53=0,0,INDEX($F$51:$F$51,S53))*S16/Days_Year","v":0.01},{"$f":"IF(T53=0,0,INDEX($F$51:$F$51,T53))*T16/Days_Year","v":0.01},{"$f":"IF(U53=0,0,INDEX($F$51:$F$51,U53))*U16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(V53=0,0,INDEX($F$51:$F$51,V53))*V16/Days_Year","v":0.01},{"$f":"IF(W53=0,0,INDEX($F$51:$F$51,W53))*W16/Days_Year","v":0.01},{"$f":"IF(X53=0,0,INDEX($F$51:$F$51,X53))*X16/Days_Year","v":0.01},{"$f":"IF(Y53=0,0,INDEX($F$51:$F$51,Y53))*Y16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(Z53=0,0,INDEX($F$51:$F$51,Z53))*Z16/Days_Year","v":0.01},{"$f":"IF(AA53=0,0,INDEX($F$51:$F$51,AA53))*AA16/Days_Year","v":0.01},{"$f":"IF(AB53=0,0,INDEX($F$51:$F$51,AB53))*AB16/Days_Year","v":0.01},{"$f":"IF(AC53=0,0,INDEX($F$51:$F$51,AC53))*AC16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(AD53=0,0,INDEX($F$51:$F$51,AD53))*AD16/Days_Year","v":0.01},{"$f":"IF(AE53=0,0,INDEX($F$51:$F$51,AE53))*AE16/Days_Year","v":0.01},{"$f":"IF(AF53=0,0,INDEX($F$51:$F$51,AF53))*AF16/Days_Year","v":0.01},{"$f":"IF(AG53=0,0,INDEX($F$51:$F$51,AG53))*AG16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(AH53=0,0,INDEX($F$51:$F$51,AH53))*AH16/Days_Year","v":0.01},{"$f":"IF(AI53=0,0,INDEX($F$51:$F$51,AI53))*AI16/Days_Year","v":0.01},{"$f":"IF(AJ53=0,0,INDEX($F$51:$F$51,AJ53))*AJ16/Days_Year","v":0.01},{"$f":"IF(AK53=0,0,INDEX($F$51:$F$51,AK53))*AK16/Days_Year","v":1.0027397260273973E-2},{"$f":"IF(AL53=0,0,INDEX($F$51:$F$51,AL53))*AL16/Days_Year","v":2.5205479452054796E-3},{"$f":"IF(AM53=0,0,INDEX($F$51:$F$51,AM53))*AM16/Days_Year","v":2.5205479452054796E-3},{"$f":"IF(AN53=0,0,INDEX($F$51:$F$51,AN53))*AN16/Days_Year","v":2.4383561643835615E-3}]
[null,null,"Applied margin","%",null,null,null,null,null,{"$f":"SUM(J31:J32)","v":0},{"$f":"SUM(K31:K32)","v":0},0,1.5041095890410959E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,2.5205479452054796E-3,2.5205479452054796E-3,2.4383561643835615E-3]
[]
[null,null,"Debt analysis"]
[null,null,"BBSW","% p.p.",null,null,null,null,null,{"$f":"Timing!J43","v":6.2328767123287672E-3},{"$f":"Timing!K43","v":6.0958904109589046E-3},{"$f":"Timing!L43","v":6.3013698630136989E-3},{"$f":"Timing!M43","v":2.5068493150684934E-2},{"$f":"Timing!N43","v":2.5000000000000001E-2},{"$f":"Timing!O43","v":2.5000000000000001E-2},{"$f":"Timing!P43","v":2.5000000000000001E-2},{"$f":"Timing!Q43","v":2.5068493150684934E-2},{"$f":"Timing!R43","v":2.5000000000000001E-2},{"$f":"Timing!S43","v":2.5000000000000001E-2},{"$f":"Timing!T43","v":2.5000000000000001E-2},{"$f":"Timing!U43","v":2.5068493150684934E-2},{"$f":"Timing!V43","v":2.5000000000000001E-2},{"$f":"Timing!W43","v":2.5000000000000001E-2},{"$f":"Timing!X43","v":2.5000000000000001E-2},{"$f":"Timing!Y43","v":2.5068493150684934E-2},{"$f":"Timing!Z43","v":2.5000000000000001E-2},{"$f":"Timing!AA43","v":2.5000000000000001E-2},{"$f":"Timing!AB43","v":2.5000000000000001E-2},{"$f":"Timing!AC43","v":2.5068493150684934E-2},{"$f":"Timing!AD43","v":2.5000000000000001E-2},{"$f":"Timing!AE43","v":2.5000000000000001E-2},{"$f":"Timing!AF43","v":2.5000000000000001E-2},{"$f":"Timing!AG43","v":2.5068493150684934E-2},{"$f":"Timing!AH43","v":2.5000000000000001E-2},{"$f":"Timing!AI43","v":2.5000000000000001E-2},{"$f":"Timing!AJ43","v":2.5000000000000001E-2},{"$f":"Timing!AK43","v":2.5068493150684934E-2},{"$f":"Timing!AL43","v":6.3013698630136989E-3},{"$f":"Timing!AM43","v":6.3013698630136989E-3},{"$f":"Timing!AN43","v":6.0958904109589046E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Margin","% p.p.",null,null,null,null,null,{"$f":"J33","v":0},{"$f":"K33","v":0},0,1.5041095890410959E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,0.01,0.01,0.01,1.0027397260273973E-2,2.5205479452054796E-3,2.5205479452054796E-3,2.4383561643835615E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"All-in rate","% p.p.",null,null,null,null,null,{"$f":"SUM(J36:J37)","v":6.2328767123287672E-3},{"$f":"SUM(K36:K37)","v":6.0958904109589046E-3},6.3013698630136989E-3,4.0109589041095892E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.509589041095891E-2,8.8219178082191776E-3,8.8219178082191776E-3,8.5342465753424669E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"1+r","Index",null,null,null,null,"@ COD",{"$f":"1/(1+J38)","v":0.99380573140017703},{"$f":"1/(1+K38)","v":0.99394104431887809},0.99373808875578551,0.96143715098514382,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.96618357487922713,0.96618357487922713,0.96618357487922713,0.9660940684471031,0.99125522785291398,0.99125522785291398,0.9915379704711843]
[null,null,"NPV of forecast CFADS","AUD M",null,null,null,null,{"$f":"SUMIF(J3:BM3,D6,J40:BM40)","v":1186.347943895709},{"$f":"(K40+J26+J27)*J39","v":1164.5178235319063},{"$f":"(L40+K26+K27)*K39","v":1171.7761195552901},1178.9191383662778,{"$f":"(N40+M26+M27)*M39","v":1186.347943895709},1180.6192880458561,1161.9640011138492,1140.7563153316155,1117.6874806723042,1092.7644805671118,1065.672168354535,1036.4050244854873,1004.8492695797796,970.98258386253792,934.49186366267486,895.21307265871792,853.28992723381873,808.67310092295872,761.06513638577781,710.40267120987926,656.53731781112265,599.37744076965203,538.63829526680729,474.21297606600967,405.92679272652526,333.63674993722037,257.07693091173553,176.08771337299277,90.463762510706104,0,0,0]
[]
[null,null,"Debt account"]
[null,null,"Debt account"]
[null,null,"Balance b/f","AUD M",null,"Maturity Date",null,null,null,{"$f":"I48","v":0},{"$f":"J48","v":0},0,565.89544683793724,{"$f":"M48","v":555.72260360471876},540.56647536479943,524.87988263648288,508.64425916267527,491.85789677713262,474.46527192285862,456.46390519868504,437.83249063916537,418.56473063305452,398.60554234170741,377.94778246016318,356.56700098276491,334.45117426613518,311.54663701649218,287.84044096311169,263.3045280478629,237.91980624641843,211.63522390482763,184.43068118128119,156.27397946241061,127.13737822413026,96.973890368050945,65.754680437008872,33.442798158380384,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN48","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Refi @ completion","AUD M",null,{"$f":"Inputs!$E$275","v":"2044-07-31"},null,null,{"$f":"SUM(J45:BM45)","v":565.89544683793724},{"$f":"-Cons!J99","v":0},{"$f":"-Cons!K99","v":0},{"$f":"-Cons!L99","v":565.89544683793724},{"$f":"-Cons!M99","v":0},{"$f":"-Cons!N99","v":0},{"$f":"-Cons!O99","v":0},{"$f":"-Cons!P99","v":0},{"$f":"-Cons!Q99","v":0},{"$f":"-Cons!R99","v":0},{"$f":"-Cons!S99","v":0},{"$f":"-Cons!T99","v":0},{"$f":"-Cons!U99","v":0},{"$f":"-Cons!V99","v":0},{"$f":"-Cons!W99","v":0},{"$f":"-Cons!X99","v":0},{"$f":"-Cons!Y99","v":0},{"$f":"-Cons!Z99","v":0},{"$f":"-Cons!AA99","v":0},{"$f":"-Cons!AB99","v":0},{"$f":"-Cons!AC99","v":0},{"$f":"-Cons!AD99","v":0},{"$f":"-Cons!AE99","v":0},{"$f":"-Cons!AF99","v":0},{"$f":"-Cons!AG99","v":0},{"$f":"-Cons!AH99","v":0},{"$f":"-Cons!AI99","v":0},{"$f":"-Cons!AJ99","v":0},{"$f":"-Cons!AK99","v":0},{"$f":"-Cons!AL99","v":0},{"$f":"-Cons!AM99","v":0},{"$f":"-Cons!AN99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Refi @ operations","AUD M",null,null,null,null,{"$f":"SUM(J46:BM46)","v":3.3953726810276237},{"$f":"J60","v":0},{"$f":"K60","v":0},0,{"$f":"M60","v":3.3953726810276237},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal repayment","AUD M",null,"Maturity Balance c/f",null,null,{"$f":"SUM(J47:BM47)","v":-569.29081951896478},{"$f":"-MIN(J75,SUM(J44:J45))","v":0},0,0,-13.568215914246085,-15.156128239919365,-15.686592728316533,-16.235623473807614,-16.786362385542628,-17.392624854274011,-18.0013667241736,-18.631414559519669,-19.267760006110858,-19.95918829134709,-20.65775988154423,-21.380781477398273,-22.115826716629709,-22.904537249642978,-23.706196053380481,-24.53591291524879,-25.384721801444467,-26.284582341590802,-27.204542723546439,-28.156701718870572,-29.136601238280349,-30.163487856079314,-31.219209931042073,-32.311882278628488,-33.442798158380384,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(BO75,SUM(BO44:BO45))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Balance c/f","AUD M",null,{"$f":"LOOKUP($F$45,$J$4:$AN$4,J48:AO48)","v":0},null,null,null,{"$f":"SUM(J44:J47)","v":0},{"$f":"SUM(K44:K47)","v":0},565.89544683793724,555.72260360471876,540.56647536479943,524.87988263648288,508.64425916267527,491.85789677713262,474.46527192285862,456.46390519868504,437.83249063916537,418.56473063305452,398.60554234170741,377.94778246016318,356.56700098276491,334.45117426613518,311.54663701649218,287.84044096311169,263.3045280478629,237.91980624641843,211.63522390482763,184.43068118128119,156.27397946241061,127.13737822413026,96.973890368050945,65.754680437008872,33.442798158380384,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO44:BO47)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Refinancing",null,"Date","Margin","Fee","Applied?"]
[null,null,{"$f":"[3]Inputs!C136","v":1},"[0,1]",{"$f":"Inputs!H286","v":"2019-08-01"},{"$f":"Inputs!I286","v":0.01},{"$f":"Inputs!J286","v":6.0000000000000001E-3},{"$f":"Inputs!K286","v":1},{"$f":"SUM(J51:BM51)","v":1},{"$f":"IF(J$3=$E$51,1,0)","v":0},{"$f":"IF(K$3=$E$51,1,0)","v":0},{"$f":"IF(L$3=$E$51,1,0)","v":0},{"$f":"IF(M$3=$E$51,1,0)","v":1},{"$f":"IF(N$3=$E$51,1,0)","v":0},{"$f":"IF(O$3=$E$51,1,0)","v":0},{"$f":"IF(P$3=$E$51,1,0)","v":0},{"$f":"IF(Q$3=$E$51,1,0)","v":0},{"$f":"IF(R$3=$E$51,1,0)","v":0},{"$f":"IF(S$3=$E$51,1,0)","v":0},{"$f":"IF(T$3=$E$51,1,0)","v":0},{"$f":"IF(U$3=$E$51,1,0)","v":0},{"$f":"IF(V$3=$E$51,1,0)","v":0},{"$f":"IF(W$3=$E$51,1,0)","v":0},{"$f":"IF(X$3=$E$51,1,0)","v":0},{"$f":"IF(Y$3=$E$51,1,0)","v":0},{"$f":"IF(Z$3=$E$51,1,0)","v":0},{"$f":"IF(AA$3=$E$51,1,0)","v":0},{"$f":"IF(AB$3=$E$51,1,0)","v":0},{"$f":"IF(AC$3=$E$51,1,0)","v":0},{"$f":"IF(AD$3=$E$51,1,0)","v":0},{"$f":"IF(AE$3=$E$51,1,0)","v":0},{"$f":"IF(AF$3=$E$51,1,0)","v":0},{"$f":"IF(AG$3=$E$51,1,0)","v":0},{"$f":"IF(AH$3=$E$51,1,0)","v":0},{"$f":"IF(AI$3=$E$51,1,0)","v":0},{"$f":"IF(AJ$3=$E$51,1,0)","v":0},{"$f":"IF(AK$3=$E$51,1,0)","v":0},{"$f":"IF(AL$3=$E$51,1,0)","v":0},{"$f":"IF(AM$3=$E$51,1,0)","v":0},{"$f":"IF(AN$3=$E$51,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN53","v":0},0,0,0,0,0,0]
[null,null,"Refinance","[0,1]",null,null,null,null,null,{"$f":"SUM(J51:J51)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MIN(BO82,SUM(BO51:BO51))","v":0},0,0,0,0,0,0]
[null,null,"Refinance number for margin","Num #",null,null,null,null,null,{"$f":"I53+I52","v":0},{"$f":"J53+J52","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO51:BO52)","v":0},0,0,0,0,0,0]
[null,null,"Refinance number for fees","Num #",null,null,null,null,null,{"$f":"SUMPRODUCT($C$51:$C$51,J51:J51)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest"]
[null,null,"Interest during operations","AUD M",null,null,null,null,{"$f":"SUM(J57:BM57)","v":297.71524071284205},{"$f":"J44*J38","v":0},{"$f":"K44*K38","v":0},{"$f":"L44*L38","v":0},{"$f":"M44*M38","v":22.697833812896992},{"$f":"N44*N38","v":19.450291126165158},{"$f":"O44*O38","v":18.919826637767983},{"$f":"P44*P38","v":18.370795892276902},{"$f":"Q44*Q38","v":17.851323177736635},{"$f":"R44*R38","v":17.215026387199643},{"$f":"S44*S38","v":16.606284517300054},{"$f":"T44*T38","v":15.976236681953978},{"$f":"U44*U38","v":15.36612110982934},{"$f":"V44*V38","v":14.649765572156909},{"$f":"W44*W38","v":13.95119398195976},{"$f":"X44*X38","v":13.228172386105713},{"$f":"Y44*Y38","v":12.514036390655395},{"$f":"Z44*Z38","v":11.705791099314732},{"$f":"AA44*AA38","v":10.904132295577227},{"$f":"AB44*AB38","v":10.074415433708911},{"$f":"AC44*AC38","v":9.2409068610770539},{"$f":"AD44*AD38","v":8.3271932186246467},{"$f":"AE44*AE38","v":7.4072328366689675},{"$f":"AF44*AF38","v":6.4550738413448423},{"$f":"AG44*AG38","v":5.4845744572972057},{"$f":"AH44*AH38","v":4.4498082378445591},{"$f":"AI44*AI38","v":3.3940861628817833},{"$f":"AJ44*AJ38","v":2.3014138152953105},{"$f":"AK44*AK38","v":1.1737047792023365},{"$f":"AL44*AL38","v":0},{"$f":"AM44*AM38","v":0},{"$f":"AN44*AN38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO38*BO44","v":{"$error":"#REF!"}},{"$f":"BP38*BP44","v":{"$error":"#REF!"}},{"$f":"BQ38*BQ44","v":{"$error":"#REF!"}},{"$f":"BR38*BR44","v":{"$error":"#REF!"}},{"$f":"BS38*BS44","v":{"$error":"#REF!"}},{"$f":"BT38*BT44","v":{"$error":"#REF!"}},{"$f":"BU38*BU44","v":{"$error":"#REF!"}}]
[]
[null,null,"Refinancing fees"]
[null,null,"Fees","AUD M",null,null,null,null,{"$f":"SUM(J60:BM60)","v":3.3953726810276237},{"$f":"IF(J54=0,0,INDEX($G$51:$G$51,J54,1))*J44","v":0},0,0,3.3953726810276237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BO41*BO48","v":{"$error":"#REF!"}},{"$f":"BP41*BP48","v":{"$error":"#REF!"}},{"$f":"BQ41*BQ48","v":{"$error":"#REF!"}},{"$f":"BR41*BR48","v":{"$error":"#REF!"}},{"$f":"BS41*BS48","v":{"$error":"#REF!"}},{"$f":"BT41*BT48","v":{"$error":"#REF!"}},{"$f":"BU41*BU48","v":{"$error":"#REF!"}}]
[]
[null,null,"Principal"]
[null,null,"Annuity"]
[null,null,"Annuity","AUD M",null,null,null,null,{"$f":"SUM(J64:BM64)","v":867.00606023180706},{"$f":"IF(J22=0,0,(J57/(1-(1+J38)^(-J22))))","v":0},{"$f":"IF(K22=0,0,(K57/(1-(1+K38)^(-K22))))","v":0},{"$f":"IF(L22=0,0,(L57/(1-(1+L38)^(-L22))))","v":0},{"$f":"IF(M22=0,0,(M57/(1-(1+M38)^(-M22))))","v":36.266049727143077},{"$f":"IF(N22=0,0,(N57/(1-(1+N38)^(-N22))))","v":34.606419366084523},{"$f":"IF(O22=0,0,(O57/(1-(1+O38)^(-O22))))","v":34.606419366084516},{"$f":"IF(P22=0,0,(P57/(1-(1+P38)^(-P22))))","v":34.606419366084516},{"$f":"IF(Q22=0,0,(Q57/(1-(1+Q38)^(-Q22))))","v":34.637685563279263},{"$f":"IF(R22=0,0,(R57/(1-(1+R38)^(-R22))))","v":34.607651241473654},{"$f":"IF(S22=0,0,(S57/(1-(1+S38)^(-S22))))","v":34.607651241473654},{"$f":"IF(T22=0,0,(T57/(1-(1+T38)^(-T22))))","v":34.607651241473647},{"$f":"IF(U22=0,0,(U57/(1-(1+U38)^(-U22))))","v":34.633881115940198},{"$f":"IF(V22=0,0,(V57/(1-(1+V38)^(-V22))))","v":34.608953863503999},{"$f":"IF(W22=0,0,(W57/(1-(1+W38)^(-W22))))","v":34.608953863503991},{"$f":"IF(X22=0,0,(X57/(1-(1+X38)^(-X22))))","v":34.608953863503984},{"$f":"IF(Y22=0,0,(Y57/(1-(1+Y38)^(-Y22))))","v":34.629863107285104},{"$f":"IF(Z22=0,0,(Z57/(1-(1+Z38)^(-Z22))))","v":34.610328348957708},{"$f":"IF(AA22=0,0,(AA57/(1-(1+AA38)^(-AA22))))","v":34.610328348957708},{"$f":"IF(AB22=0,0,(AB57/(1-(1+AB38)^(-AB22))))","v":34.610328348957701},{"$f":"IF(AC22=0,0,(AC57/(1-(1+AC38)^(-AC22))))","v":34.625628662521521},{"$f":"IF(AD22=0,0,(AD57/(1-(1+AD38)^(-AD22))))","v":34.611775560215449},{"$f":"IF(AE22=0,0,(AE57/(1-(1+AE38)^(-AE22))))","v":34.611775560215406},{"$f":"IF(AF22=0,0,(AF57/(1-(1+AF38)^(-AF22))))","v":34.611775560215413},{"$f":"IF(AG22=0,0,(AG57/(1-(1+AG38)^(-AG22))))","v":34.621175695577556},{"$f":"IF(AH22=0,0,(AH57/(1-(1+AH38)^(-AH22))))","v":34.613296093923871},{"$f":"IF(AI22=0,0,(AI57/(1-(1+AI38)^(-AI22))))","v":34.613296093923857},{"$f":"IF(AJ22=0,0,(AJ57/(1-(1+AJ38)^(-AJ22))))","v":34.6132960939238},{"$f":"IF(AK22=0,0,(AK57/(1-(1+AK38)^(-AK22))))","v":34.616502937582794},{"$f":"IF(AL22=0,0,(AL57/(1-(1+AL38)^(-AL22))))","v":0},{"$f":"IF(AM22=0,0,(AM57/(1-(1+AM38)^(-AM22))))","v":0},{"$f":"IF(AN22=0,0,(AN57/(1-(1+AN38)^(-AN22))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([3]Inputs!BO235=0,0,BO57/(1-(1+BO38)^-[3]Inputs!BO235))","v":0},{"$f":"IF([3]Inputs!BP235=0,0,BP57/(1-(1+BP38)^-[3]Inputs!BP235))","v":0},{"$f":"IF([3]Inputs!BQ235=0,0,BQ57/(1-(1+BQ38)^-[3]Inputs!BQ235))","v":0},{"$f":"IF([3]Inputs!BR235=0,0,BR57/(1-(1+BR38)^-[3]Inputs!BR235))","v":0},{"$f":"IF([3]Inputs!BS235=0,0,BS57/(1-(1+BS38)^-[3]Inputs!BS235))","v":0},{"$f":"IF([3]Inputs!BT235=0,0,BT57/(1-(1+BT38)^-[3]Inputs!BT235))","v":0},{"$f":"IF([3]Inputs!BU235=0,0,BU57/(1-(1+BU38)^-[3]Inputs!BU235))","v":0}]
[null,null,"Less: Interest","AUD M",null,null,null,null,{"$f":"SUM(J65:BM65)","v":-297.71524071284205},{"$f":"-J57","v":0},{"$f":"-K57","v":0},0,-22.697833812896992,-19.450291126165158,-18.919826637767983,-18.370795892276902,-17.851323177736635,-17.215026387199643,-16.606284517300054,-15.976236681953978,-15.36612110982934,-14.649765572156909,-13.95119398195976,-13.228172386105713,-12.514036390655395,-11.705791099314732,-10.904132295577227,-10.074415433708911,-9.2409068610770539,-8.3271932186246467,-7.4072328366689675,-6.4550738413448423,-5.4845744572972057,-4.4498082378445591,-3.3940861628817833,-2.3014138152953105,-1.1737047792023365,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-BO57*[3]Inputs!BO234","v":{"$error":"#REF!"}},{"$f":"-BP57*[3]Inputs!BP234","v":{"$error":"#REF!"}},{"$f":"-BQ57*[3]Inputs!BQ234","v":{"$error":"#REF!"}},{"$f":"-BR57*[3]Inputs!BR234","v":{"$error":"#REF!"}},{"$f":"-BS57*[3]Inputs!BS234","v":{"$error":"#REF!"}},{"$f":"-BT57*[3]Inputs!BT234","v":{"$error":"#REF!"}},{"$f":"-BU57*[3]Inputs!BU234","v":{"$error":"#REF!"}}]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J66:BM66)","v":569.29081951896489},{"$f":"SUM(J64:J65)","v":0},{"$f":"SUM(K64:K65)","v":0},0,13.568215914246085,15.156128239919365,15.686592728316533,16.235623473807614,16.786362385542628,17.392624854274011,18.0013667241736,18.631414559519669,19.267760006110858,19.95918829134709,20.65775988154423,21.380781477398273,22.115826716629709,22.904537249642978,23.706196053380481,24.53591291524879,25.384721801444467,26.284582341590802,27.204542723546439,28.156701718870572,29.136601238280349,30.163487856079314,31.219209931042073,32.311882278628488,33.442798158380455,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO64:BO65)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[null,null,"Sculpted"]
[null,null,"Target debt service","AUD M",{"$f":"Inputs!E311","v":1.25},null,null,null,{"$f":"SUM(J70:BM70)","v":1504.3650627510849},{"$f":"J26/$E70","v":0},{"$f":"K26/$E70","v":0},{"$f":"L26/$E70","v":0},{"$f":"M26/$E70","v":48.082663761051244},{"$f":"N26/$E70","v":47.981569610889323},{"$f":"O26/$E70","v":49.501140656974684},{"$f":"P26/$E70","v":50.396244556734281},{"$f":"Q26/$E70","v":51.319389952454515},{"$f":"R26/$E70","v":52.271255225940571},{"$f":"S26/$E70","v":53.252535809165067},{"$f":"T26/$E70","v":54.263944610159875},{"$f":"U26/$E70","v":55.306212449556483},{"$f":"V26/$E70","v":56.380088508041446},{"$f":"W26/$E70","v":57.588804985720401},{"$f":"X26/$E70","v":58.604482374363428},{"$f":"Y26/$E70","v":59.65103686866653},{"$f":"Z26/$E70","v":60.729218455587464},{"$f":"AA26/$E70","v":61.839795959520586},{"$f":"AB26/$E70","v":62.983557512881873},{"$f":"AC26/$E70","v":64.161311038459687},{"$f":"AD26/$E70","v":65.37388474382594},{"$f":"AE26/$E70","v":66.6221276281087},{"$f":"AF26/$E70","v":67.906910001435818},{"$f":"AG26/$E70","v":69.229124017365592},{"$f":"AH26/$E70","v":70.589684218630026},{"$f":"AI26/$E70","v":71.989528096522776},{"$f":"AJ26/$E70","v":73.429616664273112},{"$f":"AK26/$E70","v":74.910935044755874},{"$f":"AL26/$E70","v":0},{"$f":"AM26/$E70","v":0},{"$f":"AN26/$E70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}},{"$f":" IF(#REF! = 0, 0,#REF! / $E70 )","v":{"$error":"#REF!"}}]
[null,null,"Less: interest","AUD M",null,null,null,null,{"$f":"SUM(J71:BM71)","v":-297.71524071284205},{"$f":"J65","v":0},{"$f":"K65","v":0},0,-22.697833812896992,-19.450291126165158,-18.919826637767983,-18.370795892276902,-17.851323177736635,-17.215026387199643,-16.606284517300054,-15.976236681953978,-15.36612110982934,-14.649765572156909,-13.95119398195976,-13.228172386105713,-12.514036390655395,-11.705791099314732,-10.904132295577227,-10.074415433708911,-9.2409068610770539,-8.3271932186246467,-7.4072328366689675,-6.4550738413448423,-5.4845744572972057,-4.4498082378445591,-3.3940861628817833,-2.3014138152953105,-1.1737047792023365,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"  - BO57","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Principal","AUD M",null,null,null,null,{"$f":"SUM(J72:BM72)","v":1206.6498220382432},{"$f":"SUM(J70:J71)","v":0},{"$f":"SUM(K70:K71)","v":0},0,{"$f":"SUM(M70:M71)","v":25.384829948154252},28.531278484724165,30.581314019206701,32.025448664457379,33.468066774717883,35.056228838740928,36.646251291865013,38.287707928205897,39.940091339727147,41.730322935884537,43.63761100376064,45.376309988257717,47.137000478011132,49.023427356272734,50.935663663943359,52.909142079172966,54.920404177382636,57.046691525201297,59.214894791439733,61.451836160090977,63.744549560068386,66.139875980785462,68.595441933640998,71.128202848977807,73.737230265553535,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BO70:BO71)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Applied"]
[null,null,"Principal repayment","AUD M",{"$f":"Inputs!E312","v":"Annuity"},null,null,null,{"$f":"SUM(J75:BM75)","v":569.29081951896489},{"$f":"IF($E$75=Inputs!$C$307,J66,J72)","v":0},{"$f":"IF($E$75=\"Annuity\",K66,K72)","v":0},0,13.568215914246085,15.156128239919365,15.686592728316533,16.235623473807614,16.786362385542628,17.392624854274011,18.0013667241736,18.631414559519669,19.267760006110858,19.95918829134709,20.65775988154423,21.380781477398273,22.115826716629709,22.904537249642978,23.706196053380481,24.53591291524879,25.384721801444467,26.284582341590802,27.204542723546439,28.156701718870572,29.136601238280349,30.163487856079314,31.219209931042073,32.311882278628488,33.442798158380455,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":" IF( $E75 =#REF!,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"DSCR"]
[null,null,"Qualifying CFADS","AUD M",null,null,null,null,{"$f":"SUM(J79:BM79)","v":1880.4563284388564},{"$f":"J26","v":0},{"$f":"K26","v":0},0,60.103329701314053,59.976962013611654,61.876425821218355,62.99530569591785,64.149237440568143,65.339069032425712,66.565669761456334,67.829930762699846,69.132765561945604,70.475110635051806,71.986006232150501,73.255602967954289,74.563796085833161,75.911523069484332,77.299744949400733,78.729446891102342,80.201638798074612,81.717355929782428,83.277659535135882,84.883637501794766,86.536405021706997,88.23710527328754,89.986910120653462,91.78702083034139,93.638668805944846,0,0,0]
[null,null,"Debt Service (P+I)","AUD M",null,null,null,null,867.00606023180706,{"$f":"J75+J57","v":0},{"$f":"K75+K57","v":0},0,36.266049727143077,34.606419366084523,34.606419366084516,34.606419366084516,34.637685563279263,34.607651241473654,34.607651241473654,34.607651241473647,34.633881115940198,34.608953863503999,34.608953863503991,34.608953863503984,34.629863107285104,34.610328348957708,34.610328348957708,34.610328348957701,34.625628662521521,34.611775560215449,34.611775560215406,34.611775560215413,34.621175695577556,34.613296093923871,34.613296093923857,34.6132960939238,34.616502937582794,0,0,0]
[null,null,"DSCR","x",null,null,null,null,null,{"$f":"IF(J79=0,0,J79/J80)","v":0},{"$f":"IF(K79=0,0,K79/K80)","v":0},0,1.6572891217410461,1.7331166619448395,1.788004276508866,1.8203358466393498,1.8520070379233191,1.8879948996401024,1.9234379500936583,1.9599692070813743,1.9961021789766247,2.0363259436561463,2.0799821490143784,2.1166662031123735,2.1531646213798381,2.1933199334056712,2.2334299799189457,2.2747385143912773,2.3162507626867774,2.3609697742207874,2.4060499118357743,2.4524496685851753,2.4995224247327048,2.5492257378163115,2.5997787057456829,2.6517850418311988,2.7050297072117666,0,0,0]
[null,null,"Min DSCR","x",{"$f":"_xlfn.MINIFS(J81:AO81,J81:AO81,\"<>0\")","v":1.6572891217410461}]
[null,null,"Ave DSCR","x",{"$f":"AVERAGEIF(J81:AO81,\"<>0\",J81:AO81)","v":2.169877850403759}]

{"sheet":"IFS","index":9,"n_rows":153,"n_cols":65,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
["Integrated Financial Statement"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30"]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J13/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[]
[null,null,"Cashflow waterfall"]
[null,null,"Revenue"]
[null,null,"PPA Remuneration","AUD kWh",null,null,null,null,{"$f":"SUM(J22:BL22)","v":1662004.3330912224},{"$f":"Operations!J86","v":0},{"$f":"Operations!K86","v":0},{"$f":"Operations!L86","v":0},{"$f":"Operations!M86","v":52147.5},{"$f":"Operations!N86","v":53320.818749999991},{"$f":"Operations!O86","v":54520.537171874996},{"$f":"Operations!P86","v":55883.550601171853},{"$f":"Operations!Q86","v":57280.63936620114},{"$f":"Operations!R86","v":58712.655350356166},{"$f":"Operations!S86","v":60180.471734115075},{"$f":"Operations!T86","v":61684.98352746795},{"$f":"Operations!U86","v":63227.108115654642},{"$f":"Operations!V86","v":64807.785818546006},{"$f":"Operations!W86","v":60241.060714910709},{"$f":"Operations!X86","v":61747.087232783466},{"$f":"Operations!Y86","v":63290.764413603043},{"$f":"Operations!Z86","v":64873.033523943115},{"$f":"Operations!AA86","v":66494.85936204168},{"$f":"Operations!AB86","v":68157.230846092716},{"$f":"Operations!AC86","v":69861.16161724503},{"$f":"Operations!AD86","v":71607.690657676154},{"$f":"Operations!AE86","v":73397.88292411805},{"$f":"Operations!AF86","v":75232.829997221008},{"$f":"Operations!AG86","v":77113.650747151522},{"$f":"Operations!AH86","v":79041.492015830299},{"$f":"Operations!AI86","v":81017.52931622605},{"$f":"Operations!AJ86","v":83042.967549131688},{"$f":"Operations!AK86","v":85119.041737859981},{"$f":"Operations!AL86","v":0},{"$f":"Operations!AM86","v":0},{"$f":"Operations!AN86","v":0}]
[null,null,"Spot Market","AUD kWh",null,null,null,null,{"$f":"SUM(J23:BM23)","v":218451.99534763434},{"$f":"Operations!J87","v":0},{"$f":"Operations!K87","v":0},{"$f":"Operations!L87","v":0},{"$f":"Operations!M87","v":7955.8297013140573},{"$f":"Operations!N87","v":6656.1432636116633},{"$f":"Operations!O87","v":7355.8886493433629},{"$f":"Operations!P87","v":7111.7550947459949},{"$f":"Operations!Q87","v":6868.5980743670079},{"$f":"Operations!R87","v":6626.4136820695394},{"$f":"Operations!S87","v":6385.1980273412519},{"$f":"Operations!T87","v":6144.9472352318971},{"$f":"Operations!U87","v":5905.6574462909675},{"$f":"Operations!V87","v":5667.324816505803},{"$f":"Operations!W87","v":11744.945517239783},{"$f":"Operations!X87","v":11508.515735170817},{"$f":"Operations!Y87","v":11273.031672230125},{"$f":"Operations!Z87","v":11038.489545541215},{"$f":"Operations!AA87","v":10804.885587359049},{"$f":"Operations!AB87","v":10572.216045009622},{"$f":"Operations!AC87","v":10340.477180829572},{"$f":"Operations!AD87","v":10109.665272106267},{"$f":"Operations!AE87","v":9879.7766110178345},{"$f":"Operations!AF87","v":9650.8075045737605},{"$f":"Operations!AG87","v":9422.7542745554783},{"$f":"Operations!AH87","v":9195.6132574572457},{"$f":"Operations!AI87","v":8969.3808044274192},{"$f":"Operations!AJ87","v":8744.0532812097081},{"$f":"Operations!AK87","v":8519.6270680848702},{"$f":"Operations!AL87","v":0},{"$f":"Operations!AM87","v":0},{"$f":"Operations!AN87","v":0}]
[null,null,"Total Savings","AUD kWh",null,null,null,null,{"$f":"SUM(J24:BL24)","v":1880456.3284388566},{"$f":"SUM(J22:J23)","v":0},{"$f":"SUM(K22:K23)","v":0},0,60103.329701314055,59976.962013611657,61876.425821218356,62995.30569591785,64149.237440568148,65339.069032425708,66565.669761456331,67829.930762699849,69132.765561945605,70475.110635051809,71986.006232150496,73255.602967954284,74563.796085833164,75911.523069484334,77299.744949400731,78729.446891102343,80201.638798074608,81717.355929782425,83277.659535135885,84883.637501794772,86536.405021707003,88237.10527328754,89986.910120653469,91787.020830341397,93638.66880594485,0,0,0]
[null,null,"Total Savings","AUD MWh",null,null,null,null,{"$f":"SUM(J25:BL25)","v":1880.4563284388564},{"$f":"J24/1000","v":0},{"$f":"K24/1000","v":0},0,60.103329701314053,59.976962013611654,61.876425821218355,62.99530569591785,64.149237440568143,65.339069032425712,66.565669761456334,67.829930762699846,69.132765561945604,70.475110635051806,71.986006232150501,73.255602967954289,74.563796085833161,75.911523069484332,77.299744949400733,78.729446891102342,80.201638798074612,81.717355929782428,83.277659535135882,84.883637501794766,86.536405021706997,88.23710527328754,89.986910120653462,91.78702083034139,93.638668805944846,0,0,0]
[]
[null,null,"Opex"]
[null,null,"Fixed",null,null,null,null,null,{"$f":"SUM(J28:BM28)","v":-213.97316353886276},{"$f":"-Operations!J119","v":0},{"$f":"-Operations!K119","v":0},{"$f":"-Operations!L119","v":0},{"$f":"-Operations!M119","v":-6.4696901994221374},{"$f":"-Operations!N119","v":-6.6152582289091351},{"$f":"-Operations!O119","v":-6.76410153905959},{"$f":"-Operations!P119","v":-6.9162938236884308},{"$f":"-Operations!Q119","v":-7.0719104347214206},{"$f":"-Operations!R119","v":-7.2310284195026515},{"$f":"-Operations!S119","v":-7.3937265589414611},{"$f":"-Operations!T119","v":-7.5600854065176426},{"$f":"-Operations!U119","v":-7.7301873281642886},{"$f":"-Operations!V119","v":-7.9041165430479845},{"$f":"-Operations!W119","v":-8.0819591652665643},{"$f":"-Operations!X119","v":-8.263803246485061},{"$f":"-Operations!Y119","v":-8.4497388195309764},{"$f":"-Operations!Z119","v":-8.6398579429704228},{"$f":"-Operations!AA119","v":-8.8342547466872574},{"$f":"-Operations!AB119","v":-9.0330254784877191},{"$f":"-Operations!AC119","v":-9.2362685517536924},{"$f":"-Operations!AD119","v":-9.4440845941681495},{"$f":"-Operations!AE119","v":-9.6565764975369319},{"$f":"-Operations!AF119","v":-9.8738494687315139},{"$f":"-Operations!AG119","v":-10.096011081777972},{"$f":"-Operations!AH119","v":-10.323171331117978},{"$f":"-Operations!AI119","v":-10.555442686068131},{"$f":"-Operations!AJ119","v":-10.792940146504664},{"$f":"-Operations!AK119","v":-11.035781299801018},{"$f":"-Operations!AL119","v":0},{"$f":"-Operations!AM119","v":0},{"$f":"-Operations!AN119","v":0}]
[null,null,"Variable",null,null,null,null,null,{"$f":"SUM(J29:BM29)","v":-68.039412988716123},{"$f":"-Operations!J120","v":0},{"$f":"-Operations!K120","v":0},{"$f":"-Operations!L120","v":0},{"$f":"-Operations!M120","v":-2.0572389364499997},{"$f":"-Operations!N120","v":-2.1035268125201245},{"$f":"-Operations!O120","v":-2.1508561658018275},{"$f":"-Operations!P120","v":-2.1992504295323685},{"$f":"-Operations!Q120","v":-2.2487335641968467},{"$f":"-Operations!R120","v":-2.2993300693912757},{"$f":"-Operations!S120","v":-2.3510649959525791},{"$f":"-Operations!T120","v":-2.403963958361512},{"$f":"-Operations!U120","v":-2.4580531474246454},{"$f":"-Operations!V120","v":-2.5133593432416999},{"$f":"-Operations!W120","v":-2.5699099284646381},{"$f":"-Operations!X120","v":-2.6277329018550923},{"$f":"-Operations!Y120","v":-2.6868568921468321},{"$f":"-Operations!Z120","v":-2.7473111722201358},{"$f":"-Operations!AA120","v":-2.8091256735950885},{"$f":"-Operations!AB120","v":-2.872331001250978},{"$f":"-Operations!AC120","v":-2.9369584487791247},{"$f":"-Operations!AD120","v":-3.0030400138766549},{"$f":"-Operations!AE120","v":-3.0706084141888796},{"$f":"-Operations!AF120","v":-3.1396971035081291},{"$f":"-Operations!AG120","v":-3.2103402883370622},{"$f":"-Operations!AH120","v":-3.2825729448246461},{"$f":"-Operations!AI120","v":-3.3564308360832005},{"$f":"-Operations!AJ120","v":-3.4319505298950723},{"$f":"-Operations!AK120","v":-3.5091694168177114},{"$f":"-Operations!AL120","v":0},{"$f":"-Operations!AM120","v":0},{"$f":"-Operations!AN120","v":0}]
[null,null,"Delay costs",null,null,null,null,null,{"$f":"SUM(J30:BM30)","v":0}]
[null,null,"Total",null,null,null,null,null,{"$f":"SUM(J31:BM31)","v":-282.01257652757886},{"$f":"SUM(J28:J30)","v":0},0,0,-8.5269291358721375,-8.7187850414292605,-8.9149577048614184,-9.1155442532207989,-9.3206439989182677,-9.5303584888939277,-9.7447915548940394,-9.9640493648791555,-10.188240475588934,-10.417475886289685,-10.651869093731202,-10.891536148340153,-11.136595711677808,-11.387169115190559,-11.643380420282346,-11.905356479738696,-12.173227000532817,-12.447124608044804,-12.727184911725811,-13.013546572239644,-13.306351370115035,-13.605744275942623,-13.911873522151332,-14.224890676399736,-14.544950716618729,0,0,0]
[]
[null,null,"Maintenance capex",null,null,null,null,null,{"$f":"SUM(J33:BM33)","v":0},{"$f":"-Operations!J130","v":0},{"$f":"-Operations!K130","v":0},{"$f":"-Operations!L130","v":0},{"$f":"-Operations!M130","v":0},{"$f":"-Operations!N130","v":0},{"$f":"-Operations!O130","v":0},{"$f":"-Operations!P130","v":0},{"$f":"-Operations!Q130","v":0},{"$f":"-Operations!R130","v":0},{"$f":"-Operations!S130","v":0},{"$f":"-Operations!T130","v":0},{"$f":"-Operations!U130","v":0},{"$f":"-Operations!V130","v":0},{"$f":"-Operations!W130","v":0},{"$f":"-Operations!X130","v":0},{"$f":"-Operations!Y130","v":0},{"$f":"-Operations!Z130","v":0},{"$f":"-Operations!AA130","v":0},{"$f":"-Operations!AB130","v":0},{"$f":"-Operations!AC130","v":0},{"$f":"-Operations!AD130","v":0},{"$f":"-Operations!AE130","v":0},{"$f":"-Operations!AF130","v":0},{"$f":"-Operations!AG130","v":0},{"$f":"-Operations!AH130","v":0},{"$f":"-Operations!AI130","v":0},{"$f":"-Operations!AJ130","v":0},{"$f":"-Operations!AK130","v":0},{"$f":"-Operations!AL130","v":0},{"$f":"-Operations!AM130","v":0},{"$f":"-Operations!AN130","v":0}]
[null,null,"Working capital",null,null,null,null,null,{"$f":"SUM(J34:BM34)","v":0}]
[null,null,"Tax paid",null,null,null,null,null,{"$f":"SUM(J35:BM35)","v":-113.73632768377767},{"$f":"-'T&A'!P103","v":0},{"$f":"-'T&A'!Q103","v":0},{"$f":"-'T&A'!R103","v":0},{"$f":"-'T&A'!S103","v":0},{"$f":"-'T&A'!T103","v":0},{"$f":"-'T&A'!U103","v":0},{"$f":"-'T&A'!V103","v":0},{"$f":"-'T&A'!W103","v":0},{"$f":"-'T&A'!X103","v":0},{"$f":"-'T&A'!Y103","v":0},{"$f":"-'T&A'!Z103","v":0},{"$f":"-'T&A'!AA103","v":0},{"$f":"-'T&A'!AB103","v":0},{"$f":"-'T&A'!AC103","v":-2.6058423231822365},{"$f":"-'T&A'!AD103","v":-11.425846762898951},{"$f":"-'T&A'!AE103","v":-12.085907867987389},{"$f":"-'T&A'!AF103","v":-12.767440458428142},{"$f":"-'T&A'!AG103","v":-13.466579090253484},{"$f":"-'T&A'!AH103","v":-14.197401159815167},{"$f":"-'T&A'!AI103","v":-14.94722046265116},{"$f":"-'T&A'!AJ103","v":-15.72115023355896},{"$f":"-'T&A'!AK103","v":-16.518939325002194},{"$f":"-'T&A'!AL103","v":0},{"$f":"-'T&A'!AM103","v":0},{"$f":"-'T&A'!AN103","v":0},{"$f":"-'T&A'!AO103","v":0},{"$f":"-'T&A'!AP103","v":0},{"$f":"-'T&A'!AQ103","v":0},{"$f":"-'T&A'!AR103","v":0},{"$f":"-'T&A'!AS103","v":0},{"$f":"-'T&A'!AT103","v":0}]
[]
[null,null,"Operating cashflow",null,null,null,null,null,{"$f":"SUM(J37:BM37)","v":1484.7074242274998},{"$f":"SUM(J25,J31,J33,J34,J35)","v":0},0,0,51.576400565441915,51.258176972182397,52.96146811635694,53.879761442697053,54.828593441649872,55.808710543531788,56.820878206562298,57.865881397820687,58.94452508635667,60.057634748762119,58.728294815237064,50.938220056715188,51.341292506167967,51.756913495865632,52.189785438864909,52.626689251548477,53.081191334890633,53.549081088178667,54.031535298407874,71.870090929555118,73.230053651591959,74.631360997344913,76.075036598502123,77.562130153941652,79.093718089326117,0,0,0]
[]
[null,null,"Construction costs"]
[null,null,"Construction capex",null,null,null,null,null,{"$f":"SUM(J40:BM40)","v":-790.91567230099463},{"$f":"-Cons!J131","v":-348.0028958124376},{"$f":"-Cons!K131","v":-337.68660443459862},{"$f":"-Cons!L131","v":-105.22617205395841},{"$f":"-Cons!M131","v":0},{"$f":"-Cons!N131","v":0},{"$f":"-Cons!O131","v":0},{"$f":"-Cons!P131","v":0},{"$f":"-Cons!Q131","v":0},{"$f":"-Cons!R131","v":0},{"$f":"-Cons!S131","v":0},{"$f":"-Cons!T131","v":0},{"$f":"-Cons!U131","v":0},{"$f":"-Cons!V131","v":0},{"$f":"-Cons!W131","v":0},{"$f":"-Cons!X131","v":0},{"$f":"-Cons!Y131","v":0},{"$f":"-Cons!Z131","v":0},{"$f":"-Cons!AA131","v":0},{"$f":"-Cons!AB131","v":0},{"$f":"-Cons!AC131","v":0},{"$f":"-Cons!AD131","v":0},{"$f":"-Cons!AE131","v":0},{"$f":"-Cons!AF131","v":0},{"$f":"-Cons!AG131","v":0},{"$f":"-Cons!AH131","v":0},{"$f":"-Cons!AI131","v":0},{"$f":"-Cons!AJ131","v":0},{"$f":"-Cons!AK131","v":0},{"$f":"-Cons!AL131","v":0},{"$f":"-Cons!AM131","v":0},{"$f":"-Cons!AN131","v":0}]
[null,null,"Interest during construction",null,null,null,null,null,-7.1570958971038436,{"$f":"-Cons!J132","v":0},{"$f":"-Cons!K132","v":-2.1648127770540957},{"$f":"-Cons!L132","v":-4.9922831200497484},{"$f":"-Cons!M132","v":0},{"$f":"-Cons!N132","v":0},{"$f":"-Cons!O132","v":0},{"$f":"-Cons!P132","v":0},{"$f":"-Cons!Q132","v":0},{"$f":"-Cons!R132","v":0},{"$f":"-Cons!S132","v":0},{"$f":"-Cons!T132","v":0},{"$f":"-Cons!U132","v":0},{"$f":"-Cons!V132","v":0},{"$f":"-Cons!W132","v":0},{"$f":"-Cons!X132","v":0},{"$f":"-Cons!Y132","v":0},{"$f":"-Cons!Z132","v":0},{"$f":"-Cons!AA132","v":0},{"$f":"-Cons!AB132","v":0},{"$f":"-Cons!AC132","v":0},{"$f":"-Cons!AD132","v":0},{"$f":"-Cons!AE132","v":0},{"$f":"-Cons!AF132","v":0},{"$f":"-Cons!AG132","v":0},{"$f":"-Cons!AH132","v":0},{"$f":"-Cons!AI132","v":0},{"$f":"-Cons!AJ132","v":0},{"$f":"-Cons!AK132","v":0},{"$f":"-Cons!AL132","v":0},{"$f":"-Cons!AM132","v":0},{"$f":"-Cons!AN132","v":0}]
[null,null,"Fees during construction",null,null,null,null,null,-5.6589544683793722,{"$f":"-Cons!J133","v":-5.6589544683793722},{"$f":"-Cons!K133","v":0},{"$f":"-Cons!L133","v":0},{"$f":"-Cons!M133","v":0},{"$f":"-Cons!N133","v":0},{"$f":"-Cons!O133","v":0},{"$f":"-Cons!P133","v":0},{"$f":"-Cons!Q133","v":0},{"$f":"-Cons!R133","v":0},{"$f":"-Cons!S133","v":0},{"$f":"-Cons!T133","v":0},{"$f":"-Cons!U133","v":0},{"$f":"-Cons!V133","v":0},{"$f":"-Cons!W133","v":0},{"$f":"-Cons!X133","v":0},{"$f":"-Cons!Y133","v":0},{"$f":"-Cons!Z133","v":0},{"$f":"-Cons!AA133","v":0},{"$f":"-Cons!AB133","v":0},{"$f":"-Cons!AC133","v":0},{"$f":"-Cons!AD133","v":0},{"$f":"-Cons!AE133","v":0},{"$f":"-Cons!AF133","v":0},{"$f":"-Cons!AG133","v":0},{"$f":"-Cons!AH133","v":0},{"$f":"-Cons!AI133","v":0},{"$f":"-Cons!AJ133","v":0},{"$f":"-Cons!AK133","v":0},{"$f":"-Cons!AL133","v":0},{"$f":"-Cons!AM133","v":0},{"$f":"-Cons!AN133","v":0}]
[null,null,"Total",null,null,null,null,null,-803.73172266647782,{"$f":"SUM(J40:J42)","v":-353.66185028081696},{"$f":"SUM(K40:K42)","v":-339.85141721165274},-110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding"]
[null,null,"Equity",null,null,null,null,null,237.83627582854064,{"$f":"-Cons!J78-Cons!J84","v":100},{"$f":"-Cons!K78-Cons!K84","v":27.617820654532466},{"$f":"-Cons!L78-Cons!L84","v":110.21845517400816},{"$f":"-Cons!M78-Cons!M84","v":0},{"$f":"-Cons!N78-Cons!N84","v":0},{"$f":"-Cons!O78-Cons!O84","v":0},{"$f":"-Cons!P78-Cons!P84","v":0},{"$f":"-Cons!Q78-Cons!Q84","v":0},{"$f":"-Cons!R78-Cons!R84","v":0},{"$f":"-Cons!S78-Cons!S84","v":0},{"$f":"-Cons!T78-Cons!T84","v":0},{"$f":"-Cons!U78-Cons!U84","v":0},{"$f":"-Cons!V78-Cons!V84","v":0},{"$f":"-Cons!W78-Cons!W84","v":0},{"$f":"-Cons!X78-Cons!X84","v":0},{"$f":"-Cons!Y78-Cons!Y84","v":0},{"$f":"-Cons!Z78-Cons!Z84","v":0},{"$f":"-Cons!AA78-Cons!AA84","v":0},{"$f":"-Cons!AB78-Cons!AB84","v":0},{"$f":"-Cons!AC78-Cons!AC84","v":0},{"$f":"-Cons!AD78-Cons!AD84","v":0},{"$f":"-Cons!AE78-Cons!AE84","v":0},{"$f":"-Cons!AF78-Cons!AF84","v":0},{"$f":"-Cons!AG78-Cons!AG84","v":0},{"$f":"-Cons!AH78-Cons!AH84","v":0},{"$f":"-Cons!AI78-Cons!AI84","v":0},{"$f":"-Cons!AJ78-Cons!AJ84","v":0},{"$f":"-Cons!AK78-Cons!AK84","v":0},{"$f":"-Cons!AL78-Cons!AL84","v":0},{"$f":"-Cons!AM78-Cons!AM84","v":0},{"$f":"-Cons!AN78-Cons!AN84","v":0}]
[null,null,"Debt",null,null,null,null,null,565.89544683793724,{"$f":"-Cons!J81","v":253.66185028081696},{"$f":"-Cons!K81","v":312.23359655712028},{"$f":"-Cons!L81","v":0},{"$f":"-Cons!M81","v":0},{"$f":"-Cons!N81","v":0},{"$f":"-Cons!O81","v":0},{"$f":"-Cons!P81","v":0},{"$f":"-Cons!Q81","v":0},{"$f":"-Cons!R81","v":0},{"$f":"-Cons!S81","v":0},{"$f":"-Cons!T81","v":0},{"$f":"-Cons!U81","v":0},{"$f":"-Cons!V81","v":0},{"$f":"-Cons!W81","v":0},{"$f":"-Cons!X81","v":0},{"$f":"-Cons!Y81","v":0},{"$f":"-Cons!Z81","v":0},{"$f":"-Cons!AA81","v":0},{"$f":"-Cons!AB81","v":0},{"$f":"-Cons!AC81","v":0},{"$f":"-Cons!AD81","v":0},{"$f":"-Cons!AE81","v":0},{"$f":"-Cons!AF81","v":0},{"$f":"-Cons!AG81","v":0},{"$f":"-Cons!AH81","v":0},{"$f":"-Cons!AI81","v":0},{"$f":"-Cons!AJ81","v":0},{"$f":"-Cons!AK81","v":0},{"$f":"-Cons!AL81","v":0},{"$f":"-Cons!AM81","v":0},{"$f":"-Cons!AN81","v":0}]
[null,null,"Total",null,null,null,null,null,803.73172266647782,{"$f":"SUM(J46:J47)","v":353.66185028081696},{"$f":"SUM(K46:K47)","v":339.85141721165274},110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available after funding",null,null,null,null,null,{"$f":"SUM(J50:BM50)","v":1484.7074242274998},{"$f":"J37+J43+J48","v":0},{"$f":"K37+K43+K48","v":0},0,51.576400565441915,51.258176972182397,52.96146811635694,53.879761442697053,54.828593441649872,55.808710543531788,56.820878206562298,57.865881397820687,58.94452508635667,60.057634748762119,58.728294815237064,50.938220056715188,51.341292506167967,51.756913495865632,52.189785438864909,52.626689251548477,53.081191334890633,53.549081088178667,54.031535298407874,71.870090929555118,73.230053651591959,74.631360997344913,76.075036598502123,77.562130153941652,79.093718089326117,0,0,0]
[]
[null,null,"Decomission reserve account funding",null,null,null,null,null,{"$f":"SUM(J52:BM52)","v":-10},{"$f":"-Operations!J138","v":0},{"$f":"-Operations!K138","v":0},{"$f":"-Operations!L138","v":0},{"$f":"-Operations!M138","v":0},{"$f":"-Operations!N138","v":0},{"$f":"-Operations!O138","v":0},{"$f":"-Operations!P138","v":0},{"$f":"-Operations!Q138","v":0},{"$f":"-Operations!R138","v":0},{"$f":"-Operations!S138","v":0},{"$f":"-Operations!T138","v":0},{"$f":"-Operations!U138","v":0},{"$f":"-Operations!V138","v":0},{"$f":"-Operations!W138","v":0},{"$f":"-Operations!X138","v":0},{"$f":"-Operations!Y138","v":0},{"$f":"-Operations!Z138","v":0},{"$f":"-Operations!AA138","v":0},{"$f":"-Operations!AB138","v":0},{"$f":"-Operations!AC138","v":0},{"$f":"-Operations!AD138","v":0},{"$f":"-Operations!AE138","v":0},{"$f":"-Operations!AF138","v":0},{"$f":"-Operations!AG138","v":0},{"$f":"-Operations!AH138","v":0},{"$f":"-Operations!AI138","v":0},{"$f":"-Operations!AJ138","v":0},{"$f":"-Operations!AK138","v":-10},{"$f":"-Operations!AL138","v":0},{"$f":"-Operations!AM138","v":0},{"$f":"-Operations!AN138","v":0}]
[null,null,"Decommission reserve account release",null,null,null,null,null,{"$f":"SUM(J53:BM53)","v":10},{"$f":"-Operations!J139","v":0},{"$f":"-Operations!K139","v":0},{"$f":"-Operations!L139","v":0},{"$f":"-Operations!M139","v":0},{"$f":"-Operations!N139","v":0},{"$f":"-Operations!O139","v":0},{"$f":"-Operations!P139","v":0},{"$f":"-Operations!Q139","v":0},{"$f":"-Operations!R139","v":0},{"$f":"-Operations!S139","v":0},{"$f":"-Operations!T139","v":0},{"$f":"-Operations!U139","v":0},{"$f":"-Operations!V139","v":0},{"$f":"-Operations!W139","v":0},{"$f":"-Operations!X139","v":0},{"$f":"-Operations!Y139","v":0},{"$f":"-Operations!Z139","v":0},{"$f":"-Operations!AA139","v":0},{"$f":"-Operations!AB139","v":0},{"$f":"-Operations!AC139","v":0},{"$f":"-Operations!AD139","v":0},{"$f":"-Operations!AE139","v":0},{"$f":"-Operations!AF139","v":0},{"$f":"-Operations!AG139","v":0},{"$f":"-Operations!AH139","v":0},{"$f":"-Operations!AI139","v":0},{"$f":"-Operations!AJ139","v":0},{"$f":"-Operations!AK139","v":0},{"$f":"-Operations!AL139","v":3.3333333333333335},{"$f":"-Operations!AM139","v":3.3333333333333335},{"$f":"-Operations!AN139","v":3.3333333333333335}]
[null,null,"Decomission payments",null,null,null,null,null,{"$f":"SUM(J54:BM54)","v":-10},{"$f":"Operations!J139","v":0},{"$f":"Operations!K139","v":0},{"$f":"Operations!L139","v":0},{"$f":"Operations!M139","v":0},{"$f":"Operations!N139","v":0},{"$f":"Operations!O139","v":0},{"$f":"Operations!P139","v":0},{"$f":"Operations!Q139","v":0},{"$f":"Operations!R139","v":0},{"$f":"Operations!S139","v":0},{"$f":"Operations!T139","v":0},{"$f":"Operations!U139","v":0},{"$f":"Operations!V139","v":0},{"$f":"Operations!W139","v":0},{"$f":"Operations!X139","v":0},{"$f":"Operations!Y139","v":0},{"$f":"Operations!Z139","v":0},{"$f":"Operations!AA139","v":0},{"$f":"Operations!AB139","v":0},{"$f":"Operations!AC139","v":0},{"$f":"Operations!AD139","v":0},{"$f":"Operations!AE139","v":0},{"$f":"Operations!AF139","v":0},{"$f":"Operations!AG139","v":0},{"$f":"Operations!AH139","v":0},{"$f":"Operations!AI139","v":0},{"$f":"Operations!AJ139","v":0},{"$f":"Operations!AK139","v":0},{"$f":"Operations!AL139","v":-3.3333333333333335},{"$f":"Operations!AM139","v":-3.3333333333333335},{"$f":"Operations!AN139","v":-3.3333333333333335}]
[]
[null,null,"Cashflow available for debt service",null,null,null,null,null,{"$f":"SUM(J56:BM56)","v":1474.7074242274998},{"$f":"J50+J52+J53+J54","v":0},{"$f":"K50+K52+K53+K54","v":0},0,51.576400565441915,51.258176972182397,52.96146811635694,53.879761442697053,54.828593441649872,55.808710543531788,56.820878206562298,57.865881397820687,58.94452508635667,60.057634748762119,58.728294815237064,50.938220056715188,51.341292506167967,51.756913495865632,52.189785438864909,52.626689251548477,53.081191334890633,53.549081088178667,54.031535298407874,71.870090929555118,73.230053651591959,74.631360997344913,76.075036598502123,77.562130153941652,69.093718089326117,0,0,0]
[]
[null,null,"Principal debt payment",null,null,null,null,null,{"$f":"SUM(J58:BM58)","v":-569.29081951896478},{"$f":"Debt!J47","v":0},{"$f":"Debt!K47","v":0},{"$f":"Debt!L47","v":0},{"$f":"Debt!M47","v":-13.568215914246085},{"$f":"Debt!N47","v":-15.156128239919365},{"$f":"Debt!O47","v":-15.686592728316533},{"$f":"Debt!P47","v":-16.235623473807614},{"$f":"Debt!Q47","v":-16.786362385542628},{"$f":"Debt!R47","v":-17.392624854274011},{"$f":"Debt!S47","v":-18.0013667241736},{"$f":"Debt!T47","v":-18.631414559519669},{"$f":"Debt!U47","v":-19.267760006110858},{"$f":"Debt!V47","v":-19.95918829134709},{"$f":"Debt!W47","v":-20.65775988154423},{"$f":"Debt!X47","v":-21.380781477398273},{"$f":"Debt!Y47","v":-22.115826716629709},{"$f":"Debt!Z47","v":-22.904537249642978},{"$f":"Debt!AA47","v":-23.706196053380481},{"$f":"Debt!AB47","v":-24.53591291524879},{"$f":"Debt!AC47","v":-25.384721801444467},{"$f":"Debt!AD47","v":-26.284582341590802},{"$f":"Debt!AE47","v":-27.204542723546439},{"$f":"Debt!AF47","v":-28.156701718870572},{"$f":"Debt!AG47","v":-29.136601238280349},{"$f":"Debt!AH47","v":-30.163487856079314},{"$f":"Debt!AI47","v":-31.219209931042073},{"$f":"Debt!AJ47","v":-32.311882278628488},{"$f":"Debt!AK47","v":-33.442798158380384},{"$f":"Debt!AL47","v":0},{"$f":"Debt!AM47","v":0},{"$f":"Debt!AN47","v":0}]
[null,null,"Interest payment",null,null,null,null,null,{"$f":"SUM(J59:BM59)","v":-297.71524071284205},{"$f":"-Debt!J57","v":0},{"$f":"-Debt!K57","v":0},{"$f":"-Debt!L57","v":0},{"$f":"-Debt!M57","v":-22.697833812896992},{"$f":"-Debt!N57","v":-19.450291126165158},{"$f":"-Debt!O57","v":-18.919826637767983},{"$f":"-Debt!P57","v":-18.370795892276902},{"$f":"-Debt!Q57","v":-17.851323177736635},{"$f":"-Debt!R57","v":-17.215026387199643},{"$f":"-Debt!S57","v":-16.606284517300054},{"$f":"-Debt!T57","v":-15.976236681953978},{"$f":"-Debt!U57","v":-15.36612110982934},{"$f":"-Debt!V57","v":-14.649765572156909},{"$f":"-Debt!W57","v":-13.95119398195976},{"$f":"-Debt!X57","v":-13.228172386105713},{"$f":"-Debt!Y57","v":-12.514036390655395},{"$f":"-Debt!Z57","v":-11.705791099314732},{"$f":"-Debt!AA57","v":-10.904132295577227},{"$f":"-Debt!AB57","v":-10.074415433708911},{"$f":"-Debt!AC57","v":-9.2409068610770539},{"$f":"-Debt!AD57","v":-8.3271932186246467},{"$f":"-Debt!AE57","v":-7.4072328366689675},{"$f":"-Debt!AF57","v":-6.4550738413448423},{"$f":"-Debt!AG57","v":-5.4845744572972057},{"$f":"-Debt!AH57","v":-4.4498082378445591},{"$f":"-Debt!AI57","v":-3.3940861628817833},{"$f":"-Debt!AJ57","v":-2.3014138152953105},{"$f":"-Debt!AK57","v":-1.1737047792023365},{"$f":"-Debt!AL57","v":0},{"$f":"-Debt!AM57","v":0},{"$f":"-Debt!AN57","v":0}]
[]
[null,null,"Cashflow available to equity",null,null,null,null,null,{"$f":"SUM(J61:BM61)","v":607.7013639956931},{"$f":"J56+J58+J59","v":0},0,0,15.310350838298842,16.65175760609787,18.355048750272424,19.273342076612536,20.190907878370606,21.201059302058134,22.213226965088644,23.258230156347039,24.310643970416475,25.448680885258121,24.119340951733072,16.329266193211204,16.711429398882863,17.146585146907924,17.579457089907201,18.016360902590776,18.455562672369112,18.937305527963218,19.419759738192468,37.258315369339705,38.608877956014403,40.018064903421042,41.461740504578266,42.948834060017852,34.477215151743394,0,0,0]
[]
[null,null,"Equity injections",null,null,null,null,null,{"$f":"SUM(J63:BM63)","v":0},{"$f":"-MIN(J61*$D64,0)","v":0},{"$f":"-MIN(K61*$D64,0)","v":0},0,0,{"$f":"-MIN(N61*$D64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Distributions",1,null,null,null,null,{"$f":"SUM(J64:BM64)","v":-607.7013639956931},{"$f":"-MAX(J61*$D64,0)","v":0},{"$f":"-MAX(K61*$D64,0)","v":0},0,-15.310350838298842,{"$f":"-MAX(N61*$D64,0)","v":-16.65175760609787},{"$f":"-MAX(O61*$D64,0)","v":-18.355048750272424},-19.273342076612536,-20.190907878370606,-21.201059302058134,-22.213226965088644,-23.258230156347039,-24.310643970416475,-25.448680885258121,-24.119340951733072,-16.329266193211204,-16.711429398882863,-17.146585146907924,-17.579457089907201,-18.016360902590776,-18.455562672369112,-18.937305527963218,-19.419759738192468,-37.258315369339705,-38.608877956014403,-40.018064903421042,-41.461740504578266,-42.948834060017852,-34.477215151743394,0,0,0]
[]
[null,null,"Net cashflow",null,null,null,null,null,{"$f":"SUM(J66:BM66)","v":0},{"$f":"J61+J64+J63","v":0},{"$f":"K61+K64+K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash balance b/f",null,null,null,null,null,null,{"$f":"I69","v":0},{"$f":"J69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash balance c/f",null,null,null,null,null,null,{"$f":"J66+J68","v":0},{"$f":"K66+K68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash balance > 0",null,null,null,null,null,{"$f":"SUM(J70:BM70)","v":0},{"$f":"IF(ROUND(J69,Rounding_Tolerance)<0,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Income statement"]
[null,null,"Revenue",null,null,null,null,null,{"$f":"SUM(J73:BM73)","v":1880.4563284388564},{"$f":"J25","v":0},0,0,60.103329701314053,59.976962013611654,61.876425821218355,62.99530569591785,64.149237440568143,65.339069032425712,66.565669761456334,67.829930762699846,69.132765561945604,70.475110635051806,71.986006232150501,73.255602967954289,74.563796085833161,75.911523069484332,77.299744949400733,78.729446891102342,80.201638798074612,81.717355929782428,83.277659535135882,84.883637501794766,86.536405021706997,88.23710527328754,89.986910120653462,91.78702083034139,93.638668805944846,0,0,0]
[null,null,"Operating costs",null,null,null,null,null,{"$f":"SUM(J74:BM74)","v":-282.01257652757886},{"$f":"SUM(J28:J29)","v":0},0,0,-8.5269291358721375,-8.7187850414292605,-8.9149577048614184,-9.1155442532207989,-9.3206439989182677,-9.5303584888939277,-9.7447915548940394,-9.9640493648791555,-10.188240475588934,-10.417475886289685,-10.651869093731202,-10.891536148340153,-11.136595711677808,-11.387169115190559,-11.643380420282346,-11.905356479738696,-12.173227000532817,-12.447124608044804,-12.727184911725811,-13.013546572239644,-13.306351370115035,-13.605744275942623,-13.911873522151332,-14.224890676399736,-14.544950716618729,0,0,0]
[null,null,"Delay costs",null,null,null,null,null,{"$f":"SUM(J75:BM75)","v":0},{"$f":"J30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,{"$f":"SUM(J76:BM76)","v":1598.4437519112778},{"$f":"SUM(J73:J75)","v":0},0,0,51.576400565441915,51.258176972182397,52.96146811635694,53.879761442697053,54.828593441649872,55.808710543531788,56.820878206562298,57.865881397820687,58.94452508635667,60.057634748762119,61.334137138419301,62.364066819614138,63.427200374155355,64.524353954293773,65.656364529118392,66.824090411363642,68.028411797541793,69.270231321737626,70.550474623410068,71.870090929555118,73.230053651591959,74.631360997344913,76.075036598502123,77.562130153941652,79.093718089326117,0,0,0]
[]
[null,null,"Depreciation",null,null,null,null,null,{"$f":"SUM(J78:BM78)","v":-805.50915816346492},{"$f":"'T&A'!J93","v":0},{"$f":"'T&A'!K93","v":0},{"$f":"'T&A'!L93","v":0},{"$f":"'T&A'!M93","v":-63.928090638457881},{"$f":"'T&A'!N93","v":-58.854854748550792},{"$f":"'T&A'!O93","v":-54.187477729836289},{"$f":"'T&A'!P93","v":-49.893490872618919},{"$f":"'T&A'!Q93","v":-45.943022963978954},{"$f":"'T&A'!R93","v":-42.308592488030186},{"$f":"'T&A'!S93","v":-38.964916450157318},{"$f":"'T&A'!T93","v":-35.888734495314274},{"$f":"'T&A'!U93","v":-33.058647096858685},{"$f":"'T&A'!V93","v":-30.454966690279537},{"$f":"'T&A'!W93","v":-28.059580716226719},{"$f":"'T&A'!X93","v":-25.855825620098127},{"$f":"'T&A'!Y93","v":-23.828370931659823},{"$f":"'T&A'!Z93","v":-22.856882226783135},{"$f":"'T&A'!AA93","v":-22.856882226783135},{"$f":"'T&A'!AB93","v":-22.856882226783135},{"$f":"'T&A'!AC93","v":-22.856882226783135},{"$f":"'T&A'!AD93","v":-22.856882226783135},{"$f":"'T&A'!AE93","v":-22.856882226783135},{"$f":"'T&A'!AF93","v":-22.856882226783135},{"$f":"'T&A'!AG93","v":-22.856882226783135},{"$f":"'T&A'!AH93","v":-22.856882226783135},{"$f":"'T&A'!AI93","v":-22.856882226783135},{"$f":"'T&A'!AJ93","v":-22.856882226783135},{"$f":"'T&A'!AK93","v":-22.856882226783135},{"$f":"'T&A'!AL93","v":0},{"$f":"'T&A'!AM93","v":0},{"$f":"'T&A'!AN93","v":0}]
[null,null,"EBIT",null,null,null,null,null,{"$f":"SUM(J79:BM79)","v":792.93459374781264},{"$f":"J76+J78","v":0},{"$f":"K76+K78","v":0},0,-12.351690073015966,-7.596677776368395,-1.2260096134793486,3.9862705700781333,8.8855704776709175,13.500118055501602,17.85596175640498,21.977146902506412,25.885877989497985,29.602668058482582,33.274556422192582,36.508241199516007,39.598829442495528,41.667471727510637,42.799482302335257,43.967208184580507,45.171529570758658,46.413349094954491,47.693592396626933,49.013208702771983,50.373171424808824,51.774478770561778,53.218154371718988,54.705247927158517,56.236835862542982,0,0,0]
[]
[null,null,"Interest expense",null,null,null,null,null,{"$f":"SUM(J81:BM81)","v":-297.71524071284205},{"$f":"-Debt!J57","v":0},{"$f":"-Debt!K57","v":0},{"$f":"-Debt!L57","v":0},{"$f":"-Debt!M57","v":-22.697833812896992},{"$f":"-Debt!N57","v":-19.450291126165158},{"$f":"-Debt!O57","v":-18.919826637767983},{"$f":"-Debt!P57","v":-18.370795892276902},{"$f":"-Debt!Q57","v":-17.851323177736635},{"$f":"-Debt!R57","v":-17.215026387199643},{"$f":"-Debt!S57","v":-16.606284517300054},{"$f":"-Debt!T57","v":-15.976236681953978},{"$f":"-Debt!U57","v":-15.36612110982934},{"$f":"-Debt!V57","v":-14.649765572156909},{"$f":"-Debt!W57","v":-13.95119398195976},{"$f":"-Debt!X57","v":-13.228172386105713},{"$f":"-Debt!Y57","v":-12.514036390655395},{"$f":"-Debt!Z57","v":-11.705791099314732},{"$f":"-Debt!AA57","v":-10.904132295577227},{"$f":"-Debt!AB57","v":-10.074415433708911},{"$f":"-Debt!AC57","v":-9.2409068610770539},{"$f":"-Debt!AD57","v":-8.3271932186246467},{"$f":"-Debt!AE57","v":-7.4072328366689675},{"$f":"-Debt!AF57","v":-6.4550738413448423},{"$f":"-Debt!AG57","v":-5.4845744572972057},{"$f":"-Debt!AH57","v":-4.4498082378445591},{"$f":"-Debt!AI57","v":-3.3940861628817833},{"$f":"-Debt!AJ57","v":-2.3014138152953105},{"$f":"-Debt!AK57","v":-1.1737047792023365},{"$f":"-Debt!AL57","v":0},{"$f":"-Debt!AM57","v":0},{"$f":"-Debt!AN57","v":0}]
[null,null,"Refinancing fees",null,null,null,null,null,{"$f":"SUM(J82:BM82)","v":-3.3953726810276237},{"$f":"-Debt!J60","v":0},{"$f":"-Debt!K60","v":0},{"$f":"-Debt!L60","v":0},{"$f":"-Debt!M60","v":-3.3953726810276237},{"$f":"-Debt!N60","v":0},{"$f":"-Debt!O60","v":0},{"$f":"-Debt!P60","v":0},{"$f":"-Debt!Q60","v":0},{"$f":"-Debt!R60","v":0},{"$f":"-Debt!S60","v":0},{"$f":"-Debt!T60","v":0},{"$f":"-Debt!U60","v":0},{"$f":"-Debt!V60","v":0},{"$f":"-Debt!W60","v":0},{"$f":"-Debt!X60","v":0},{"$f":"-Debt!Y60","v":0},{"$f":"-Debt!Z60","v":0},{"$f":"-Debt!AA60","v":0},{"$f":"-Debt!AB60","v":0},{"$f":"-Debt!AC60","v":0},{"$f":"-Debt!AD60","v":0},{"$f":"-Debt!AE60","v":0},{"$f":"-Debt!AF60","v":0},{"$f":"-Debt!AG60","v":0},{"$f":"-Debt!AH60","v":0},{"$f":"-Debt!AI60","v":0},{"$f":"-Debt!AJ60","v":0},{"$f":"-Debt!AK60","v":0},{"$f":"-Debt!AL60","v":0},{"$f":"-Debt!AM60","v":0},{"$f":"-Debt!AN60","v":0}]
[null,null,"EBT",null,null,null,null,null,{"$f":"SUM(J83:BM83)","v":491.82398035394289},{"$f":"J79+J81+J82","v":0},{"$f":"K79+K81+K82","v":0},0,-38.444896566940585,-27.046968902533553,-20.145836251247331,-14.384525322198769,-8.9657527000657176,-3.7149083316980409,1.2496772391049262,6.0009102205524343,10.519756879668645,14.952902486325673,19.32336244023282,23.280068813410296,27.084793051840133,29.961680628195907,31.895350006758029,33.892792750871592,35.9306227096816,38.08615587632984,40.286359559957965,42.558134861427142,44.888596967511617,47.324670532717221,49.824068208837204,52.403834111863205,55.063131083340643,0,0,0]
[]
[null,null,"Income tax expense",null,null,null,null,null,{"$f":"SUM(J85:BM85)","v":-113.73632768377767},{"$f":"J35","v":0},{"$f":"K35","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.6058423231822365,-11.425846762898951,-12.085907867987389,-12.767440458428142,-13.466579090253484,-14.197401159815167,-14.94722046265116,-15.72115023355896,-16.518939325002194,0,0,0,0,0,0,0,0,0]
[null,null,"Rollforward of decommissioning provisions",null,null,null,null,null,{"$f":"SUM(J86:AN86)","v":-8.2225645030128742},{"$f":"-Operations!J149","v":0},{"$f":"-Operations!K149","v":0},{"$f":"-Operations!L149","v":0},{"$f":"-Operations!M149","v":-0.12476136282961636},{"$f":"-Operations!N149","v":-0.13315378018717142},{"$f":"-Operations!O149","v":-0.14247454480027344},{"$f":"-Operations!P149","v":-0.15244776293629259},{"$f":"-Operations!Q149","v":-0.16356600800304358},{"$f":"-Operations!R149","v":-0.17456872690204614},{"$f":"-Operations!S149","v":-0.18678853778518939},{"$f":"-Operations!T149","v":-0.19986373543015268},{"$f":"-Operations!U149","v":-0.21444009881960657},{"$f":"-Operations!V149","v":-0.22886500382763586},{"$f":"-Operations!W149","v":-0.24488555409557036},{"$f":"-Operations!X149","v":-0.26202754288226032},{"$f":"-Operations!Y149","v":-0.28113760642068714},{"$f":"-Operations!Z149","v":-0.30004910333346668},{"$f":"-Operations!AA149","v":-0.32105254056680937},{"$f":"-Operations!AB149","v":-0.34352621840648606},{"$f":"-Operations!AC149","v":-0.36858010315711803},{"$f":"-Operations!AD149","v":-0.39337366091593839},{"$f":"-Operations!AE149","v":-0.42090981718005405},{"$f":"-Operations!AF149","v":-0.45037350438265789},{"$f":"-Operations!AG149","v":-0.48321992270229175},{"$f":"-Operations!AH149","v":-0.51572504427860444},{"$f":"-Operations!AI149","v":-0.55182579737810677},{"$f":"-Operations!AJ149","v":-0.59045360319457429},{"$f":"-Operations!AK149","v":-0.63351627420016221},{"$f":"-Operations!AL149","v":-0.17042218494335054},{"$f":"-Operations!AM149","v":-0.11461630057175742},{"$f":"-Operations!AN149","v":-5.5940162881951E-2}]
[]
[null,null,"NPAT",null,null,null,null,null,{"$f":"SUM(J88:BM88)","v":369.86508816715235},{"$f":"J83+J85+J86","v":0},{"$f":"K83+K85+K86","v":0},0,-38.569657929770202,-27.180122682720725,-20.288310796047604,-14.536973085135061,-9.1293187080687606,-3.8894770586000869,1.0628887013197368,5.8010464851222814,10.305316780849038,14.724037482498037,16.472634562955012,11.592194507629085,14.717747577432057,16.894191066434299,18.107718375937736,19.351865372649943,20.614822143873322,21.971631981854944,23.346510417775718,42.107761357044481,44.405377044809327,46.808945488438617,49.272242411459096,51.813380508668629,54.429614809140482,-0.17042218494335054,-0.11461630057175742,-5.5940162881951E-2]
[]
[null,null,"Distributions",null,null,null,null,null,{"$f":"SUM(J90:BM90)","v":-607.7013639956931},{"$f":"J64","v":0},0,0,-15.310350838298842,-16.65175760609787,-18.355048750272424,-19.273342076612536,-20.190907878370606,-21.201059302058134,-22.213226965088644,-23.258230156347039,-24.310643970416475,-25.448680885258121,-24.119340951733072,-16.329266193211204,-16.711429398882863,-17.146585146907924,-17.579457089907201,-18.016360902590776,-18.455562672369112,-18.937305527963218,-19.419759738192468,-37.258315369339705,-38.608877956014403,-40.018064903421042,-41.461740504578266,-42.948834060017852,-34.477215151743394,0,0,0]
[null,null,"Transfer to retained earnings",null,null,null,null,null,{"$f":"SUM(J91:BM91)","v":-237.83627582854086},{"$f":"IF(J88<=0,0,J88+J90)","v":0},{"$f":"K88+K90","v":0},0,-53.880008768069047,-43.831880288818596,-38.643359546320028,-33.810315161747596,-29.320226586439368,-25.09053636065822,-21.150338263768909,-17.457183671224758,-14.005327189567437,-10.724643402760083,-7.6467063887780604,-4.7370716855821193,-1.9936818214508065,-0.25239408047362488,0.5282612860305349,1.3355044700591669,2.1592594715042104,3.0343264538917261,3.9267506795832503,4.849445987704776,5.7964990887949241,6.7908805850175753,7.8105019068808303,8.8645464486507777,19.952399657397088,-0.17042218494335054,-0.11461630057175742,-5.5940162881951E-2]
[]
[null,null,"Retained earnings b/f",null,null,null,null,null,null,{"$f":"I94","v":0},{"$f":"J94","v":0},0,0,-53.880008768069047,-97.711889056887642,-136.35524860320766,-170.16556376495527,-199.48579035139463,-224.57632671205283,-245.72666497582173,-263.18384864704649,-277.18917583661391,-287.91381923937399,-295.56052562815205,-300.29759731373417,-302.29127913518499,-302.5436732156586,-302.01541192962804,-300.67990745956888,-298.5206479880647,-295.48632153417299,-291.55957085458977,-286.710124866885,-280.91362577809008,-274.12274519307249,-266.31224328619169,-257.44769683754089,-237.49529718014381,-237.66571936508717,-237.78033566565892]
[null,null,"Retained earnings c/f",null,null,null,null,null,null,{"$f":"J93+J91","v":0},{"$f":"K93+K91","v":0},0,-53.880008768069047,-97.711889056887642,-136.35524860320766,-170.16556376495527,-199.48579035139463,-224.57632671205283,-245.72666497582173,-263.18384864704649,-277.18917583661391,-287.91381923937399,-295.56052562815205,-300.29759731373417,-302.29127913518499,-302.5436732156586,-302.01541192962804,-300.67990745956888,-298.5206479880647,-295.48632153417299,-291.55957085458977,-286.710124866885,-280.91362577809008,-274.12274519307249,-266.31224328619169,-257.44769683754089,-237.49529718014381,{"$f":"AL93+AL91","v":-237.66571936508717},-237.78033566565892,-237.83627582854086]
[]
[null,null,"Balance sheet"]
[null,null,"Current assets"]
[null,null,"Cash",null,null,null,null,null,null,{"$f":"J69","v":0},{"$f":"K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Decomission allowance fund",null,null,null,null,null,null,{"$f":"Operations!J140","v":0},{"$f":"Operations!K140","v":0},{"$f":"Operations!L140","v":0},{"$f":"Operations!M140","v":0},{"$f":"Operations!N140","v":0},{"$f":"Operations!O140","v":0},{"$f":"Operations!P140","v":0},{"$f":"Operations!Q140","v":0},{"$f":"Operations!R140","v":0},{"$f":"Operations!S140","v":0},{"$f":"Operations!T140","v":0},{"$f":"Operations!U140","v":0},{"$f":"Operations!V140","v":0},{"$f":"Operations!W140","v":0},{"$f":"Operations!X140","v":0},{"$f":"Operations!Y140","v":0},{"$f":"Operations!Z140","v":0},{"$f":"Operations!AA140","v":0},{"$f":"Operations!AB140","v":0},{"$f":"Operations!AC140","v":0},{"$f":"Operations!AD140","v":0},{"$f":"Operations!AE140","v":0},{"$f":"Operations!AF140","v":0},{"$f":"Operations!AG140","v":0},{"$f":"Operations!AH140","v":0},{"$f":"Operations!AI140","v":0},{"$f":"Operations!AJ140","v":0},{"$f":"Operations!AK140","v":10},{"$f":"Operations!AL140","v":6.6666666666666661},{"$f":"Operations!AM140","v":3.3333333333333326},{"$f":"Operations!AN140","v":0}]
[null,null,"Total ",null,null,null,null,null,null,{"$f":"SUM(J98:J99)","v":0},{"$f":"SUM(K98:K99)","v":0},{"$f":"SUM(L98:L99)","v":0},{"$f":"SUM(M98:M99)","v":0},{"$f":"SUM(N98:N99)","v":0},{"$f":"SUM(O98:O99)","v":0},{"$f":"SUM(P98:P99)","v":0},{"$f":"SUM(Q98:Q99)","v":0},{"$f":"SUM(R98:R99)","v":0},{"$f":"SUM(S98:S99)","v":0},{"$f":"SUM(T98:T99)","v":0},{"$f":"SUM(U98:U99)","v":0},{"$f":"SUM(V98:V99)","v":0},{"$f":"SUM(W98:W99)","v":0},{"$f":"SUM(X98:X99)","v":0},{"$f":"SUM(Y98:Y99)","v":0},{"$f":"SUM(Z98:Z99)","v":0},{"$f":"SUM(AA98:AA99)","v":0},{"$f":"SUM(AB98:AB99)","v":0},{"$f":"SUM(AC98:AC99)","v":0},{"$f":"SUM(AD98:AD99)","v":0},{"$f":"SUM(AE98:AE99)","v":0},{"$f":"SUM(AF98:AF99)","v":0},{"$f":"SUM(AG98:AG99)","v":0},{"$f":"SUM(AH98:AH99)","v":0},{"$f":"SUM(AI98:AI99)","v":0},{"$f":"SUM(AJ98:AJ99)","v":0},{"$f":"SUM(AK98:AK99)","v":10},{"$f":"SUM(AL98:AL99)","v":6.6666666666666661},{"$f":"SUM(AM98:AM99)","v":3.3333333333333326},{"$f":"SUM(AN98:AN99)","v":0}]
[]
[null,null,"Non-current assets"]
[null,null,"Combined PPE",null,null,null,null,null,null,{"$f":"'T&A'!J94","v":353.66185028081696},{"$f":"'T&A'!K94","v":693.51326749246971},{"$f":"'T&A'!L94","v":805.50915816346503},{"$f":"'T&A'!M94","v":741.58106752500714},{"$f":"'T&A'!N94","v":682.72621277645635},{"$f":"'T&A'!O94","v":628.5387350466201},{"$f":"'T&A'!P94","v":578.64524417400116},{"$f":"'T&A'!Q94","v":532.70222121002223},{"$f":"'T&A'!R94","v":490.39362872199206},{"$f":"'T&A'!S94","v":451.42871227183474},{"$f":"'T&A'!T94","v":415.53997777652046},{"$f":"'T&A'!U94","v":382.48133067966177},{"$f":"'T&A'!V94","v":352.02636398938222},{"$f":"'T&A'!W94","v":323.9667832731555},{"$f":"'T&A'!X94","v":298.11095765305737},{"$f":"'T&A'!Y94","v":274.28258672139754},{"$f":"'T&A'!Z94","v":251.42570449461439},{"$f":"'T&A'!AA94","v":228.56882226783125},{"$f":"'T&A'!AB94","v":205.71194004104811},{"$f":"'T&A'!AC94","v":182.85505781426497},{"$f":"'T&A'!AD94","v":159.99817558748182},{"$f":"'T&A'!AE94","v":137.14129336069868},{"$f":"'T&A'!AF94","v":114.28441113391554},{"$f":"'T&A'!AG94","v":91.427528907132398},{"$f":"'T&A'!AH94","v":68.570646680349256},{"$f":"'T&A'!AI94","v":45.713764453566121},{"$f":"'T&A'!AJ94","v":22.856882226782986},{"$f":"'T&A'!AK94","v":-1.4921397450962104E-13},{"$f":"'T&A'!AL94","v":0},{"$f":"'T&A'!AM94","v":0},{"$f":"'T&A'!AN94","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"J103","v":353.66185028081696},{"$f":"K103","v":693.51326749246971},805.50915816346503,741.58106752500714,682.72621277645635,628.5387350466201,578.64524417400116,532.70222121002223,490.39362872199206,451.42871227183474,415.53997777652046,382.48133067966177,352.02636398938222,323.9667832731555,298.11095765305737,274.28258672139754,251.42570449461439,228.56882226783125,205.71194004104811,182.85505781426497,159.99817558748182,137.14129336069868,114.28441113391554,91.427528907132398,68.570646680349256,45.713764453566121,22.856882226782986,-1.4921397450962104E-13,0,0,0]
[]
[null,null,"Total assets",null,null,null,null,null,null,{"$f":"J100+J104","v":353.66185028081696},{"$f":"K100+K104","v":693.51326749246971},{"$f":"L100+L104","v":805.50915816346503},{"$f":"M100+M104","v":741.58106752500714},{"$f":"N100+N104","v":682.72621277645635},{"$f":"O100+O104","v":628.5387350466201},{"$f":"P100+P104","v":578.64524417400116},{"$f":"Q100+Q104","v":532.70222121002223},{"$f":"R100+R104","v":490.39362872199206},{"$f":"S100+S104","v":451.42871227183474},{"$f":"T100+T104","v":415.53997777652046},{"$f":"U100+U104","v":382.48133067966177},{"$f":"V100+V104","v":352.02636398938222},{"$f":"W100+W104","v":323.9667832731555},{"$f":"X100+X104","v":298.11095765305737},{"$f":"Y100+Y104","v":274.28258672139754},{"$f":"Z100+Z104","v":251.42570449461439},{"$f":"AA100+AA104","v":228.56882226783125},{"$f":"AB100+AB104","v":205.71194004104811},{"$f":"AC100+AC104","v":182.85505781426497},{"$f":"AD100+AD104","v":159.99817558748182},{"$f":"AE100+AE104","v":137.14129336069868},{"$f":"AF100+AF104","v":114.28441113391554},{"$f":"AG100+AG104","v":91.427528907132398},{"$f":"AH100+AH104","v":68.570646680349256},{"$f":"AI100+AI104","v":45.713764453566121},{"$f":"AJ100+AJ104","v":22.856882226782986},{"$f":"AK100+AK104","v":9.9999999999998508},{"$f":"AL100+AL104","v":6.6666666666666661},{"$f":"AM100+AM104","v":3.3333333333333326},{"$f":"AN100+AN104","v":0}]
[]
[null,null,"Liabilities"]
[null,null,"Construction debt",null,null,null,null,null,null,{"$f":"Cons!J100","v":253.66185028081696},{"$f":"Cons!K100","v":565.89544683793724},{"$f":"Cons!L100","v":0},{"$f":"Cons!M100","v":0},{"$f":"Cons!N100","v":0},{"$f":"Cons!O100","v":0},{"$f":"Cons!P100","v":0},{"$f":"Cons!Q100","v":0},{"$f":"Cons!R100","v":0},{"$f":"Cons!S100","v":0},{"$f":"Cons!T100","v":0},{"$f":"Cons!U100","v":0},{"$f":"Cons!V100","v":0},{"$f":"Cons!W100","v":0},{"$f":"Cons!X100","v":0},{"$f":"Cons!Y100","v":0},{"$f":"Cons!Z100","v":0},{"$f":"Cons!AA100","v":0},{"$f":"Cons!AB100","v":0},{"$f":"Cons!AC100","v":0},{"$f":"Cons!AD100","v":0},{"$f":"Cons!AE100","v":0},{"$f":"Cons!AF100","v":0},{"$f":"Cons!AG100","v":0},{"$f":"Cons!AH100","v":0},{"$f":"Cons!AI100","v":0},{"$f":"Cons!AJ100","v":0},{"$f":"Cons!AK100","v":0},{"$f":"Cons!AL100","v":0},{"$f":"Cons!AM100","v":0},{"$f":"Cons!AN100","v":0}]
[null,null,"O&M debt",null,null,null,null,null,null,{"$f":"Debt!J48","v":0},{"$f":"Debt!K48","v":0},{"$f":"Debt!L48","v":565.89544683793724},{"$f":"Debt!M48","v":555.72260360471876},{"$f":"Debt!N48","v":540.56647536479943},{"$f":"Debt!O48","v":524.87988263648288},{"$f":"Debt!P48","v":508.64425916267527},{"$f":"Debt!Q48","v":491.85789677713262},{"$f":"Debt!R48","v":474.46527192285862},{"$f":"Debt!S48","v":456.46390519868504},{"$f":"Debt!T48","v":437.83249063916537},{"$f":"Debt!U48","v":418.56473063305452},{"$f":"Debt!V48","v":398.60554234170741},{"$f":"Debt!W48","v":377.94778246016318},{"$f":"Debt!X48","v":356.56700098276491},{"$f":"Debt!Y48","v":334.45117426613518},{"$f":"Debt!Z48","v":311.54663701649218},{"$f":"Debt!AA48","v":287.84044096311169},{"$f":"Debt!AB48","v":263.3045280478629},{"$f":"Debt!AC48","v":237.91980624641843},{"$f":"Debt!AD48","v":211.63522390482763},{"$f":"Debt!AE48","v":184.43068118128119},{"$f":"Debt!AF48","v":156.27397946241061},{"$f":"Debt!AG48","v":127.13737822413026},{"$f":"Debt!AH48","v":96.973890368050945},{"$f":"Debt!AI48","v":65.754680437008872},{"$f":"Debt!AJ48","v":33.442798158380384},{"$f":"Debt!AK48","v":0},{"$f":"Debt!AL48","v":0},{"$f":"Debt!AM48","v":0},{"$f":"Debt!AN48","v":0}]
[null,null,"Decommissioning provisions",null,null,null,null,null,null,{"$f":"Operations!J148","v":0},{"$f":"Operations!K148","v":0},{"$f":"Operations!L148","v":1.777435496987118},{"$f":"Operations!M148","v":1.9021968598167345},{"$f":"Operations!N148","v":2.0353506400039061},{"$f":"Operations!O148","v":2.1778251848041794},{"$f":"Operations!P148","v":2.3302729477404722},{"$f":"Operations!Q148","v":2.4938389557435161},{"$f":"Operations!R148","v":2.6684076826455625},{"$f":"Operations!S148","v":2.8551962204307522},{"$f":"Operations!T148","v":3.0550599558609051},{"$f":"Operations!U148","v":3.269500054680512},{"$f":"Operations!V148","v":3.4983650585081478},{"$f":"Operations!W148","v":3.7432506126037186},{"$f":"Operations!X148","v":4.0052781554859793},{"$f":"Operations!Y148","v":4.2864157619066665},{"$f":"Operations!Z148","v":4.5864648652401332},{"$f":"Operations!AA148","v":4.9075174058069431},{"$f":"Operations!AB148","v":5.2510436242134295},{"$f":"Operations!AC148","v":5.6196237273705476},{"$f":"Operations!AD148","v":6.012997388286486},{"$f":"Operations!AE148","v":6.4339072054665403},{"$f":"Operations!AF148","v":6.8842807098491985},{"$f":"Operations!AG148","v":7.3675006325514909},{"$f":"Operations!AH148","v":7.8832256768300955},{"$f":"Operations!AI148","v":8.435051474208203},{"$f":"Operations!AJ148","v":9.0255050774027783},{"$f":"Operations!AK148","v":9.6590213516029415},{"$f":"Operations!AL148","v":6.4961102032129583},{"$f":"Operations!AM148","v":3.2773931704513823},{"$f":"Operations!AN148","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J109:J111)","v":253.66185028081696},{"$f":"SUM(K109:K111)","v":565.89544683793724},{"$f":"SUM(L109:L111)","v":567.67288233492434},{"$f":"SUM(M109:M111)","v":557.6248004645355},{"$f":"SUM(N109:N111)","v":542.60182600480334},{"$f":"SUM(O109:O111)","v":527.05770782128707},{"$f":"SUM(P109:P111)","v":510.97453211041574},{"$f":"SUM(Q109:Q111)","v":494.35173573287614},{"$f":"SUM(R109:R111)","v":477.1336796055042},{"$f":"SUM(S109:S111)","v":459.31910141911578},{"$f":"SUM(T109:T111)","v":440.88755059502625},{"$f":"SUM(U109:U111)","v":421.83423068773504},{"$f":"SUM(V109:V111)","v":402.10390740021558},{"$f":"SUM(W109:W111)","v":381.69103307276691},{"$f":"SUM(X109:X111)","v":360.57227913825091},{"$f":"SUM(Y109:Y111)","v":338.73759002804184},{"$f":"SUM(Z109:Z111)","v":316.13310188173233},{"$f":"SUM(AA109:AA111)","v":292.74795836891866},{"$f":"SUM(AB109:AB111)","v":268.55557167207633},{"$f":"SUM(AC109:AC111)","v":243.53942997378897},{"$f":"SUM(AD109:AD111)","v":217.64822129311412},{"$f":"SUM(AE109:AE111)","v":190.86458838674773},{"$f":"SUM(AF109:AF111)","v":163.15826017225982},{"$f":"SUM(AG109:AG111)","v":134.50487885668176},{"$f":"SUM(AH109:AH111)","v":104.85711604488104},{"$f":"SUM(AI109:AI111)","v":74.189731911217081},{"$f":"SUM(AJ109:AJ111)","v":42.468303235783161},{"$f":"SUM(AK109:AK111)","v":9.6590213516029415},{"$f":"SUM(AL109:AL111)","v":6.4961102032129583},{"$f":"SUM(AM109:AM111)","v":3.2773931704513823},{"$f":"SUM(AN109:AN111)","v":0}]
[]
[null,null,"Net assets",null,null,null,null,null,null,{"$f":"J106-J112","v":100},{"$f":"K106-K112","v":127.61782065453247},{"$f":"L106-L112","v":237.83627582854069},{"$f":"M106-M112","v":183.95626706047165},{"$f":"N106-N112","v":140.12438677165301},{"$f":"O106-O112","v":101.48102722533304},{"$f":"P106-P112","v":67.670712063585427},{"$f":"Q106-Q112","v":38.350485477146094},{"$f":"R106-R112","v":13.25994911648786},{"$f":"S106-S112","v":-7.8903891472810415},{"$f":"T106-T112","v":-25.347572818505796},{"$f":"U106-U112","v":-39.352900008073277},{"$f":"V106-V112","v":-50.077543410833357},{"$f":"W106-W112","v":-57.724249799611414},{"$f":"X106-X112","v":-62.461321485193537},{"$f":"Y106-Y112","v":-64.455003306644301},{"$f":"Z106-Z112","v":-64.707397387117936},{"$f":"AA106-AA112","v":-64.179136101087408},{"$f":"AB106-AB112","v":-62.843631631028217},{"$f":"AC106-AC112","v":-60.684372159524003},{"$f":"AD106-AD112","v":-57.650045705632294},{"$f":"AE106-AE112","v":-53.723295026049044},{"$f":"AF106-AF112","v":-48.873849038344275},{"$f":"AG106-AG112","v":-43.077349949549358},{"$f":"AH106-AH112","v":-36.286469364531783},{"$f":"AI106-AI112","v":-28.47596745765096},{"$f":"AJ106-AJ112","v":-19.611421009000175},{"$f":"AK106-AK112","v":0.34097864839690928},{"$f":"AL106-AL112","v":0.17055646345370779},{"$f":"AM106-AM112","v":5.5940162881950251E-2},{"$f":"AN106-AN112","v":0}]
[]
[null,null,"Equity"]
[null,null,"Share capital",null,null,null,null,null,null,{"$f":"Cons!J91+Cons!J128","v":100},{"$f":"Cons!K91+Cons!K128","v":127.61782065453247},{"$f":"Cons!L91+Cons!L128","v":237.83627582854064},{"$f":"Cons!M91+Cons!M128","v":237.83627582854064},{"$f":"Cons!N91+Cons!N128","v":237.83627582854064},{"$f":"Cons!O91+Cons!O128","v":237.83627582854064},{"$f":"Cons!P91+Cons!P128","v":237.83627582854064},{"$f":"Cons!Q91+Cons!Q128","v":237.83627582854064},{"$f":"Cons!R91+Cons!R128","v":237.83627582854064},{"$f":"Cons!S91+Cons!S128","v":237.83627582854064},{"$f":"Cons!T91+Cons!T128","v":237.83627582854064},{"$f":"Cons!U91+Cons!U128","v":237.83627582854064},{"$f":"Cons!V91+Cons!V128","v":237.83627582854064},{"$f":"Cons!W91+Cons!W128","v":237.83627582854064},{"$f":"Cons!X91+Cons!X128","v":237.83627582854064},{"$f":"Cons!Y91+Cons!Y128","v":237.83627582854064},{"$f":"Cons!Z91+Cons!Z128","v":237.83627582854064},{"$f":"Cons!AA91+Cons!AA128","v":237.83627582854064},{"$f":"Cons!AB91+Cons!AB128","v":237.83627582854064},{"$f":"Cons!AC91+Cons!AC128","v":237.83627582854064},{"$f":"Cons!AD91+Cons!AD128","v":237.83627582854064},{"$f":"Cons!AE91+Cons!AE128","v":237.83627582854064},{"$f":"Cons!AF91+Cons!AF128","v":237.83627582854064},{"$f":"Cons!AG91+Cons!AG128","v":237.83627582854064},{"$f":"Cons!AH91+Cons!AH128","v":237.83627582854064},{"$f":"Cons!AI91+Cons!AI128","v":237.83627582854064},{"$f":"Cons!AJ91+Cons!AJ128","v":237.83627582854064},{"$f":"Cons!AK91+Cons!AK128","v":237.83627582854064},{"$f":"Cons!AL91+Cons!AL128","v":237.83627582854064},{"$f":"Cons!AM91+Cons!AM128","v":237.83627582854064},{"$f":"Cons!AN91+Cons!AN128","v":237.83627582854064}]
[null,null,"Retained earnings c/f",null,null,null,null,null,null,{"$f":"J94","v":0},{"$f":"K94","v":0},{"$f":"L94","v":0},{"$f":"M94","v":-53.880008768069047},{"$f":"N94","v":-97.711889056887642},{"$f":"O94","v":-136.35524860320766},{"$f":"P94","v":-170.16556376495527},{"$f":"Q94","v":-199.48579035139463},{"$f":"R94","v":-224.57632671205283},{"$f":"S94","v":-245.72666497582173},{"$f":"T94","v":-263.18384864704649},{"$f":"U94","v":-277.18917583661391},{"$f":"V94","v":-287.91381923937399},{"$f":"W94","v":-295.56052562815205},{"$f":"X94","v":-300.29759731373417},{"$f":"Y94","v":-302.29127913518499},{"$f":"Z94","v":-302.5436732156586},{"$f":"AA94","v":-302.01541192962804},{"$f":"AB94","v":-300.67990745956888},{"$f":"AC94","v":-298.5206479880647},{"$f":"AD94","v":-295.48632153417299},{"$f":"AE94","v":-291.55957085458977},{"$f":"AF94","v":-286.710124866885},{"$f":"AG94","v":-280.91362577809008},{"$f":"AH94","v":-274.12274519307249},{"$f":"AI94","v":-266.31224328619169},{"$f":"AJ94","v":-257.44769683754089},{"$f":"AK94","v":-237.49529718014381},{"$f":"AL94","v":-237.66571936508717},{"$f":"AM94","v":-237.78033566565892},{"$f":"AN94","v":-237.83627582854086}]
[null,null,"Equity injections (delay costs)",null,null,null,null,null,null,{"$f":"SUM($J63:J63)","v":0},{"$f":"SUM($J63:K63)","v":0},{"$f":"SUM($J63:L63)","v":0},{"$f":"SUM($J63:M63)","v":0},{"$f":"SUM($J63:N63)","v":0},{"$f":"SUM($J63:O63)","v":0},{"$f":"SUM($J63:P63)","v":0},{"$f":"SUM($J63:Q63)","v":0},{"$f":"SUM($J63:R63)","v":0},{"$f":"SUM($J63:S63)","v":0},{"$f":"SUM($J63:T63)","v":0},{"$f":"SUM($J63:U63)","v":0},{"$f":"SUM($J63:V63)","v":0},{"$f":"SUM($J63:W63)","v":0},{"$f":"SUM($J63:X63)","v":0},{"$f":"SUM($J63:Y63)","v":0},{"$f":"SUM($J63:Z63)","v":0},{"$f":"SUM($J63:AA63)","v":0},{"$f":"SUM($J63:AB63)","v":0},{"$f":"SUM($J63:AC63)","v":0},{"$f":"SUM($J63:AD63)","v":0},{"$f":"SUM($J63:AE63)","v":0},{"$f":"SUM($J63:AF63)","v":0},{"$f":"SUM($J63:AG63)","v":0},{"$f":"SUM($J63:AH63)","v":0},{"$f":"SUM($J63:AI63)","v":0},{"$f":"SUM($J63:AJ63)","v":0},{"$f":"SUM($J63:AK63)","v":0},{"$f":"SUM($J63:AL63)","v":0},{"$f":"SUM($J63:AM63)","v":0},{"$f":"SUM($J63:AN63)","v":0}]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J117:J119)","v":100},{"$f":"SUM(K117:K119)","v":127.61782065453247},237.83627582854064,183.95626706047159,140.12438677165301,101.48102722533298,67.67071206358537,38.350485477146009,13.259949116487803,-7.8903891472810983,-25.347572818505853,-39.352900008073277,-50.077543410833357,-57.724249799611414,-62.461321485193537,-64.455003306644358,-64.707397387117965,-64.179136101087408,-62.843631631028245,-60.684372159524059,-57.650045705632351,-53.723295026049129,-48.87384903834436,-43.077349949549443,-36.286469364531854,-28.475967457651052,-19.611421009000253,0.34097864839682757,0.17055646345346531,5.5940162881711331E-2,-2.2737367544323206E-13]
[]
[null,null,"Balance sheet Check 1",null,null,null,null,null,{"$f":"SUM(J122:BM122)","v":0},{"$f":"ROUND(J114-J120,Rounding_Tolerance)","v":0},{"$f":"ROUND(K114-K120,Rounding_Tolerance)","v":0},{"$f":"ROUND(L114-L120,Rounding_Tolerance)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance sheet Check 2",null,null,null,null,null,{"$f":"SUM(J123:BM123)","v":0},null,{"$f":"K122-J122","v":0},{"$f":"L122-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"IFS summary"]
[]
[null,null,"Project IRR"]
[null,null,"Evaluation Cashflow",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"-Verysmallnumber","v":-9.9999999999999995E-8},{"$f":"Debt!J26+(-Cons!J67)","v":-348.0028958124376},{"$f":"Debt!K26+(-Cons!K67)","v":-337.68660443459862},{"$f":"Debt!L26+(-Cons!L67)","v":-105.22617205395841},{"$f":"Debt!M26+(-Cons!M67)","v":60.103329701314053},{"$f":"Debt!N26+(-Cons!N67)","v":59.976962013611654},{"$f":"Debt!O26+(-Cons!O67)","v":61.876425821218355},{"$f":"Debt!P26+(-Cons!P67)","v":62.99530569591785},{"$f":"Debt!Q26+(-Cons!Q67)","v":64.149237440568143},{"$f":"Debt!R26+(-Cons!R67)","v":65.339069032425712},{"$f":"Debt!S26+(-Cons!S67)","v":66.565669761456334},{"$f":"Debt!T26+(-Cons!T67)","v":67.829930762699846},{"$f":"Debt!U26+(-Cons!U67)","v":69.132765561945604},{"$f":"Debt!V26+(-Cons!V67)","v":70.475110635051806},{"$f":"Debt!W26+(-Cons!W67)","v":71.986006232150501},{"$f":"Debt!X26+(-Cons!X67)","v":73.255602967954289},{"$f":"Debt!Y26+(-Cons!Y67)","v":74.563796085833161},{"$f":"Debt!Z26+(-Cons!Z67)","v":75.911523069484332},{"$f":"Debt!AA26+(-Cons!AA67)","v":77.299744949400733},{"$f":"Debt!AB26+(-Cons!AB67)","v":78.729446891102342},{"$f":"Debt!AC26+(-Cons!AC67)","v":80.201638798074612},{"$f":"Debt!AD26+(-Cons!AD67)","v":81.717355929782428},{"$f":"Debt!AE26+(-Cons!AE67)","v":83.277659535135882},{"$f":"Debt!AF26+(-Cons!AF67)","v":84.883637501794766},{"$f":"Debt!AG26+(-Cons!AG67)","v":86.536405021706997},{"$f":"Debt!AH26+(-Cons!AH67)","v":88.23710527328754},{"$f":"Debt!AI26+(-Cons!AI67)","v":89.986910120653462},{"$f":"Debt!AJ26+(-Cons!AJ67)","v":91.78702083034139},{"$f":"Debt!AK26+(-Cons!AK67)","v":93.638668805944846},{"$f":"Debt!AL26+(-Cons!AL67)","v":0},{"$f":"Debt!AM26+(-Cons!AM67)","v":0},{"$f":"Debt!AN26+(-Cons!AN67)","v":0},null,{"$f":"AP111+AP99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR","%",null,null,null,null,{"$f":"XIRR(I128:BM128,I4:BM4)","v":7.1599987149238611E-2}]
[null,null,"Project IRR (modified discount rate)","%",null,null,null,null,{"$f":"MIRR(I128:BM128,Inputs!$E$267,Inputs!$E$267)","v":4.9578932955030242E-2}]
[]
[null,null,"LCOE"]
[null,null,"WAAC Escalation","Index",null,null,null,null,1,{"$f":"Timing!J30","v":1},{"$f":"Timing!K30","v":1},{"$f":"Timing!L30","v":1},{"$f":"Timing!M30","v":1.0449301249002503},{"$f":"Timing!N30","v":1.0918789659240526},{"$f":"Timing!O30","v":1.1409372242389764},{"$f":"Timing!P30","v":1.1921996762273783},{"$f":"Timing!Q30","v":1.2457653565863123},{"$f":"Timing!R30","v":1.30173774965414},{"$f":"Timing!S30","v":1.3602249893334712},{"$f":"Timing!T30","v":1.4213400679966657},{"$f":"Timing!U30","v":1.4852010547774861},{"$f":"Timing!V30","v":1.551931323670622},{"$f":"Timing!W30","v":1.6216597918797537},{"$f":"Timing!X30","v":1.6945211688746249},{"$f":"Timing!Y30","v":1.77065621663828},{"$f":"Timing!Z30","v":1.8502120216072426},{"$f":"Timing!AA30","v":1.9333422788300005},{"$f":"Timing!AB30","v":2.0202075888927671},{"$f":"Timing!AC30","v":2.1109757681861527},{"$f":"Timing!AD30","v":2.2058221731121583},{"$f":"Timing!AE30","v":2.3049300388578291},{"$f":"Timing!AF30","v":2.4084908333900499},{"$f":"Timing!AG30","v":2.5167046273553728},{"$f":"Timing!AH30","v":2.6297804805994875},{"$f":"Timing!AI30","v":2.7479368460530629},{"$f":"Timing!AJ30","v":2.8714019917642268},{"$f":"Timing!AK30","v":3.000414441893021},{"$f":"Timing!AL30","v":3.000414441893021},{"$f":"Timing!AM30","v":3.000414441893021},{"$f":"Timing!AN30","v":3.000414441893021},null,{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}},{"$f":"Timing!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"OpEx",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J135:BM135)","v":282.01257652757886},{"$f":"Operations!J121","v":0},{"$f":"Operations!K121","v":0},{"$f":"Operations!L121","v":0},{"$f":"Operations!M121","v":8.5269291358721375},{"$f":"Operations!N121","v":8.7187850414292605},{"$f":"Operations!O121","v":8.9149577048614184},{"$f":"Operations!P121","v":9.1155442532207989},{"$f":"Operations!Q121","v":9.3206439989182677},{"$f":"Operations!R121","v":9.5303584888939277},{"$f":"Operations!S121","v":9.7447915548940394},{"$f":"Operations!T121","v":9.9640493648791555},{"$f":"Operations!U121","v":10.188240475588934},{"$f":"Operations!V121","v":10.417475886289685},{"$f":"Operations!W121","v":10.651869093731202},{"$f":"Operations!X121","v":10.891536148340153},{"$f":"Operations!Y121","v":11.136595711677808},{"$f":"Operations!Z121","v":11.387169115190559},{"$f":"Operations!AA121","v":11.643380420282346},{"$f":"Operations!AB121","v":11.905356479738696},{"$f":"Operations!AC121","v":12.173227000532817},{"$f":"Operations!AD121","v":12.447124608044804},{"$f":"Operations!AE121","v":12.727184911725811},{"$f":"Operations!AF121","v":13.013546572239644},{"$f":"Operations!AG121","v":13.306351370115035},{"$f":"Operations!AH121","v":13.605744275942623},{"$f":"Operations!AI121","v":13.911873522151332},{"$f":"Operations!AJ121","v":14.224890676399736},{"$f":"Operations!AK121","v":14.544950716618729},{"$f":"Operations!AL121","v":0},{"$f":"Operations!AM121","v":0},{"$f":"Operations!AN121","v":0},null,{"$f":"-AP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ongoing CapEx nominal",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J136:BM136)","v":0},{"$f":"Operations!J130","v":0},{"$f":"Operations!K130","v":0},{"$f":"Operations!L130","v":0},{"$f":"Operations!M130","v":0},{"$f":"Operations!N130","v":0},{"$f":"Operations!O130","v":0},{"$f":"Operations!P130","v":0},{"$f":"Operations!Q130","v":0},{"$f":"Operations!R130","v":0},{"$f":"Operations!S130","v":0},{"$f":"Operations!T130","v":0},{"$f":"Operations!U130","v":0},{"$f":"Operations!V130","v":0},{"$f":"Operations!W130","v":0},{"$f":"Operations!X130","v":0},{"$f":"Operations!Y130","v":0},{"$f":"Operations!Z130","v":0},{"$f":"Operations!AA130","v":0},{"$f":"Operations!AB130","v":0},{"$f":"Operations!AC130","v":0},{"$f":"Operations!AD130","v":0},{"$f":"Operations!AE130","v":0},{"$f":"Operations!AF130","v":0},{"$f":"Operations!AG130","v":0},{"$f":"Operations!AH130","v":0},{"$f":"Operations!AI130","v":0},{"$f":"Operations!AJ130","v":0},{"$f":"Operations!AK130","v":0},{"$f":"Operations!AL130","v":0},{"$f":"Operations!AM130","v":0},{"$f":"Operations!AN130","v":0},null,{"$f":"-AP107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted with WACC",{"$f":"Names!$F$38","v":"AUD"},null,null,null,null,{"$f":"SUM(J137:AN137)","v":159.17030659475887},{"$f":"J135/J133+J136/J133","v":0},{"$f":"K135/K133+K136/K133","v":0},0,8.160286446604383,7.9851204332437975,7.8137144756652495,7.6459878617533414,7.4818616119322883,7.3212584419757807,7.16410272661519,7.0103204639289256,6.8598392404961928,6.7125881972987766,6.5684979963547372,6.4275007880683495,6.289530179280904,6.1545212020072979,6.0224102828437411,5.8931352130321271,5.766635119167006,5.6428504345313391,5.5217228710475572,5.4031953918307183,5.2872121843308006,5.1737186340515553,5.0626612988334641,4.9539878836887548,4.8476472161765862,0,0,0,null,{"$f":"AP135/AP133+AP136/AP133","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Net Generation","mWh",null,null,null,null,{"$f":"SUM(J139:BM139)","v":23222.496058700432},{"$f":"Operations!J27/1000","v":0},{"$f":"Operations!K27/1000","v":0},{"$f":"Operations!L27/1000","v":0},{"$f":"Operations!M27/1000","v":974.26129951290989},{"$f":"Operations!N27/1000","v":970.36425431485827},{"$f":"Operations!O27/1000","v":966.48279729759884},{"$f":"Operations!P27/1000","v":962.61686610840843},{"$f":"Operations!Q27/1000","v":958.76639864397475},{"$f":"Operations!R27/1000","v":954.93133304939886},{"$f":"Operations!S27/1000","v":951.11160771720108},{"$f":"Operations!T27/1000","v":947.30716128633242},{"$f":"Operations!U27/1000","v":943.51793264118714},{"$f":"Operations!V27/1000","v":939.7438609106224},{"$f":"Operations!W27/1000","v":935.98488546697979},{"$f":"Operations!X27/1000","v":932.24094592511187},{"$f":"Operations!Y27/1000","v":928.51198214141141},{"$f":"Operations!Z27/1000","v":924.79793421284592},{"$f":"Operations!AA27/1000","v":921.09874247599441},{"$f":"Operations!AB27/1000","v":917.41434750609051},{"$f":"Operations!AC27/1000","v":913.74469011606618},{"$f":"Operations!AD27/1000","v":910.08971135560193},{"$f":"Operations!AE27/1000","v":906.44935251017955},{"$f":"Operations!AF27/1000","v":902.82355510013872},{"$f":"Operations!AG27/1000","v":899.21226087973821},{"$f":"Operations!AH27/1000","v":895.61541183621921},{"$f":"Operations!AI27/1000","v":892.03295018887445},{"$f":"Operations!AJ27/1000","v":888.46481838811883},{"$f":"Operations!AK27/1000","v":884.91095911456648},{"$f":"Operations!AL27/1000","v":0},{"$f":"Operations!AM27/1000","v":0},{"$f":"Operations!AN27/1000","v":0},null,{"$f":"Operations!AO171","v":0},{"$f":"Operations!AP171","v":0},{"$f":"Operations!AQ171","v":0},{"$f":"Operations!AR171","v":0},{"$f":"Operations!AS171","v":0},{"$f":"Operations!AT171","v":0},{"$f":"Operations!AU171","v":0},{"$f":"Operations!AV171","v":0},{"$f":"Operations!AW171","v":0},{"$f":"Operations!AX171","v":0},{"$f":"Operations!AY171","v":0},{"$f":"Operations!AZ171","v":0},{"$f":"Operations!BA171","v":0},{"$f":"Operations!BB171","v":0},{"$f":"Operations!BC171","v":0},{"$f":"Operations!BD171","v":0},{"$f":"Operations!BE171","v":0},{"$f":"Operations!BF171","v":0},{"$f":"Operations!BG171","v":0},{"$f":"Operations!BH171","v":0},{"$f":"Operations!BI171","v":0},{"$f":"Operations!BJ171","v":0},{"$f":"Operations!BK171","v":0},{"$f":"Operations!BL171","v":0}]
[null,null,"Discounted Net Generation","mWh",null,null,null,null,{"$f":"SUM(J140:AN140)","v":13907.821474463954},{"$f":"J139/J133","v":0},{"$f":"K139/K133","v":0},0,932.3698076040381,888.71045656021317,847.09550776753611,807.4292296023209,769.62037319067724,733.58196249829541,699.23109424953202,666.48874721552897,635.27960043264693,605.53185993304385,577.17709358880325,550.15007368968838,524.38862689238408,499.83349119604804,476.42817961515595,454.11885023603236,432.8541823581412,412.58525843521249,393.26545154461866,374.85031812613437,357.29749574333516,340.56660563244191,324.61915981443531,309.41847255675771,294.92957598092971,0,0,0,null,{"$f":"AP139/AP133","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"LCOE w/o subsidy","AUD/mWh",null,null,null,null,{"$f":"(Cons!$I$75+Inputs!$E$41+$I$137)/$I$140","v":6.9234569269472857E-2}]
[null,null,"LCOE w subsidy","AUD/mWh",null,null,null,null,{"$f":"(Cons!$I$75+$I$137)/$I$140","v":6.9234569269472857E-2}]
[null,null,null,"AUD/kWh",null,null,null,null,{"$f":"((Cons!$I$75+Inputs!$E$41+$I$137)/$I$140)*1000","v":69.234569269472857}]
[null,null,null,"AUD/kWh",null,null,null,null,{"$f":"((Cons!$I$75+$I$137)/$I$140)*1000","v":69.234569269472857}]
[]
[]
[]
[null,null,"Pre-tax Project IRR","AUD/mWh"]
[null,null,"After-tax Project IRR","AUD/mWh"]
[null,null,"Equity IRR","AUD/kWh"]
[null,null,"Senior Debt IRR Pre-tax","AUD/kWh"]
[null,null,"Senior Debt IRR After-tax"]

{"sheet":"Output","index":10,"n_rows":70,"n_cols":18,"rows_kept":70,"cut":false,"hidden":false,"merged":[[6,13,6,14]]}
[null,null,null,null,null,"Key project outputs"]
[null,null,null,null,null,{"$f":"Name_Project","v":"Case Study: New Power Generation System (Solar PV) - Modelled by Kaiden Gilbert"}]
[]
[null,null,null,null,null,null,"Project Overview"]
[]
[null,null,null,null,null,null,null,"PV Project",null,null,null,null,null,"PV Business Model"]
[null,null,null,null,null,null,null,"Nominal capacity per module",null,null,"kWp",{"$f":"Inputs!$E$69","v":499.2},null,"Category",null,"Share","Unit","Price"]
[null,null,null,null,null,null,null,"EPC/kW of capacity",null,null,{"$f":"Names!$H$38","v":"AUD/kWp"},{"$f":"Inputs!$H$34","v":1584.366330731159},null,"Total PPA Supply (on-average)",null,{"$f":"Operations!$I$74","v":0.78460236037126463},{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"AVERAGE(Operations!E41,Operations!E52,Operations!E63)","v":61.666666666666664}]
[null,null,null,null,null,null,null,"Total system cost",null,null,"AUD mm",{"$f":"Inputs!$I$34","v":790.91567230099474},null,"Solar PPA: Monash University"]
[null,null,null,null,null,null,null,"Investment Subsidy",null,null,"AUD mm",{"$f":"Inputs!$E$41","v":0},null,null,"Share of generation",{"$f":"Inputs!$E$232","v":0.35780955291386968},"Tenor",{"$f":"Inputs!$E$228","v":10}]
[null,null,null,null,null,null,null,"Total System Cost incl. Subsidy",null,null,"AUD mm",{"$f":"L9-L10","v":790.91567230099474},null,null,"Energy generation",{"$f":"Inputs!$E$231","v":350000},{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"Inputs!$E$230","v":60}]
[null,null,null,null,null,null,null,"O&M costs",null,null,"AUD mm/p.a.",{"$f":"Inputs!$E$150","v":6.3273253784079584},null,"Solar PPA: University of Brisbane"]
[null,null,null,null,null,null,null,"Variable Opex",null,null,"AUD mm/p.a.",{"$f":"Inputs!$E$160","v":2.0119696199999999},null,null,"Share of generation",{"$f":"Inputs!$E$243","v":0.2555782520813355},"Tenor",{"$f":"Inputs!$E$239","v":15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energy generation",{"$f":"Inputs!$E$242","v":250000},{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"Inputs!$E$241","v":65}]
[null,null,null,null,null,null,null,"PV Generation",null,null,null,null,null,"Solar PPA: Kleenheat"]
[null,null,null,null,null,null,null,"Yield from effective capacity",null,null,"kWh/qm/a",{"$f":"Inputs!$E$132","v":2168.9002117403315},null,null,"Share of generation",{"$f":"Inputs!E254","v":0.511156504162671},"Tenor",{"$f":"Inputs!E250","v":25}]
[null,null,null,null,null,null,null,"Performance Factor",null,null,"%",{"$f":"Inputs!$F$122","v":0.83512743551104718},null,null,"Energy generation",{"$f":"Inputs!E253","v":500000},{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"Inputs!E252","v":60}]
[null,null,null,null,null,null,null,"Yield from nominal capacity",null,null,"kWh/kWp/a",{"$f":"Inputs!$E$131","v":1959.4831640522627}]
[null,null,null,null,null,null,null,"Degradation",null,null,"% p.a.",{"$f":"Inputs!$E$140","v":4.0000000000000001E-3},null,"Key Project Results"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project IRR",null,null,"%",{"$f":"IFS!$I$130","v":4.9578932955030242E-2}]
[null,null,null,null,null,null,null,"Investment Metrics",null,null,null,null,null,"Pre-tax IRR",null,null,"%",{"$f":"Valuation!$E$28","v":4.7146919529482467E-2}]
[null,null,null,null,null,null,null,"Project Duration",null,null,"Years",{"$f":"Inputs!$J$8","v":25},null,"Equity IRR",null,null,"%",{"$f":"Valuation!$E$48","v":8.4679300526689927E-2}]
[null,null,null,null,null,null,null,"Equity",null,null,{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$E$289","v":100},null,"LCOE* (w/o subsidy)",null,null,{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"IFS!I144","v":69.234569269472857}]
[null,null,null,null,null,null,null,"Debt (Gearing)",null,{"$f":"-Inputs!$E$279","v":-2},{"$f":"Names!$F$38","v":"AUD"},{"$f":"Inputs!$E$291","v":565.89544683793724},null,"LCOE (w subsidy)",null,null,{"$f":"Names!$G$38","v":"AUD/kWh"},{"$f":"IFS!I145","v":69.234569269472857}]
[null,null,null,null,null,null,null,"Loan Tenor",null,null,"Years",{"$f":"L22","v":25},null,"Min DSCR",null,null,"x",{"$f":"Debt!$E$82","v":1.6572891217410461}]
[null,null,null,null,null,null,null,"Interest Rate (all-in-rate)",null,null,"%",{"$f":"Inputs!$E$266","v":4.0499999999999994E-2},null,"Avg DSCR",null,null,"x",{"$f":"Debt!$E$83","v":2.169877850403759}]
[null,null,null,null,null,null,null,"Discount Rate",null,null,"%",{"$f":"Inputs!$E$265","v":7.0000000000000007E-2}]
[]
[]
[]
[null,null,null,null,null,null,"Project Cash Flows"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Project Debt Servicing"]

{"sheet":"Valuation","index":11,"n_rows":48,"n_cols":41,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Returns"]
[]
[null,null,"Period Start",null,null,null,null,null,null,{"$f":"IF(I4>=$E$7,\"\",I4+1)","v":"2018-11-02"},{"$f":"IF(J4>=$E$7,\"\",J4+1)","v":"2019-02-01"},"2019-05-01","2019-08-01","2020-08-01","2021-08-01","2022-08-01","2023-08-01","2024-08-01","2025-08-01","2026-08-01","2027-08-01","2028-08-01","2029-08-01","2030-08-01","2031-08-01","2032-08-01","2033-08-01","2034-08-01","2035-08-01","2036-08-01","2037-08-01","2038-08-01","2039-08-01","2040-08-01","2041-08-01","2042-08-01","2043-08-01","2044-08-01","2044-11-01","2045-02-01"]
[null,null,"Period End",null,null,null,null,null,{"$f":"Inputs!$H$9","v":"2018-11-01"},{"$f":"IF(J3=\"\",\"\",IF(AND(J3>=$D$6,J3<=$D$7),EOMONTH(J3,Months_Yr-1),EOMONTH(J3,Months_Qtr-1)))","v":"2019-01-31"},"2019-04-30","2019-07-31","2020-07-31","2021-07-31","2022-07-31","2023-07-31","2024-07-31","2025-07-31","2026-07-31","2027-07-31","2028-07-31","2029-07-31","2030-07-31","2031-07-31","2032-07-31","2033-07-31","2034-07-31","2035-07-31","2036-07-31","2037-07-31","2038-07-31","2039-07-31","2040-07-31","2041-07-31","2042-07-31","2043-07-31","2044-07-31","2044-10-31","2045-01-31","2045-04-30"]
[null,null,{"$f":"[1]Inputs!$I$6","v":"Construction"},{"$f":"Inputs!$I$7","v":"2018-11-01"},{"$f":"Inputs!$I$9","v":"2019-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D5,J$4<=$E5),1,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AM$3>=$D5,AM$4<=$E5),1,0)","v":0},0]
[null,null,{"$f":"[1]Inputs!$J$6","v":"Operations"},{"$f":"Inputs!$J$7","v":"2019-08-01"},{"$f":"Inputs!$J$9","v":"2044-07-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D6,J$4<=$E6),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0]
[null,null,"Decomissioning",{"$f":"Inputs!$K$7","v":"2044-07-31"},{"$f":"Inputs!$K$9","v":"2045-03-31"},null,null,null,null,{"$f":"IF(AND(J$3>=$D7,J$4<=$E7),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AL$3>=$D7),1,0)","v":1},{"$f":"IF(AND(AM$3>=$D7),1,0)","v":1},1]
[]
[null,null,"Counters"]
[]
[null,null,"Construction Quarter","Num#",null,null,null,null,null,{"$f":"SUM($J5:J5)*J5","v":1},{"$f":"SUM($J5:K5)*K5","v":2},{"$f":"SUM($J5:L5)*L5","v":3},{"$f":"SUM($J5:M5)*M5","v":0},{"$f":"SUM($J5:N5)*N5","v":0},{"$f":"SUM($J5:O5)*O5","v":0},{"$f":"SUM($J5:P5)*P5","v":0},{"$f":"SUM($J5:Q5)*Q5","v":0},{"$f":"SUM($J5:R5)*R5","v":0},{"$f":"SUM($J5:S5)*S5","v":0},{"$f":"SUM($J5:T5)*T5","v":0},{"$f":"SUM($J5:U5)*U5","v":0},{"$f":"SUM($J5:V5)*V5","v":0},{"$f":"SUM($J5:W5)*W5","v":0},{"$f":"SUM($J5:X5)*X5","v":0},{"$f":"SUM($J5:Y5)*Y5","v":0},{"$f":"SUM($J5:Z5)*Z5","v":0},{"$f":"SUM($J5:AA5)*AA5","v":0},{"$f":"SUM($J5:AB5)*AB5","v":0},{"$f":"SUM($J5:AC5)*AC5","v":0},{"$f":"SUM($J5:AD5)*AD5","v":0},{"$f":"SUM($J5:AE5)*AE5","v":0},{"$f":"SUM($J5:AF5)*AF5","v":0},{"$f":"SUM($J5:AG5)*AG5","v":0},{"$f":"SUM($J5:AH5)*AH5","v":0},{"$f":"SUM($J5:AI5)*AI5","v":0},{"$f":"SUM($J5:AJ5)*AJ5","v":0},{"$f":"SUM($J5:AK5)*AK5","v":0},{"$f":"SUM($J5:AL5)*AL5","v":0},{"$f":"SUM($J5:AM5)*AM5","v":0},{"$f":"SUM($J5:AN5)*AN5","v":0}]
[null,null,"Construction Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J11/Qtrs_Yr,0)","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations Period","Num#",null,null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":0},{"$f":"SUM($J6:K6)*K6","v":0},{"$f":"SUM($J6:L6)*L6","v":0},{"$f":"SUM($J6:M6)*M6","v":1},{"$f":"SUM($J6:N6)*N6","v":2},{"$f":"SUM($J6:O6)*O6","v":3},{"$f":"SUM($J6:P6)*P6","v":4},{"$f":"SUM($J6:Q6)*Q6","v":5},{"$f":"SUM($J6:R6)*R6","v":6},{"$f":"SUM($J6:S6)*S6","v":7},{"$f":"SUM($J6:T6)*T6","v":8},{"$f":"SUM($J6:U6)*U6","v":9},{"$f":"SUM($J6:V6)*V6","v":10},{"$f":"SUM($J6:W6)*W6","v":11},{"$f":"SUM($J6:X6)*X6","v":12},{"$f":"SUM($J6:Y6)*Y6","v":13},{"$f":"SUM($J6:Z6)*Z6","v":14},{"$f":"SUM($J6:AA6)*AA6","v":15},{"$f":"SUM($J6:AB6)*AB6","v":16},{"$f":"SUM($J6:AC6)*AC6","v":17},{"$f":"SUM($J6:AD6)*AD6","v":18},{"$f":"SUM($J6:AE6)*AE6","v":19},{"$f":"SUM($J6:AF6)*AF6","v":20},{"$f":"SUM($J6:AG6)*AG6","v":21},{"$f":"SUM($J6:AH6)*AH6","v":22},{"$f":"SUM($J6:AI6)*AI6","v":23},{"$f":"SUM($J6:AJ6)*AJ6","v":24},{"$f":"SUM($J6:AK6)*AK6","v":25},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0}]
[null,null,"Operations Year","Num#",null,null,null,null,null,{"$f":"ROUNDUP(J13/Qtrs_Yr,0)","v":0},0,0,1,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,6,6,6,7,0,0,0]
[null,null,"Calendar Year","Num#",null,null,null,null,null,{"$f":"YEAR(J4)","v":2019},2019,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2044,2045,2045]
[null,null,"Days in period","Num#",null,null,null,null,null,{"$f":"J4-J3+1","v":91},89,92,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,92,92,89]
[null,null,"Period number","Num#",null,null,null,null,null,{"$f":"COUNT($J4:J4)","v":1},{"$f":"COUNT($J4:K4)","v":2},{"$f":"COUNT($J4:L4)","v":3},{"$f":"COUNT($J4:M4)","v":4},{"$f":"COUNT($J4:N4)","v":5},{"$f":"COUNT($J4:O4)","v":6},{"$f":"COUNT($J4:P4)","v":7},{"$f":"COUNT($J4:Q4)","v":8},{"$f":"COUNT($J4:R4)","v":9},{"$f":"COUNT($J4:S4)","v":10},{"$f":"COUNT($J4:T4)","v":11},{"$f":"COUNT($J4:U4)","v":12},{"$f":"COUNT($J4:V4)","v":13},{"$f":"COUNT($J4:W4)","v":14},{"$f":"COUNT($J4:X4)","v":15},{"$f":"COUNT($J4:Y4)","v":16},{"$f":"COUNT($J4:Z4)","v":17},{"$f":"COUNT($J4:AA4)","v":18},{"$f":"COUNT($J4:AB4)","v":19},{"$f":"COUNT($J4:AC4)","v":20},{"$f":"COUNT($J4:AD4)","v":21},{"$f":"COUNT($J4:AE4)","v":22},{"$f":"COUNT($J4:AF4)","v":23},{"$f":"COUNT($J4:AG4)","v":24},{"$f":"COUNT($J4:AH4)","v":25},{"$f":"COUNT($J4:AI4)","v":26},{"$f":"COUNT($J4:AJ4)","v":27},{"$f":"COUNT($J4:AK4)","v":28},{"$f":"COUNT($J4:AL4)","v":29},{"$f":"COUNT($J4:AM4)","v":30},{"$f":"COUNT($J4:AN4)","v":31}]
[]
[]
[null,null,"Pre-tax IRR for project"]
[null,null,"EBITDA","AUD M",null,null,null,null,{"$f":"SUM(J21:BM21)","v":1598.4437519112778},{"$f":"IFS!J76","v":0},{"$f":"IFS!K76","v":0},{"$f":"IFS!L76","v":0},{"$f":"IFS!M76","v":51.576400565441915},{"$f":"IFS!N76","v":51.258176972182397},{"$f":"IFS!O76","v":52.96146811635694},{"$f":"IFS!P76","v":53.879761442697053},{"$f":"IFS!Q76","v":54.828593441649872},{"$f":"IFS!R76","v":55.808710543531788},{"$f":"IFS!S76","v":56.820878206562298},{"$f":"IFS!T76","v":57.865881397820687},{"$f":"IFS!U76","v":58.94452508635667},{"$f":"IFS!V76","v":60.057634748762119},{"$f":"IFS!W76","v":61.334137138419301},{"$f":"IFS!X76","v":62.364066819614138},{"$f":"IFS!Y76","v":63.427200374155355},{"$f":"IFS!Z76","v":64.524353954293773},{"$f":"IFS!AA76","v":65.656364529118392},{"$f":"IFS!AB76","v":66.824090411363642},{"$f":"IFS!AC76","v":68.028411797541793},{"$f":"IFS!AD76","v":69.270231321737626},{"$f":"IFS!AE76","v":70.550474623410068},{"$f":"IFS!AF76","v":71.870090929555118},{"$f":"IFS!AG76","v":73.230053651591959},{"$f":"IFS!AH76","v":74.631360997344913},{"$f":"IFS!AI76","v":76.075036598502123},{"$f":"IFS!AJ76","v":77.562130153941652},{"$f":"IFS!AK76","v":79.093718089326117},{"$f":"IFS!AL76","v":0},{"$f":"IFS!AM76","v":0},{"$f":"IFS!AN76","v":0}]
[null,null,"Other working capital adjustments","AUD M",null,null,null,null,{"$f":"SUM(J22:BM22)","v":0},{"$f":"IFS!J34","v":0},{"$f":"IFS!K34","v":0},{"$f":"IFS!L34","v":0},{"$f":"IFS!M34","v":0},{"$f":"IFS!N34","v":0},{"$f":"IFS!O34","v":0},{"$f":"IFS!P34","v":0},{"$f":"IFS!Q34","v":0},{"$f":"IFS!R34","v":0},{"$f":"IFS!S34","v":0},{"$f":"IFS!T34","v":0},{"$f":"IFS!U34","v":0},{"$f":"IFS!V34","v":0},{"$f":"IFS!W34","v":0},{"$f":"IFS!X34","v":0},{"$f":"IFS!Y34","v":0},{"$f":"IFS!Z34","v":0},{"$f":"IFS!AA34","v":0},{"$f":"IFS!AB34","v":0},{"$f":"IFS!AC34","v":0},{"$f":"IFS!AD34","v":0},{"$f":"IFS!AE34","v":0},{"$f":"IFS!AF34","v":0},{"$f":"IFS!AG34","v":0},{"$f":"IFS!AH34","v":0},{"$f":"IFS!AI34","v":0},{"$f":"IFS!AJ34","v":0},{"$f":"IFS!AK34","v":0},{"$f":"IFS!AL34","v":0},{"$f":"IFS!AM34","v":0},{"$f":"IFS!AN34","v":0}]
[null,null,"Less: Capex","AUD M",null,null,null,null,-803.73172266647782,{"$f":"IFS!J43","v":-353.66185028081696},{"$f":"IFS!K43","v":-339.85141721165274},{"$f":"IFS!L43","v":-110.21845517400816},{"$f":"IFS!M43","v":0},{"$f":"IFS!N43","v":0},{"$f":"IFS!O43","v":0},{"$f":"IFS!P43","v":0},{"$f":"IFS!Q43","v":0},{"$f":"IFS!R43","v":0},{"$f":"IFS!S43","v":0},{"$f":"IFS!T43","v":0},{"$f":"IFS!U43","v":0},{"$f":"IFS!V43","v":0},{"$f":"IFS!W43","v":0},{"$f":"IFS!X43","v":0},{"$f":"IFS!Y43","v":0},{"$f":"IFS!Z43","v":0},{"$f":"IFS!AA43","v":0},{"$f":"IFS!AB43","v":0},{"$f":"IFS!AC43","v":0},{"$f":"IFS!AD43","v":0},{"$f":"IFS!AE43","v":0},{"$f":"IFS!AF43","v":0},{"$f":"IFS!AG43","v":0},{"$f":"IFS!AH43","v":0},{"$f":"IFS!AI43","v":0},{"$f":"IFS!AJ43","v":0},{"$f":"IFS!AK43","v":0},{"$f":"IFS!AL43","v":0},{"$f":"IFS!AM43","v":0},{"$f":"IFS!AN43","v":0}]
[null,null,"Decomissioning costs","AUD M",null,null,null,null,-10,{"$f":"IFS!J54","v":0},{"$f":"IFS!K54","v":0},{"$f":"IFS!L54","v":0},{"$f":"IFS!M54","v":0},{"$f":"IFS!N54","v":0},{"$f":"IFS!O54","v":0},{"$f":"IFS!P54","v":0},{"$f":"IFS!Q54","v":0},{"$f":"IFS!R54","v":0},{"$f":"IFS!S54","v":0},{"$f":"IFS!T54","v":0},{"$f":"IFS!U54","v":0},{"$f":"IFS!V54","v":0},{"$f":"IFS!W54","v":0},{"$f":"IFS!X54","v":0},{"$f":"IFS!Y54","v":0},{"$f":"IFS!Z54","v":0},{"$f":"IFS!AA54","v":0},{"$f":"IFS!AB54","v":0},{"$f":"IFS!AC54","v":0},{"$f":"IFS!AD54","v":0},{"$f":"IFS!AE54","v":0},{"$f":"IFS!AF54","v":0},{"$f":"IFS!AG54","v":0},{"$f":"IFS!AH54","v":0},{"$f":"IFS!AI54","v":0},{"$f":"IFS!AJ54","v":0},{"$f":"IFS!AK54","v":0},{"$f":"IFS!AL54","v":-3.3333333333333335},{"$f":"IFS!AM54","v":-3.3333333333333335},{"$f":"IFS!AN54","v":-3.3333333333333335}]
[null,null,"Post-tax FCF generated from project","AUD M",null,null,null,null,784.71202924479974,{"$f":"SUM(J21:J24)","v":-353.66185028081696},{"$f":"SUM(K21:K24)","v":-339.85141721165274},{"$f":"SUM(L21:L24)","v":-110.21845517400816},{"$f":"SUM(M21:M24)","v":51.576400565441915},{"$f":"SUM(N21:N24)","v":51.258176972182397},{"$f":"SUM(O21:O24)","v":52.96146811635694},{"$f":"SUM(P21:P24)","v":53.879761442697053},{"$f":"SUM(Q21:Q24)","v":54.828593441649872},{"$f":"SUM(R21:R24)","v":55.808710543531788},{"$f":"SUM(S21:S24)","v":56.820878206562298},{"$f":"SUM(T21:T24)","v":57.865881397820687},{"$f":"SUM(U21:U24)","v":58.94452508635667},{"$f":"SUM(V21:V24)","v":60.057634748762119},{"$f":"SUM(W21:W24)","v":61.334137138419301},{"$f":"SUM(X21:X24)","v":62.364066819614138},{"$f":"SUM(Y21:Y24)","v":63.427200374155355},{"$f":"SUM(Z21:Z24)","v":64.524353954293773},{"$f":"SUM(AA21:AA24)","v":65.656364529118392},{"$f":"SUM(AB21:AB24)","v":66.824090411363642},{"$f":"SUM(AC21:AC24)","v":68.028411797541793},{"$f":"SUM(AD21:AD24)","v":69.270231321737626},{"$f":"SUM(AE21:AE24)","v":70.550474623410068},{"$f":"SUM(AF21:AF24)","v":71.870090929555118},{"$f":"SUM(AG21:AG24)","v":73.230053651591959},{"$f":"SUM(AH21:AH24)","v":74.631360997344913},{"$f":"SUM(AI21:AI24)","v":76.075036598502123},{"$f":"SUM(AJ21:AJ24)","v":77.562130153941652},{"$f":"SUM(AK21:AK24)","v":79.093718089326117},{"$f":"SUM(AL21:AL24)","v":-3.3333333333333335},{"$f":"SUM(AM21:AM24)","v":-3.3333333333333335},{"$f":"SUM(AN21:AN24)","v":-3.3333333333333335}]
[]
[null,null,null,"IRR","MIRR"]
[null,null,"Pre-tax project IRR",{"$f":"XIRR(J25:AN25,J4:AN4)","v":5.4476025700569156E-2},{"$f":"MIRR(J25:AN25,Inputs!$E$267,Inputs!$E$267)","v":4.7146919529482467E-2}]
[]
[null,null,"Post-tax IRR for project"]
[null,null,"EBITDA","AUD M",null,null,null,null,{"$f":"SUM(J31:BM31)","v":1598.4437519112778},{"$f":"J21","v":0},{"$f":"K21","v":0},0,51.576400565441915,51.258176972182397,52.96146811635694,53.879761442697053,54.828593441649872,55.808710543531788,56.820878206562298,57.865881397820687,58.94452508635667,60.057634748762119,61.334137138419301,62.364066819614138,63.427200374155355,64.524353954293773,65.656364529118392,66.824090411363642,68.028411797541793,69.270231321737626,70.550474623410068,71.870090929555118,73.230053651591959,74.631360997344913,76.075036598502123,77.562130153941652,79.093718089326117,0,0,0]
[null,null,"Other working capital adjustments","AUD M",null,null,null,null,{"$f":"SUM(J32:BM32)","v":0},{"$f":"J22","v":0},{"$f":"K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capex","AUD M",null,null,null,null,-803.73172266647782,{"$f":"J23","v":-353.66185028081696},{"$f":"K23","v":-339.85141721165274},-110.21845517400816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Ungeared tax",null,null,null,null,null,{"$f":"SUM(J34:AN34)","v":-231.52806488548464},{"$f":"-'T&A'!J116","v":0},{"$f":"-'T&A'!K116","v":0},{"$f":"-'T&A'!L116","v":0},{"$f":"-'T&A'!M116","v":0},{"$f":"-'T&A'!N116","v":0},{"$f":"-'T&A'!O116","v":0},{"$f":"-'T&A'!P116","v":0},{"$f":"-'T&A'!Q116","v":0},{"$f":"-'T&A'!R116","v":0},{"$f":"-'T&A'!S116","v":-0.563749780178464},{"$f":"-'T&A'!T116","v":-6.5931440707519231},{"$f":"-'T&A'!U116","v":-7.7657633968493949},{"$f":"-'T&A'!V116","v":-8.8808004175447746},{"$f":"-'T&A'!W116","v":-9.9823669266577735},{"$f":"-'T&A'!X116","v":-10.952472359854802},{"$f":"-'T&A'!Y116","v":-11.879648832748659},{"$f":"-'T&A'!Z116","v":-12.500241518253191},{"$f":"-'T&A'!AA116","v":-12.839844690700577},{"$f":"-'T&A'!AB116","v":-13.190162455374152},{"$f":"-'T&A'!AC116","v":-13.551458871227597},{"$f":"-'T&A'!AD116","v":-13.924004728486347},{"$f":"-'T&A'!AE116","v":-14.308077718988079},{"$f":"-'T&A'!AF116","v":-14.703962610831594},{"$f":"-'T&A'!AG116","v":-15.111951427442646},{"$f":"-'T&A'!AH116","v":-15.532343631168533},{"$f":"-'T&A'!AI116","v":-15.965446311515695},{"$f":"-'T&A'!AJ116","v":-16.411574378147556},{"$f":"-'T&A'!AK116","v":-16.871050758762895},{"$f":"-'T&A'!AL116","v":0},{"$f":"-'T&A'!AM116","v":0},{"$f":"-'T&A'!AN116","v":0}]
[null,null,"Decomissioning costs","AUD M",null,null,null,null,-10,{"$f":"J24","v":0},{"$f":"K24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.3333333333333335,-3.3333333333333335,-3.3333333333333335]
[null,null,"Post-tax FCF generated from project","AUD M",null,null,null,null,553.18396435931493,{"$f":"SUM(J31:J35)","v":-353.66185028081696},{"$f":"SUM(K31:K35)","v":-339.85141721165274},{"$f":"SUM(L31:L35)","v":-110.21845517400816},{"$f":"SUM(M31:M35)","v":51.576400565441915},{"$f":"SUM(N31:N35)","v":51.258176972182397},{"$f":"SUM(O31:O35)","v":52.96146811635694},{"$f":"SUM(P31:P35)","v":53.879761442697053},{"$f":"SUM(Q31:Q35)","v":54.828593441649872},{"$f":"SUM(R31:R35)","v":55.808710543531788},{"$f":"SUM(S31:S35)","v":56.257128426383836},{"$f":"SUM(T31:T35)","v":51.272737327068761},{"$f":"SUM(U31:U35)","v":51.178761689507276},{"$f":"SUM(V31:V35)","v":51.176834331217343},{"$f":"SUM(W31:W35)","v":51.351770211761526},{"$f":"SUM(X31:X35)","v":51.411594459759336},{"$f":"SUM(Y31:Y35)","v":51.547551541406698},{"$f":"SUM(Z31:Z35)","v":52.024112436040582},{"$f":"SUM(AA31:AA35)","v":52.816519838417818},{"$f":"SUM(AB31:AB35)","v":53.633927955989492},{"$f":"SUM(AC31:AC35)","v":54.476952926314198},{"$f":"SUM(AD31:AD35)","v":55.346226593251281},{"$f":"SUM(AE31:AE35)","v":56.242396904421987},{"$f":"SUM(AF31:AF35)","v":57.166128318723523},{"$f":"SUM(AG31:AG35)","v":58.118102224149311},{"$f":"SUM(AH31:AH35)","v":59.099017366176383},{"$f":"SUM(AI31:AI35)","v":60.109590286986432},{"$f":"SUM(AJ31:AJ35)","v":61.150555775794096},{"$f":"SUM(AK31:AK35)","v":62.222667330563226},{"$f":"SUM(AL31:AL35)","v":-3.3333333333333335},{"$f":"SUM(AM31:AM35)","v":-3.3333333333333335},{"$f":"SUM(AN31:AN35)","v":-3.3333333333333335}]
[]
[null,null,null,"IRR","MIRR"]
[null,null,"Pre-tax project IRR",{"$f":"XIRR(J36:AN36,$J$4:$AN$4)","v":4.2920044064521795E-2},{"$f":"MIRR(J36:AN36,Inputs!$E$267,Inputs!$E$267)","v":4.2690679555168698E-2}]
[]
[null,null,"Equity IRR"]
[null,null,"Cashflows"]
[null,null,"Cashflow available to equity","AUD M",null,null,null,null,{"$f":"SUM(J43:BM43)","v":607.7013639956931},{"$f":"IFS!J61","v":0},{"$f":"IFS!K61","v":0},{"$f":"IFS!L61","v":0},{"$f":"IFS!M61","v":15.310350838298842},{"$f":"IFS!N61","v":16.65175760609787},{"$f":"IFS!O61","v":18.355048750272424},{"$f":"IFS!P61","v":19.273342076612536},{"$f":"IFS!Q61","v":20.190907878370606},{"$f":"IFS!R61","v":21.201059302058134},{"$f":"IFS!S61","v":22.213226965088644},{"$f":"IFS!T61","v":23.258230156347039},{"$f":"IFS!U61","v":24.310643970416475},{"$f":"IFS!V61","v":25.448680885258121},{"$f":"IFS!W61","v":24.119340951733072},{"$f":"IFS!X61","v":16.329266193211204},{"$f":"IFS!Y61","v":16.711429398882863},{"$f":"IFS!Z61","v":17.146585146907924},{"$f":"IFS!AA61","v":17.579457089907201},{"$f":"IFS!AB61","v":18.016360902590776},{"$f":"IFS!AC61","v":18.455562672369112},{"$f":"IFS!AD61","v":18.937305527963218},{"$f":"IFS!AE61","v":19.419759738192468},{"$f":"IFS!AF61","v":37.258315369339705},{"$f":"IFS!AG61","v":38.608877956014403},{"$f":"IFS!AH61","v":40.018064903421042},{"$f":"IFS!AI61","v":41.461740504578266},{"$f":"IFS!AJ61","v":42.948834060017852},{"$f":"IFS!AK61","v":34.477215151743394},{"$f":"IFS!AL61","v":0},{"$f":"IFS!AM61","v":0},{"$f":"IFS!AN61","v":0}]
[null,null,"Equity Funded","AUD M",null,null,null,null,null,{"$f":"Cons!J78","v":-100},{"$f":"Cons!K78","v":0},{"$f":"Cons!L78","v":0},{"$f":"Cons!M78","v":0},{"$f":"Cons!N78","v":0},{"$f":"Cons!O78","v":0},{"$f":"Cons!P78","v":0},{"$f":"Cons!Q78","v":0},{"$f":"Cons!R78","v":0},{"$f":"Cons!S78","v":0},{"$f":"Cons!T78","v":0},{"$f":"Cons!U78","v":0},{"$f":"Cons!V78","v":0},{"$f":"Cons!W78","v":0},{"$f":"Cons!X78","v":0},{"$f":"Cons!Y78","v":0},{"$f":"Cons!Z78","v":0},{"$f":"Cons!AA78","v":0},{"$f":"Cons!AB78","v":0},{"$f":"Cons!AC78","v":0},{"$f":"Cons!AD78","v":0},{"$f":"Cons!AE78","v":0},{"$f":"Cons!AF78","v":0},{"$f":"Cons!AG78","v":0},{"$f":"Cons!AH78","v":0},{"$f":"Cons!AI78","v":0},{"$f":"Cons!AJ78","v":0},{"$f":"Cons!AK78","v":0},{"$f":"Cons!AL78","v":0},{"$f":"Cons!AM78","v":0},{"$f":"Cons!AN78","v":0},{"$f":"Cons!AO78","v":0}]
[null,null,"Total","AUD M",null,null,null,null,{"$f":"SUM(J45:BM45)","v":507.70136399569321},{"$f":"SUM(J43:J44)","v":-100},{"$f":"SUM(K43:K44)","v":0},0,15.310350838298842,16.65175760609787,18.355048750272424,19.273342076612536,20.190907878370606,21.201059302058134,22.213226965088644,23.258230156347039,24.310643970416475,25.448680885258121,24.119340951733072,16.329266193211204,16.711429398882863,17.146585146907924,17.579457089907201,18.016360902590776,18.455562672369112,18.937305527963218,19.419759738192468,37.258315369339705,38.608877956014403,40.018064903421042,41.461740504578266,42.948834060017852,34.477215151743394,0,0,0]
[]
[null,null,null,"IRR","MIRR"]
[null,null,"Equity IRR",{"$f":"XIRR(J45:AN45,$J$4:$AN$4)","v":0.1783549249172211},{"$f":"MIRR(J45:AN45,Inputs!$E$267,Inputs!$E$267)","v":8.4679300526689927E-2}]

{"sheet":"Copy","index":12,"n_rows":20,"n_cols":3,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Copy"]
[{"$f":"Name_Project","v":"Case Study: New Power Generation System (Solar PV) - Modelled by Kaiden Gilbert"}]
[]
[null,null,"Period Start"]
[null,null,"Period End"]
[null,null,"Development"]
[null,null,"Production"]
[null,null,"Restoration"]
[]
[null,null,"Counters"]
[null,null,"Development Quarter"]
[null,null,"Porduction Quarter"]
[null,null,"Calendar Year"]
[null,null,"Days in period"]
[null,null,"Period number"]
[]
[null,null,"Inflation"]
[null,null,"Inflation Rate"]
[null,null,"Inflation Rate"]
[null,null,"Indexation"]

{"sheet":"Names","index":13,"n_rows":38,"n_cols":9,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Names & Constants"]
[]
[null,null,"Names"]
[]
[null,null,"Course Name","Name"]
[null,null,"Model Name","Name",null,"Case Study: New Power Generation System (Solar PV) - Modelled by Kaiden Gilbert"]
[null,null,"Project Name","Name",null,"Case Study: New Power Generation System (Solar PV) - Modelled by Kaiden Gilbert"]
[]
[null,null,"Constants"]
[]
[null,null,"Days in Year","Num#",null,365]
[null,null,"Days in Month","Num#",null,30]
[null,null,"Months per Year","Num#",null,12]
[null,null,"Quarters per Year","Num#",null,4]
[null,null,"Months per Quarter","Num#",null,3]
[null,null,"Financial year end","Num#",null,6]
[null,null,"Thousand","Num#",null,1000]
[null,null,"Million","Num#",null,1000000]
[null,null,"Very Small Number","Num#",null,9.9999999999999995E-8]
[null,null,"Technical parameter for goal seek deltas","Num#",null,10000]
[null,null,"1% movement","Percent",null,0.01]
[null,null,"g to oz","Num#",null,31.1035]
[null,null,"Rounding tolerance (Number of digits)","Num#",null,5]
[null,null,"Days in semi-annual period","Num#",null,180]
[]
[null,null,"Binary selection list"]
[null,null,"Yes","[0,1]",null,1]
[null,null,"No","[0,1]",null,0]
[]
[]
[]
[null,null,"Currencies"]
[null,null,"Euro","EUR","Unit","EUR","EUR/kWh","EUR/kWp","EUR p.a."]
[null,null,"USD","USD","Unit","USD","USD/kWh","USD/kWp","USD p.a."]
[null,null,"AUD","AUD","Unit","AUD","AUD/kWh","AUD/kWp","AUD p.a."]
[null,null,"Spare","Spare","Unit"]
[null,null,"Spare","Spare","Unit"]
[null,null,"Select Currency of Operation ","AUD","Unit",{"$f":"INDEX(F33:F37,MATCH($D$38,$F$33:$F$37,0),0)","v":"AUD"},{"$f":"INDEX(G33:G37,MATCH($D$38,$F$33:$F$37,0),0)","v":"AUD/kWh"},"AUD/kWp","AUD p.a."]

{"sheet":"Checks","index":14,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Name_Project","v":"Case Study: New Power Generation System (Solar PV) - Modelled by Kaiden Gilbert"},"Integrity Check"]
[]
[null,null,"Integrity checks"]
[]
[null,null,"Balance sheet (Assets equals liabilities)",null,null,null,null,null,{"$f":"SUM(J5:BM5)","v":0}]
[null,null,"Balance sheet (Assets equals liabilities in each period)",null,null,null,null,null,{"$f":"SUM(J6:BM6)","v":0}]
[null,null,"Cash balance is positive",null,null,null,null,null,{"$f":"SUM(J7:BM7)","v":0}]
[null,null,"Construction S-curve equals 100%",null,null,null,null,null,{"$f":"IF(Inputs!$J$34=\"OK\",\"OK\",\"FAIL\")","v":"OK"}]
[null,null,"Debt is fully repaid in the end of operations",null,null,null,null,null,"OK"]
[null,null,"PPE is fully depreciated",null,null,null,null,null,"OK"]
[null,null,"No revenue in abandonment period",null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT(IFS!AL22:AN22),Rounding_Tolerance)","v":0}]
[null,null,"Master check",null,null,null,null,null,{"$f":"SUM(I5:I11)","v":0}]