{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Disclaimer","Title Page","Contents","Input Data","IGCC w CC","IGCC wo CC","CCGT w 90% CC","CCGT w 75% CC","CCGT wo CC","USCPC w CC","USCPC wo CC","OXYFUEL with CC","Summary Results"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":144,"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":"Disclaimer","index":0,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[19,1,30,7],[32,1,32,3],[33,1,43,7],[46,1,52,7],[10,1,10,3],[10,4,10,7],[12,1,12,2],[12,3,12,7],[14,2,16,7],[18,1,18,3]]}
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,"Programme Area:",null,null,"Carbon Capture and Storage",null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,"Project:",null,"Next Gen Capture Tech Benchmarking and Performance Analysis",null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,"Title:","Benchmarking and Performance Analysis of Future CO2 Capture Technologies – Economic Model",null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,"Abstract:",null,null,null,null,null,null," "]
[null,"This spreadsheet model was produced as part of the CCS Capture Benchmarking Study, and provides a techno-economic analysis of the performance of four state-of-the art power generation/CO2 capture designs (coal with post-combustion capture, coal with gasification/pre-combustion capture, coal with oxy-firing and combined cycle gas turbine with post-combustion capture). The spreadsheet enables ‘what if’ calculations of costs for designs with 85%, 90% and 95% capture rates. Outputs include capital costs, operating costs, cost of capture and levelised cost of electricity (LCOE). The spreadsheet concentrates on power generation, capture and compression, but allows manual input of transport and storage costs to provide overall figures. The model is partly superseded by work undertaken and reported in the Benchmark Refresh project.",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[]
[null,"Context:",null,null,null,null,null,null," "]
[null,"This project provided ETI with an objective view of the techno-economic performance of a range of current and next generation CO2 capture technologies including pre and post combustion and oxyfuel CCS plant.  The analysis that underpins these benchmarking studies was based on coal and gas fired power station designs typical of those found in the UK and considered parameters such as power station capital cost, efficiency and levelised cost of electricity (with and without CCS).",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,"Disclaimer:",null,null,null,null,null,null," "]
[null,"The Energy Technologies Institute is making this document available to use under the Energy Technologies Institute Open Licence for Materials. Please refer to the Energy Technologies Institute website for the terms and conditions of this licence. The Information is licensed ‘as is’ and the Energy Technologies Institute excludes all representations, warranties, obligations and liabilities in relation to the Information to the maximum extent permitted by law. The Energy Technologies Institute is not liable for any errors or omissions in the Information and shall not be liable for any loss, injury or damage of any kind caused by its use. This exclusion of liability includes, but is not limited to, any direct, indirect, special, incidental, consequential, punitive, or exemplary damages in each case such as loss of revenue, data, anticipated profits, and lost business. The Energy Technologies Institute does not guarantee the continued supply of the Information. Notwithstanding any statement to the contrary contained on the face of this document, the Energy Technologies Institute confirms that the authors of the document have consented to its publication by the Energy Technologies Institute.",null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null," "]

{"sheet":"Title Page","index":1,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"THE ENERGY TECHNOLOGIES INSTITUTE"]
[]
[null,"Benchmarking and Performance Analysis of Next Generation Carbon Capture Technologies"]
[]
[null,"Economic Model"]

{"sheet":"Contents","index":2,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Title Page'!B9","v":"Benchmarking and Performance Analysis of Next Generation Carbon Capture Technologies"}]
[]
[null,"General Information",null,null,"Model Contents"]
[]
[null,null,null,null,"Title Page","Introduction page"]
[null,"Author","Tim Bullen, Foster Wheeler",null,"Contents","This page, tracks version control and changes"]
[null,"Purpose",null,null,"Input Data","General input values for all calculations & scenario selection."]
[null,"Scope",null,null,"IGCC with CC","Cash flow analysis for the IGCC case with carbon capture"]
[null,"Basis",null,null,"IGCC without CC","Cash flow analysis for the IGCC case without carbon capture"]
[null,null,null,null,"CCGT with 90% CC","Cash flow analysis for the CCGT case with 90% carbon capture"]
[null,"Version Control",null,null,"CCGT with 75% CC","Cash flow analysis for the CCGT case with 75% carbon capture"]
[null,null,null,null,"CCGT without CC","Cash flow analysis for the CCGT case without carbon capture"]
[null,"Status","Final",null,"USCPC with CC","Cash flow analysis for the USCPC case with carbon capture"]
[null,"Release Date","3rd November 2009",null,"USCPC without CC","Cash flow analysis for the USCPC case without carbon capture"]
[null,"Version Number",1,null,"Oxyfuel with CC","Cash flow analysis for the oxyfuel case with carbon capture"]
[null,"Version History","1.0  -  Amendment to CAPEX estimate for WP1 report",null,"Summary Results","Summary of key results"]
[]
[]
[]
[]
[null,null,null,null,"Running Procedures"]
[]
[null,"Comments",null,null,"Save the file under a new filename"]
[null,null,null,null,"Enter a unique identifier for the dataset"]
[null,null,null,null,"Enter any required adjustments on the \"Input Data\" dataset only.  Update the individual economic"]
[null,null,null,null,"model sheets by pressing the \"Update Economic Model\" button."]
[null,null,null,null,"Check data and verify reports. Print out required reports"]

{"sheet":"Input Data","index":3,"n_rows":134,"n_cols":59,"rows_kept":134,"cut":false,"hidden":false,"merged":[[10,58,22,58],[47,58,56,58],[63,58,66,58],[70,58,80,58],[83,58,85,58],[10,49,22,49],[47,7,56,7],[47,14,56,14],[70,7,80,7],[10,21,22,21],[63,7,66,7],[63,14,66,14],[47,21,56,21],[70,14,80,14],[70,21,80,21],[10,28,22,28],[10,35,22,35],[10,42,22,42],[99,6,99,7],[99,4,99,5],[99,11,99,12],[99,13,99,14],[63,21,66,21],[0,0,1,6],[2,0,2,6],[10,7,22,7],[10,14,22,14],[70,28,80,28],[99,50,99,51],[138,20,138,21],[70,35,80,35],[70,42,80,42],[63,49,66,49],[83,35,85,35],[83,42,85,42],[83,7,85,7],[83,14,85,14],[83,21,85,21],[83,28,85,28],[83,49,85,49],[47,49,56,49],[70,49,80,49],[47,28,56,28],[47,35,56,35],[47,42,56,42],[63,28,66,28],[63,35,66,35],[63,42,66,42]]}
["Benchmarking and Performance Analysis of Next Generation Carbon Capture Technologies"]
[]
["Input Data"]
[]
[null,null,null,null,null,"IGCC with CC",null,null,null,null,null,null,"IGCC without CC",null,null,null,null,null,null,"CCGT with 90% CC",null,null,null,null,null,null,"CCGT without CC",null,null,null,null,null,null,"USCPC with CC",null,null,null,null,null,null,"USCPC without CC",null,null,null,null,null,null,"OxyFuel",null,null,null,null,null,null,null,null,"CCGT with 75% CC"]
[]
[null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value",null,null,null,null,null,null,"Raw Value","Adj. Factor","Adjusted Value"]
["Data From Process Simulations"]
[]
["Power / Performance Data",null,null,null,null,null,{"$f":"IF(PRODUCT(F11:F23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(M11:M23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(T11:T23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AA11:AA23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AH11:AH23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AO11:AO23)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AV11:AV23)=1,0,1)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PRODUCT(BE11:BE23)=1,0,1)","v":0}]
["Installed Gross Capacity",null,null,"MWe",{"$f":"SUM(E12:E14)","v":923.8},"n/a",{"$f":"E11","v":923.8},{"$f":"IF(G10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(L12:L14)","v":878.1},"n/a",{"$f":"L11","v":878.1},{"$f":"IF(N10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(S12:S14)","v":955.3},"n/a",{"$f":"S11","v":955.3},{"$f":"IF(U10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(Z12:Z14)","v":1037.5999999999999},"n/a",{"$f":"Z11","v":1037.5999999999999},{"$f":"IF(AB10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(AG12:AG14)","v":745.7},"n/a",{"$f":"AG11","v":745.7},{"$f":"IF(AI10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(AN12:AN14)","v":836.2},"n/a",{"$f":"AN11","v":836.2},{"$f":"IF(AP10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,{"$f":"SUM(AU12:AU14)","v":855.4},"n/a",{"$f":"AU11","v":855.4},{"$f":"IF(AW10=1,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,970.7,"n/a",{"$f":"BD11","v":970.7},{"$f":"IF(BF10=1,\"Performance Data: User Adjusted\",\"\")","v":""}]
[null,"Gas Turbines",null,"MWe",544.4,"n/a",{"$f":"E12","v":544.4},null,null,null,null,514.5,"n/a",{"$f":"L12","v":514.5},null,null,null,null,729.1,"n/a",{"$f":"S12","v":729.1},null,null,null,null,729.1,"n/a",{"$f":"Z12","v":729.1},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,729.1,"n/a",{"$f":"BD12","v":729.1}]
[null,"Steam Turbine",null,"MWe",379.4,"n/a",{"$f":"E13","v":379.4},null,null,null,null,363.6,"n/a",{"$f":"L13","v":363.6},null,null,null,null,226.2,"n/a",{"$f":"S13","v":226.2},null,null,null,null,308.5,"n/a",{"$f":"Z13","v":308.5},null,null,null,null,745.7,"n/a",{"$f":"AG13","v":745.7},null,null,null,null,836.2,"n/a",{"$f":"AN13","v":836.2},null,null,null,null,855.4,"n/a",{"$f":"AU13","v":855.4},null,null,null,null,null,null,241.6,"n/a",{"$f":"BD13","v":241.6}]
[null,"Expansion Turbine",null,"MWe",0,"n/a",{"$f":"E14","v":0},null,null,null,null,0,"n/a",{"$f":"L14","v":0},null,null,null,null,0,"n/a",{"$f":"S14","v":0},null,null,null,null,0,"n/a",{"$f":"Z14*AA14","v":{"$error":"#VALUE!"}},null,null,null,null,0,1,{"$f":"AG14*AH14","v":0},null,null,null,null,0,1,{"$f":"AN14*AO14","v":0},null,null,null,null,0,1,{"$f":"AU14*AV14","v":0},null,null,null,null,null,null,0,"n/a",{"$f":"BD14","v":0}]
["Total Auxiliary Load",null,null,"MWe",{"$f":"SUM(E16:E21)","v":223.70000000000002},"n/a",{"$f":"SUM(G16:G21)","v":223.70000000000002},null,null,null,null,{"$f":"SUM(L16:L21)","v":132},"n/a",{"$f":"SUM(N16:N21)","v":132},null,null,null,null,{"$f":"SUM(S16:S21)","v":113},"n/a",{"$f":"SUM(U16:U21)","v":113},null,null,null,null,{"$f":"SUM(Z16:Z21)","v":46.800000000000004},"n/a",{"$f":"SUM(AB16:AB21)","v":46.800000000000004},null,null,null,null,{"$f":"SUM(AG16:AG21)","v":119},"n/a",{"$f":"SUM(AI16:AI21)","v":119},null,null,null,null,{"$f":"SUM(AN16:AN21)","v":57},"n/a",{"$f":"SUM(AP16:AP21)","v":57},null,null,null,null,{"$f":"SUM(AU16:AU21)","v":249.8},"n/a",{"$f":"SUM(AW16:AW21)","v":249.8},null,null,null,null,null,null,98.4,"n/a",{"$f":"SUM(BF16:BF21)","v":98.4}]
[null,"Air Separation Unit",null,"MWe",101.6,1,{"$f":"E16*F16","v":101.6},null,null,null,null,95.7,1,{"$f":"L16*M16","v":95.7},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,91.5,1,91.5,null,null,null,null,null,null,"n/a","n/a","n/a"]
[null,"Gasification island / Boiler",null,"MWe",13,1,13,null,null,null,null,11.6,1,{"$f":"L17*M17","v":11.6},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,"n/a","n/a","n/a"]
[null,"Power Island",null,"MWe",7.6,1,7.6,null,null,null,null,10.5,1,{"$f":"L18*M18","v":10.5},null,null,null,null,39.299999999999997,1,{"$f":"S18*T18","v":39.299999999999997},null,null,null,null,40.1,1,{"$f":"Z18*AA18","v":40.1},null,null,null,null,29,1,{"$f":"AG18*AH18","v":29},null,null,null,null,29.1,1,{"$f":"AN18*AO18","v":29.1},null,null,null,null,28.2,1,28.2,null,null,null,null,null,null,39.4,1,{"$f":"BD18*BE18","v":39.4}]
[null,"Acid Gas Removal Unit",null,"MWe",30.8,1,30.8,null,null,null,null,0.3,1,{"$f":"L19*M19","v":0.3},null,null,null,null,32.799999999999997,1,{"$f":"S19*T19","v":32.799999999999997},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,7.4,1,{"$f":"AG19*AH19","v":7.4},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,27.4,1,{"$f":"BD19*BE19","v":27.4}]
[null,"CO2 Compression",null,"MWe",47.9,1,47.9,null,null,null,null,"n/a","n/a","n/a",null,null,null,null,27.7,1,{"$f":"S20*T20","v":27.7},null,null,null,null,0,1,{"$f":"Z20*AA20","v":0},null,null,null,null,48.6,1,{"$f":"AG20*AH20","v":48.6},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,91.4,1,91.4,null,null,null,null,null,null,23.2,1,{"$f":"BD20*BE20","v":23.2}]
[null,"Other Units (offsites & Utilities)",null,"MWe",22.8,1,22.8,null,null,null,null,13.9,1,{"$f":"L21*M21","v":13.9},null,null,null,null,13.2,1,{"$f":"S21*T21","v":13.2},null,null,null,null,6.7,1,{"$f":"Z21*AA21","v":6.7},null,null,null,null,34,1,{"$f":"AG21*AH21","v":34},null,null,null,null,27.9,1,{"$f":"AN21*AO21","v":27.9},null,null,null,null,38.700000000000003,1,38.700000000000003,null,null,null,null,null,null,8.4,1,{"$f":"BD21*BE21","v":8.4}]
["Gross Power Output",null,null,"MWe",{"$f":"E11","v":923.8},"n/a",{"$f":"E22","v":923.8},null,null,null,null,{"$f":"L11","v":878.1},"n/a",{"$f":"L22","v":878.1},null,null,null,null,{"$f":"S11","v":955.3},"n/a",{"$f":"S22","v":955.3},null,null,null,null,{"$f":"Z11","v":1037.5999999999999},"n/a",{"$f":"Z22","v":1037.5999999999999},null,null,null,null,{"$f":"AG11","v":745.7},"n/a",{"$f":"AG22","v":745.7},null,null,null,null,{"$f":"AN11","v":836.2},"n/a",{"$f":"AN22","v":836.2},null,null,null,null,{"$f":"AU11","v":855.4},"n/a",{"$f":"AU22","v":855.4},null,null,null,null,null,null,970.7,"n/a",{"$f":"BD22","v":970.7}]
["Net Power Export (New & Clean)",null,null,"MWe",{"$f":"E22-E15","v":700.09999999999991},"n/a",{"$f":"G22-G15","v":700.09999999999991},null,null,null,null,{"$f":"L22-L15","v":746.1},"n/a",{"$f":"N22-N15","v":746.1},null,null,null,null,{"$f":"S22-S15","v":842.3},"n/a",{"$f":"U22-U15","v":842.3},null,null,null,null,{"$f":"Z22-Z15","v":990.8},"n/a",{"$f":"AB22-AB15","v":990.8},null,null,null,null,{"$f":"AG22-AG15","v":626.70000000000005},"n/a",{"$f":"AI22-AI15","v":626.70000000000005},null,null,null,null,{"$f":"AN22-AN15","v":779.2},"n/a",{"$f":"AP22-AP15","v":779.2},null,null,null,null,{"$f":"AU22-AU15","v":605.59999999999991},"n/a",{"$f":"AW22-AW15","v":605.59999999999991},null,null,null,null,null,null,{"$f":"BD22-BD15","v":872.30000000000007},"n/a",{"$f":"BF22-BF15","v":872.30000000000007}]
[]
["Feedstocks"]
[null,"Feedstock rate","Coal","te/hr",{"$f":"6559/24","v":273.29166666666669},"n/a",{"$f":"E26","v":273.29166666666669},null,null,null,null,{"$f":"5539/24","v":230.79166666666666},"n/a",{"$f":"L26","v":230.79166666666666},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,{"$f":"6163/24","v":256.79166666666669},"n/a",{"$f":"AG26","v":256.79166666666669},null,null,null,null,{"$f":"6163/24","v":256.79166666666669},"n/a",{"$f":"AN26","v":256.79166666666669},null,null,null,null,257,"n/a",{"$f":"AU26","v":257},null,null,null,null,null,null,"n/a","n/a","n/a"]
[null,null,"Natural Gas","te/hr","n/a","n/a",{"$f":"E27","v":"n/a"},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,{"$f":"3070/24","v":127.91666666666667},"n/a",{"$f":"S27","v":127.91666666666667},null,null,null,null,{"$f":"3070/24","v":127.91666666666667},"n/a",{"$f":"Z27","v":127.91666666666667},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,{"$f":"3070/24","v":127.91666666666667},"n/a",{"$f":"BD27","v":127.91666666666667}]
[null,"Oxygen Consumption",null,"te/hr",{"$f":"4709/24","v":196.20833333333334},"n/a",{"$f":"E28","v":196.20833333333334},null,null,null,null,{"$f":"4243/24","v":176.79166666666666},"n/a",{"$f":"L28","v":176.79166666666666},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,569,"n/a",{"$f":"AU28","v":569},null,null,null,null,null,null,"n/a","n/a","n/a"]
[]
["Carbon Dioxide"]
[null,"CO2 Produced",null,"te/hr",{"$f":"E32+E33","v":647.20833333333337},"n/a",{"$f":"E31","v":647.20833333333337},null,null,null,null,{"$f":"L32+L33","v":548},"n/a",{"$f":"L31","v":548},null,null,null,null,{"$f":"S32+S33","v":346.83333333333331},"n/a",{"$f":"S31","v":346.83333333333331},null,null,null,null,{"$f":"Z32+Z33","v":347},"n/a",{"$f":"Z31","v":347},null,null,null,null,{"$f":"AG32+AG33","v":608.16666666666663},"n/a",{"$f":"AG31","v":608.16666666666663},null,null,null,null,{"$f":"AN32+AN33","v":608},"n/a",{"$f":"AN31","v":608},null,null,null,null,{"$f":"AU32+AU33","v":607.90000000000009},"n/a",{"$f":"AU31","v":607.90000000000009},null,null,null,null,null,null,{"$f":"BD32+BD33","v":347.1},"n/a",{"$f":"BD31","v":347.1}]
[null,"CO2 Captured",null,"te/hr",{"$f":"13976/24","v":582.33333333333337},"n/a",{"$f":"E32","v":582.33333333333337},null,null,null,null,0,"n/a",{"$f":"L32","v":0},null,null,null,null,{"$f":"7508/24","v":312.83333333333331},"n/a",{"$f":"S32","v":312.83333333333331},null,null,null,null,0,"n/a",{"$f":"Z32","v":0},null,null,null,null,{"$f":"13132/24","v":547.16666666666663},"n/a",{"$f":"AG32","v":547.16666666666663},null,null,null,null,0,"n/a",{"$f":"AN32","v":0},null,null,null,null,{"$f":"13183.6/24","v":549.31666666666672},"n/a",{"$f":"AU32","v":549.31666666666672},null,null,null,null,null,null,261.10000000000002,"n/a",{"$f":"BD32","v":261.10000000000002}]
[null,"CO2 Emissions",null,"te/hr",{"$f":"1557/24","v":64.875},"n/a",{"$f":"E33","v":64.875},null,null,null,null,548,"n/a",{"$f":"L33","v":548},null,null,null,null,34,"n/a",{"$f":"S33","v":34},null,null,null,null,347,"n/a",{"$f":"Z33","v":347},null,null,null,null,61,"n/a",{"$f":"AG33","v":61},null,null,null,null,608,"n/a",{"$f":"AN33","v":608},null,null,null,null,{"$f":"1406/24","v":58.583333333333336},"n/a",{"$f":"AU33","v":58.583333333333336},null,null,null,null,null,null,86,"n/a",{"$f":"BD33","v":86}]
[null,"Specific CO2 Emissions",null,"g / kWhr (Net)",92.7,"n/a",{"$f":"E34","v":92.7},null,null,null,null,735,"n/a",{"$f":"L34","v":735},null,null,null,null,41,"n/a",{"$f":"S34","v":41},null,null,null,null,350,"n/a",{"$f":"Z34","v":350},null,null,null,null,97,"n/a",{"$f":"AG34","v":97},null,null,null,null,781,"n/a",{"$f":"AN34","v":781},null,null,null,null,96.7,"n/a",{"$f":"AU34","v":96.7},null,null,null,null,null,null,98.5,"n/a",{"$f":"BD34","v":98.5}]
[]
["Other Products"]
[null,"Sulphur Produced",null,"te/hr",2.2999999999999998,"n/a",{"$f":"E37","v":2.2999999999999998},null,null,null,null,1.95,"n/a",{"$f":"L37","v":1.95},null,null,null,null,"n/a","n/a",{"$f":"S37","v":"n/a"},null,null,null,null,"n/a","n/a",{"$f":"Z37","v":"n/a"},null,null,null,null,"n/a","n/a",{"$f":"AG37","v":"n/a"},null,null,null,null,"n/a","n/a",{"$f":"AN37","v":"n/a"},null,null,null,null,"n/a","n/a",{"$f":"AU37","v":"n/a"},null,null,null,null,null,null,"n/a","n/a",{"$f":"BD37","v":"n/a"}]
[null,"Hydrogen Produced (ex syngas production unit)",null,"te/hr",133.80000000000001,"n/a",{"$f":"E38","v":133.80000000000001},null,null,null,null,398.3,"n/a",{"$f":"L38","v":398.3},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,"n/a","n/a","n/a"]
[]
["Waste",null,null,"te/hr",42,"n/a",{"$f":"E40","v":42},null,null,null,null,35.6,"n/a",{"$f":"L40","v":35.6},null,null,null,null,0,"n/a",{"$f":"S40","v":0},null,null,null,null,0,"n/a",{"$f":"Z40","v":0},null,null,null,null,33,"n/a",{"$f":"AG40","v":33},null,null,null,null,33,"n/a",{"$f":"AN40","v":33},null,null,null,null,33,"n/a",{"$f":"AU40","v":33},null,null,null,null,null,null,0,"n/a",{"$f":"BD40","v":0}]
[]
[]
["User Input Variables"]
[]
["Data From CAPEX and OPEX Estimates"]
[]
["Capital Cost Data",null,null,null,null,null,{"$f":"IF(PRODUCT(F48:F57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(M48:M57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(T48:T57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AA48:AA57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AH48:AH57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AO48:AO57)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AV48:AV57)=1,0,1)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PRODUCT(BE48:BE57)=1,0,1)","v":0}]
[null,"Coal Drying","Installed Cost","UK£(million)",0,1,{"$f":"E48*F48","v":0},{"$f":"IF(G47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"L48*M48","v":0},{"$f":"IF(N47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"S48*T48","v":0},{"$f":"IF(U47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"Z48*AA48","v":0},{"$f":"IF(AB47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"AG48*AH48","v":0},{"$f":"IF(AI47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"AN48*AO48","v":0},{"$f":"IF(AP47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,0,1,{"$f":"AU48*AV48","v":0},{"$f":"IF(AW47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,0,1,{"$f":"BD48*BE48","v":0},{"$f":"IF(BF47=1,\"Capital and Cost Data: User Adjusted\",\"\")","v":""}]
[null,"Gasification","Installed Cost","UK£(million)",238.9,1,238.9,null,null,null,null,214.5,1,214.5,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,556.70000000000005,1,556.70000000000005,null,null,null,null,550.5,1,550.5,null,null,null,null,556.70000000000005,1,556.70000000000005,null,null,null,null,null,null,0,1,0]
[null,"Air Separation","Installed Cost","UK£(million)",104.1,1,104.1,null,null,null,null,92.8,1,92.8,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,241.7,1,241.7,null,null,null,null,null,null,0,1,0]
[null,"Acid Gas Removal","Installed Cost","UK£(million)",121,1,121,null,null,null,null,62.5,1,62.5,null,null,null,null,240.9,1,240.9,null,null,null,null,0,1,0,null,null,null,null,262.10000000000002,1,262.10000000000002,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,null,null,214,1,214]
[null,"CO2 Compression Unit","Installed Cost","UK£(million)",61.7,1,61.7,null,null,null,null,0,1,0,null,null,null,null,69.5,1,69.5,null,null,null,null,0,1,0,null,null,null,null,90.6,1,90.6,null,null,null,null,0,1,0,null,null,null,null,155.6,1,155.6,null,null,null,null,null,null,61.9,1,61.9]
[null,"CO2 Drying Unit","Installed Cost","UK£(million)",0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,null,null,0,1,0]
[null,"Sulphur Plant","Installed Cost","UK£(million)",33.1,1,33.1,null,null,null,null,29.6,1,29.6,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,null,null,0,1,0]
[null,"Power Island","Installed Cost","UK£(million)",341.1,1,341.1,null,null,null,null,341.8,1,341.8,null,null,null,null,319.7,1,319.7,null,null,null,null,302.5,1,302.5,null,null,null,null,150.9,1,150.9,null,null,null,null,185.3,1,185.3,null,null,null,null,167.5,1,167.5,null,null,null,null,null,null,319.7,1,319.7]
[null,"Syngas Treatment Plant","Installed Cost","UK£(million)",66,1,66,null,null,null,null,46.2,1,46.2,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,0,1,0,null,null,null,null,null,null,0,1,0]
[null,"Offsite & Utilities","Installed Cost","UK£(million)",145.6,1,145.6,null,null,null,null,122.6,1,122.6,null,null,null,null,101.3,1,101.3,null,null,null,null,86.4,1,86.4,null,null,null,null,87.9,1,87.9,null,null,null,null,78.3,1,78.3,null,null,null,null,233.2,1,233.2,null,null,null,null,null,null,101.3,1,101.3]
[]
[]
[null,"TOTAL","Installed Cost","UK£(million)",{"$f":"SUM(E48:E59)","v":1111.5},"n/a",{"$f":"SUM(G48:G59)","v":1111.5},null,null,null,null,{"$f":"SUM(L48:L59)","v":910.00000000000011},"n/a",{"$f":"SUM(N48:N59)","v":910.00000000000011},null,null,null,null,{"$f":"SUM(S48:S59)","v":731.39999999999986},"n/a",{"$f":"SUM(U48:U59)","v":731.39999999999986},null,null,null,null,{"$f":"SUM(Z48:Z59)","v":388.9},"n/a",{"$f":"SUM(AB48:AB59)","v":388.9},null,null,null,null,{"$f":"SUM(AG48:AG59)","v":1148.2000000000003},"n/a",{"$f":"SUM(AI48:AI59)","v":1148.2000000000003},null,null,null,null,{"$f":"SUM(AN48:AN59)","v":814.09999999999991},"n/a",{"$f":"SUM(AP48:AP59)","v":814.09999999999991},null,null,null,null,{"$f":"SUM(AU48:AU59)","v":1354.7},"n/a",{"$f":"SUM(AW48:AW59)","v":1354.7},null,null,null,null,null,null,{"$f":"SUM(BD48:BD59)","v":696.89999999999986},"n/a",{"$f":"SUM(BF48:BF59)","v":696.89999999999986}]
[]
[]
[null,null,null,null,null,null,{"$f":"IF(PRODUCT(F64:F67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(M64:M67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(T64:T67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AA64:AA67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AH64:AH67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AO64:AO67)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AV64:AV67)=1,0,1)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PRODUCT(BE64:BE67)=1,0,1)","v":0}]
[null,"Contingency",null,null,0.25,1,{"$f":"E64*F64","v":0.25},{"$f":"IF(G63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"L64*M64","v":0.25},{"$f":"IF(N63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"S64*T64","v":0.25},{"$f":"IF(U63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"Z64*AA64","v":0.25},{"$f":"IF(AB63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"AG64*AH64","v":0.25},{"$f":"IF(AI63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"AN64*AO64","v":0.25},{"$f":"IF(AP63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,0.25,1,{"$f":"AU64*AV64","v":0.25},{"$f":"IF(AW63=1,\"Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,0.25,1,{"$f":"BD64*BE64","v":0.25},{"$f":"IF(BF63=1,\"Data: User Adjusted\",\"\")","v":""}]
[null,"Land purchase, surveys",null,null,0.05,1,{"$f":"E65*F65","v":0.05},null,null,null,null,0.05,1,{"$f":"L65*M65","v":0.05},null,null,null,null,0.05,1,{"$f":"S65*T65","v":0.05},null,null,null,null,0.05,1,{"$f":"Z65*AA65","v":0.05},null,null,null,null,0.05,1,{"$f":"AG65*AH65","v":0.05},null,null,null,null,0.05,1,{"$f":"AN65*AO65","v":0.05},null,null,null,null,0.05,1,{"$f":"AU65*AV65","v":0.05},null,null,null,null,null,null,0.05,1,{"$f":"BD65*BE65","v":0.05}]
[null,"Fees",null,null,0.1,1,{"$f":"E66*F66","v":0.1},null,null,null,null,0.1,1,{"$f":"L66*M66","v":0.1},null,null,null,null,0.1,1,{"$f":"S66*T66","v":0.1},null,null,null,null,0.1,1,{"$f":"Z66*AA66","v":0.1},null,null,null,null,0.1,1,{"$f":"AG66*AH66","v":0.1},null,null,null,null,0.1,1,{"$f":"AN66*AO66","v":0.1},null,null,null,null,0.1,1,{"$f":"AU66*AV66","v":0.1},null,null,null,null,null,null,0.1,1,{"$f":"BD66*BE66","v":0.1}]
[null,"Discounted Rate",null,null,0.1,1,{"$f":"E67*F67","v":0.1},null,null,null,null,0.1,1,{"$f":"L67*M67","v":0.1},null,null,null,null,0.1,1,{"$f":"S67*T67","v":0.1},null,null,null,null,0.1,1,{"$f":"Z67*AA67","v":0.1},null,null,null,null,0.1,1,{"$f":"AG67*AH67","v":0.1},null,null,null,null,0.1,1,{"$f":"AN67*AO67","v":0.1},null,null,null,null,0.1,1,{"$f":"AU67*AV67","v":0.1},null,null,null,null,null,null,0.1,1,{"$f":"BD67*BE67","v":0.1}]
[]
["Operating Cost Data"]
[null,null,null,null,null,null,{"$f":"IF(PRODUCT(F71:F76,F78:F81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(M71:M76,M78:M81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(T71:T76,T78:T81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AA71:AA76,AA78:AA81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AH71:AH76,AH78:AH81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AO71:AO76,AO78:AO81)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AV71:AV76,AV78:AV81)=1,0,1)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PRODUCT(BE71:BE76,BE78:BE81)=1,0,1)","v":0}]
[null,"Coal Price",null,"UK£/te",65,1,{"$f":"E71*F71","v":65},{"$f":"IF(G70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,65,1,{"$f":"L71*M71","v":65},{"$f":"IF(N70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(U70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(AB70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,65,1,{"$f":"AG71*AH71","v":65},{"$f":"IF(AI70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,65,1,{"$f":"AN71*AO71","v":65},{"$f":"IF(AP70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,65,1,{"$f":"AU71*AV71","v":65},{"$f":"IF(AW70=1,\"Operating Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,"n/a","n/a","n/a",{"$f":"IF(BF70=1,\"Operating Data: User Adjusted\",\"\")","v":""}]
[null,"Maintenance",null,"UK£(million)/year",39.72,1,{"$f":"E72*F72","v":39.72},null,null,null,null,34.22,1,{"$f":"L72*M72","v":34.22},null,null,null,null,25.5,1,{"$f":"S72*T72","v":25.5},null,null,null,null,16.600000000000001,1,{"$f":"Z72*AA72","v":16.600000000000001},null,null,null,null,40.1,1,{"$f":"AG72*AH72","v":40.1},null,null,null,null,32.6,1,{"$f":"AN72*AO72","v":32.6},null,null,null,null,44.5,1,{"$f":"AU72*AV72","v":44.5},null,null,null,null,null,null,24.6,1,{"$f":"BD72*BE72","v":24.6}]
[null,"Waste Disposal",null,"UK£/te",6,1,{"$f":"E73*F73","v":6},null,null,null,null,6,1,{"$f":"L73*M73","v":6},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,6,1,{"$f":"AG73*AH73","v":6},null,null,null,null,6,1,{"$f":"AN73*AO73","v":6},null,null,null,null,6,1,{"$f":"AU73*AV73","v":6},null,null,null,null,null,null,"n/a","n/a","n/a"]
[null,"Chemicals & Consumables",null,"UK£(million)/year",3.79,1,{"$f":"E74*F74","v":3.79},null,null,null,null,2.48,1,{"$f":"L74*M74","v":2.48},null,null,null,null,1.2,1,{"$f":"S74*T74","v":1.2},null,null,null,null,1E-3,1,{"$f":"Z74*AA74","v":1E-3},null,null,null,null,15.2,1,{"$f":"AG74*AH74","v":15.2},null,null,null,null,5.7,1,{"$f":"AN74*AO74","v":5.7},null,null,null,null,0.1,1,{"$f":"AU74*AV74","v":0.1},null,null,null,null,null,null,0.98,1,{"$f":"BD74*BE74","v":0.98}]
[]
[null,"Natural Gas Price",null,"UK£/te","n/a",1,"n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,265,1,{"$f":"S76*T76","v":265},null,null,null,null,265,1,{"$f":"Z76*AA76","v":265},null,null,null,null,"n/a",1,"n/a",null,null,null,null,"n/a",1,"n/a",null,null,null,null,"n/a",1,"n/a",null,null,null,null,null,null,265,1,{"$f":"BD76*BE76","v":265}]
[null,"CO2 Emissions",null,"UK£/te",0,0,{"$f":"E77+F77","v":0},null,null,null,null,0,0,{"$f":"L77+M77","v":0},null,null,null,null,0,0,{"$f":"S77+T77","v":0},null,null,null,null,0,0,{"$f":"Z77+AA77","v":0},null,null,null,null,0,0,{"$f":"AG77+AH77","v":0},null,null,null,null,0,0,{"$f":"AN77+AO77","v":0},null,null,null,null,0,0,{"$f":"AU77+AV77","v":0},null,null,null,null,null,null,0,0,{"$f":"BD77+BE77","v":0}]
[null,"Number of operations personnel",null,null,128,1,{"$f":"E78*F78","v":128},null,null,null,null,115,1,{"$f":"L78*M78","v":115},null,null,null,null,60,1,60,null,null,null,null,40,1,40,null,null,null,null,115,1,{"$f":"AG78*AH78","v":115},null,null,null,null,105,1,{"$f":"AN78*AO78","v":105},null,null,null,null,128,1,{"$f":"AU78*AV78","v":128},null,null,null,null,null,null,60,1,60]
[null,"Average salary options personnel",null,null,0.05,1,{"$f":"E79*F79","v":0.05},null,null,null,null,0.05,1,{"$f":"L79*M79","v":0.05},null,null,null,null,0.05,1,0.05,null,null,null,null,0.05,1,0.05,null,null,null,null,0.05,1,{"$f":"AG79*AH79","v":0.05},null,null,null,null,0.05,1,{"$f":"AN79*AO79","v":0.05},null,null,null,null,0.05,1,{"$f":"AU79*AV79","v":0.05},null,null,null,null,null,null,0.05,1,0.05]
[null,"Admin allowance (% of operation personnel cost)",null,null,0.3,1,{"$f":"E80*F80","v":0.3},null,null,null,null,0.3,1,{"$f":"L80*M80","v":0.3},null,null,null,null,0.3,1,0.3,null,null,null,null,0.3,1,0.3,null,null,null,null,0.3,1,{"$f":"AG80*AH80","v":0.3},null,null,null,null,0.3,1,{"$f":"AN80*AO80","v":0.3},null,null,null,null,0.3,1,{"$f":"AU80*AV80","v":0.3},null,null,null,null,null,null,0.3,1,0.3]
[null,"Insurance",null,null,0.02,1,{"$f":"E81*F81","v":0.02},null,null,null,null,0.02,1,{"$f":"L81*M81","v":0.02},null,null,null,null,0.02,1,0.02,null,null,null,null,0.02,1,0.02,null,null,null,null,0.02,1,{"$f":"AG81*AH81","v":0.02},null,null,null,null,0.02,1,{"$f":"AN81*AO81","v":0.02},null,null,null,null,0.02,1,{"$f":"AU81*AV81","v":0.02},null,null,null,null,null,null,0.02,1,0.02]
[]
["Revenue Variables",null,null,null,null,null,{"$f":"IF(PRODUCT(F84:F86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(M84:M86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(T84:T86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AA84:AA86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AH84:AH86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AO84:AO86)=1,0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(PRODUCT(AV84:AV86)=1,0,1)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(PRODUCT(BE84:BE86)=1,0,1)","v":0}]
[null,"Sulphur Price",null,"UK£/te",40,1,{"$f":"E84*F84","v":40},{"$f":"IF(G83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,40,1,{"$f":"L84*M84","v":40},{"$f":"IF(N83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(U83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(AB83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(AI83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(AP83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,"n/a","n/a","n/a",{"$f":"IF(AW83=1,\"Revenue Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,"n/a","n/a","n/a",{"$f":"IF(BF83=1,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,"Hydrogen Price",null,"UK£/te",{"$f":"2*1000/1.53","v":1307.18954248366},1,{"$f":"E85*F85","v":1307.18954248366},null,null,null,null,{"$f":"2*1000/1.53","v":1307.18954248366},1,{"$f":"L85*M85","v":1307.18954248366},null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,"n/a","n/a","n/a",null,null,null,null,null,null,"n/a","n/a","n/a"]
[null,"Discount Rate",null,"%",0.1,1,{"$f":"E86*F86","v":0.1},null,null,null,null,0.1,1,{"$f":"L86*M86","v":0.1},null,null,null,null,0.1,1,{"$f":"S86*T86","v":0.1},null,null,null,null,0.1,1,{"$f":"Z86*AA86","v":0.1},null,null,null,null,0.1,1,{"$f":"AG86*AH86","v":0.1},null,null,null,null,0.1,1,{"$f":"AN86*AO86","v":0.1},null,null,null,null,0.1,1,{"$f":"AU86*AV86","v":0.1},null,null,null,null,null,null,0.1,1,{"$f":"BD86*BE86","v":0.1}]
[]
[null,null,null,null,null,{"$f":"F89+E89","v":30},null,null,null,null,null,null,{"$f":"M89+L89","v":30},null,null,null,null,null,null,{"$f":"T89+S89","v":20},null,null,null,null,null,null,{"$f":"AA89+Z89","v":20},null,null,null,null,null,null,{"$f":"AH89+AG89","v":30},null,null,null,null,null,null,{"$f":"AO89+AN89","v":30},null,null,null,null,null,null,{"$f":"AV89+AU89","v":30},null,null,null,null,null,null,null,null,{"$f":"BE89+BD89","v":20}]
["Project Life (can be 20, 25 or 30 years)",null,null,"years",30,0,{"$f":"IF(F88<=20,20,IF(F88<=25,25,IF(F88>25,30,30)))","v":30},null,null,null,null,30,0,{"$f":"IF(M88<=20,20,IF(M88<=25,25,IF(M88>25,30,30)))","v":30},null,null,null,null,20,0,{"$f":"IF(T88<=20,20,IF(T88<=25,25,IF(T88>25,30,30)))","v":20},null,null,null,null,20,0,{"$f":"IF(AA88<=20,20,IF(AA88<=25,25,IF(AA88>25,30,30)))","v":20},null,null,null,null,30,0,{"$f":"IF(AH88<=20,20,IF(AH88<=25,25,IF(AH88>25,30,30)))","v":30},null,null,null,null,30,0,{"$f":"IF(AO88<=20,20,IF(AO88<=25,25,IF(AO88>25,30,30)))","v":30},null,null,null,null,30,0,{"$f":"IF(AV88<=20,20,IF(AV88<=25,25,IF(AV88>25,30,30)))","v":30},null,null,null,null,null,null,20,0,{"$f":"IF(BE88<=20,20,IF(BE88<=25,25,IF(BE88>25,30,30)))","v":20}]
[]
["Project Internal Rate of Return"]
[]
["Year 1 of Plant",null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,2012]
[]
["Expenditure factor"]
[null,"Start Project year 1",null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,0.25,null,null,null,null,null,null,null,null,0.25]
[null,"Start Project year 2",null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,0.45,null,null,null,null,null,null,null,null,0.45]
[null,"Start Project year 3",null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,0.3,null,null,null,null,null,null,null,null,0.3]
[]
["Factors",null,null,null,"Load",null,"Availability",null,null,null,null,"Load",null,"Availability",null,null,null,null,"Load","Availability",null,null,null,null,null,"Load","Availability",null,null,null,null,null,"Load","Availability",null,null,null,null,null,"Load","Availability",null,null,null,null,null,"Load","Availability",null,null,null,null,null,null,null,"Load","Availability"]
[null,null,null,null,"H2 Prod'n","Power Island","H2 Prod'n","Power Island",null,null,null,"H2 Prod'n","Power Island","H2 Prod'n","Power Island"]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(C102=\"Year 1\",G93,\"\")","v":2012},1,1,0.65,0.65,{"$f":"IF(F102*H102>E102*G102,\"PI (LFxA) > H2 (LFx A)\",\" \")","v":" "},{"$f":" IF(N89>1, IF(N89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(J102=\"Year 1\",N93,\"\")","v":2012},1,1,0.65,0.65,{"$f":"IF(M102*O102>L102*N102,\"PI (LFxA) > H2 (LFx A)\",\" \")","v":" "},{"$f":" IF(U89>1, IF(U89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(Q102=\"Year 1\",U93,\"\")","v":2012},1,0.65,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(X102=\"Year 1\",AB93,\"\")","v":2012},1,0.65,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(AE102=\"Year 1\",AI93,\"\")","v":2012},1,0.65,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(AL102=\"Year 1\",AP93,\"\")","v":2012},1,0.65,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(AS102=\"Year 1\",AW93,\"\")","v":2012},1,0.65,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 1\",\"\"),\"\")","v":"Year 1"},{"$f":"IF(BB102=\"Year 1\",BF93,\"\")","v":2012},1,0.65]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(C103=\"Year 2\",D102+1,\"\")","v":2013},1,1,0.75,0.75,{"$f":"IF(F103*H103>E103*G103,\"PI (LFxA) > H2 (LFx A)\",\" \")","v":" "},{"$f":" IF(N89>1, IF(N89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(J103=\"Year 2\",K102+1,\"\")","v":2013},1,1,0.75,0.75,{"$f":"IF(M103*O103>L103*N103,\"PI (LFxA) > H2 (LFx A)\",\" \")","v":" "},{"$f":" IF(U89>1, IF(U89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(Q103=\"Year 2\",R102+1,\"\")","v":2013},1,0.75,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(X103=\"Year 2\",Y102+1,\"\")","v":2013},1,0.75,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(AE103=\"Year 2\",AF102+1,\"\")","v":2013},1,0.75,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(AL103=\"Year 2\",AM102+1,\"\")","v":2013},1,0.75,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(AS103=\"Year 2\",AT102+1,\"\")","v":2013},1,0.75,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 2\",\"\"),\"\")","v":"Year 2"},{"$f":"IF(BB103=\"Year 2\",BC102+1,\"\")","v":2013},1,0.75]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(C104=\"Year 3\",D103+1,\"\")","v":2014},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(J104=\"Year 3\",K103+1,\"\")","v":2014},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(Q104=\"Year 3\",R103+1,\"\")","v":2014},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(X104=\"Year 3\",Y103+1,\"\")","v":2014},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(AE104=\"Year 3\",AF103+1,\"\")","v":2014},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(AL104=\"Year 3\",AM103+1,\"\")","v":2014},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(AS104=\"Year 3\",AT103+1,\"\")","v":2014},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 3\",\"\"),\"\")","v":"Year 3"},{"$f":"IF(BB104=\"Year 3\",BC103+1,\"\")","v":2014},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(C105=\"Year 4\",D104+1,\"\")","v":2015},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(J105=\"Year 4\",K104+1,\"\")","v":2015},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(Q105=\"Year 4\",R104+1,\"\")","v":2015},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(X105=\"Year 4\",Y104+1,\"\")","v":2015},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(AE105=\"Year 4\",AF104+1,\"\")","v":2015},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(AL105=\"Year 4\",AM104+1,\"\")","v":2015},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(AS105=\"Year 4\",AT104+1,\"\")","v":2015},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 4\",\"\"),\"\")","v":"Year 4"},{"$f":"IF(BB105=\"Year 4\",BC104+1,\"\")","v":2015},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(C106=\"Year 5\",D105+1,\"\")","v":2016},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(J106=\"Year 5\",K105+1,\"\")","v":2016},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(Q106=\"Year 5\",R105+1,\"\")","v":2016},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(X106=\"Year 5\",Y105+1,\"\")","v":2016},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(AE106=\"Year 5\",AF105+1,\"\")","v":2016},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(AL106=\"Year 5\",AM105+1,\"\")","v":2016},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(AS106=\"Year 5\",AT105+1,\"\")","v":2016},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 5\",\"\"),\"\")","v":"Year 5"},{"$f":"IF(BB106=\"Year 5\",BC105+1,\"\")","v":2016},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(C107=\"Year 6\",D106+1,\"\")","v":2017},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(J107=\"Year 6\",K106+1,\"\")","v":2017},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(Q107=\"Year 6\",R106+1,\"\")","v":2017},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(X107=\"Year 6\",Y106+1,\"\")","v":2017},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(AE107=\"Year 6\",AF106+1,\"\")","v":2017},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(AL107=\"Year 6\",AM106+1,\"\")","v":2017},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(AS107=\"Year 6\",AT106+1,\"\")","v":2017},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 6\",\"\"),\"\")","v":"Year 6"},{"$f":"IF(BB107=\"Year 6\",BC106+1,\"\")","v":2017},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(C108=\"Year 7\",D107+1,\"\")","v":2018},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(J108=\"Year 7\",K107+1,\"\")","v":2018},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(Q108=\"Year 7\",R107+1,\"\")","v":2018},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(X108=\"Year 7\",Y107+1,\"\")","v":2018},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(AE108=\"Year 7\",AF107+1,\"\")","v":2018},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(AL108=\"Year 7\",AM107+1,\"\")","v":2018},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(AS108=\"Year 7\",AT107+1,\"\")","v":2018},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 7\",\"\"),\"\")","v":"Year 7"},{"$f":"IF(BB108=\"Year 7\",BC107+1,\"\")","v":2018},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(C109=\"Year 8\",D108+1,\"\")","v":2019},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(J109=\"Year 8\",K108+1,\"\")","v":2019},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(Q109=\"Year 8\",R108+1,\"\")","v":2019},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(X109=\"Year 8\",Y108+1,\"\")","v":2019},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(AE109=\"Year 8\",AF108+1,\"\")","v":2019},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(AL109=\"Year 8\",AM108+1,\"\")","v":2019},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(AS109=\"Year 8\",AT108+1,\"\")","v":2019},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 8\",\"\"),\"\")","v":"Year 8"},{"$f":"IF(BB109=\"Year 8\",BC108+1,\"\")","v":2019},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(C110=\"Year 9\",D109+1,\"\")","v":2020},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(J110=\"Year 9\",K109+1,\"\")","v":2020},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(Q110=\"Year 9\",R109+1,\"\")","v":2020},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(X110=\"Year 9\",Y109+1,\"\")","v":2020},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(AE110=\"Year 9\",AF109+1,\"\")","v":2020},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(AL110=\"Year 9\",AM109+1,\"\")","v":2020},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(AS110=\"Year 9\",AT109+1,\"\")","v":2020},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 9\",\"\"),\"\")","v":"Year 9"},{"$f":"IF(BB110=\"Year 9\",BC109+1,\"\")","v":2020},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(C111=\"Year 10\",D110+1,\"\")","v":2021},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(J111=\"Year 10\",K110+1,\"\")","v":2021},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(Q111=\"Year 10\",R110+1,\"\")","v":2021},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(X111=\"Year 10\",Y110+1,\"\")","v":2021},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(AE111=\"Year 10\",AF110+1,\"\")","v":2021},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(AL111=\"Year 10\",AM110+1,\"\")","v":2021},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(AS111=\"Year 10\",AT110+1,\"\")","v":2021},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 10\",\"\"),\"\")","v":"Year 10"},{"$f":"IF(BB111=\"Year 10\",BC110+1,\"\")","v":2021},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(C112=\"Year 11\",D111+1,\"\")","v":2022},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(J112=\"Year 11\",K111+1,\"\")","v":2022},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(Q112=\"Year 11\",R111+1,\"\")","v":2022},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(X112=\"Year 11\",Y111+1,\"\")","v":2022},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(AE112=\"Year 11\",AF111+1,\"\")","v":2022},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(AL112=\"Year 11\",AM111+1,\"\")","v":2022},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(AS112=\"Year 11\",AT111+1,\"\")","v":2022},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 11\",\"\"),\"\")","v":"Year 11"},{"$f":"IF(BB112=\"Year 11\",BC111+1,\"\")","v":2022},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(C113=\"Year 12\",D112+1,\"\")","v":2023},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(J113=\"Year 12\",K112+1,\"\")","v":2023},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(Q113=\"Year 12\",R112+1,\"\")","v":2023},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(X113=\"Year 12\",Y112+1,\"\")","v":2023},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(AE113=\"Year 12\",AF112+1,\"\")","v":2023},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(AL113=\"Year 12\",AM112+1,\"\")","v":2023},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(AS113=\"Year 12\",AT112+1,\"\")","v":2023},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>10,\"Year 12\",\"\"),\"\")","v":"Year 12"},{"$f":"IF(BB113=\"Year 12\",BC112+1,\"\")","v":2023},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(C114=\"Year 13\",D113+1,\"\")","v":2024},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(J114=\"Year 13\",K113+1,\"\")","v":2024},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(Q114=\"Year 13\",R113+1,\"\")","v":2024},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(X114=\"Year 13\",Y113+1,\"\")","v":2024},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(AE114=\"Year 13\",AF113+1,\"\")","v":2024},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(AL114=\"Year 13\",AM113+1,\"\")","v":2024},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(AS114=\"Year 13\",AT113+1,\"\")","v":2024},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>11,\"Year 13\",\"\"),\"\")","v":"Year 13"},{"$f":"IF(BB114=\"Year 13\",BC113+1,\"\")","v":2024},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(C115=\"Year 14\",D114+1,\"\")","v":2025},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(J115=\"Year 14\",K114+1,\"\")","v":2025},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(Q115=\"Year 14\",R114+1,\"\")","v":2025},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(X115=\"Year 14\",Y114+1,\"\")","v":2025},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(AE115=\"Year 14\",AF114+1,\"\")","v":2025},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(AL115=\"Year 14\",AM114+1,\"\")","v":2025},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(AS115=\"Year 14\",AT114+1,\"\")","v":2025},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>12,\"Year 14\",\"\"),\"\")","v":"Year 14"},{"$f":"IF(BB115=\"Year 14\",BC114+1,\"\")","v":2025},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(C116=\"Year 15\",D115+1,\"\")","v":2026},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(J116=\"Year 15\",K115+1,\"\")","v":2026},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(Q116=\"Year 15\",R115+1,\"\")","v":2026},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(X116=\"Year 15\",Y115+1,\"\")","v":2026},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(AE116=\"Year 15\",AF115+1,\"\")","v":2026},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(AL116=\"Year 15\",AM115+1,\"\")","v":2026},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(AS116=\"Year 15\",AT115+1,\"\")","v":2026},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>13,\"Year 15\",\"\"),\"\")","v":"Year 15"},{"$f":"IF(BB116=\"Year 15\",BC115+1,\"\")","v":2026},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(C117=\"Year 16\",D116+1,\"\")","v":2027},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(J117=\"Year 16\",K116+1,\"\")","v":2027},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(Q117=\"Year 16\",R116+1,\"\")","v":2027},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(X117=\"Year 16\",Y116+1,\"\")","v":2027},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(AE117=\"Year 16\",AF116+1,\"\")","v":2027},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(AL117=\"Year 16\",AM116+1,\"\")","v":2027},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(AS117=\"Year 16\",AT116+1,\"\")","v":2027},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>14,\"Year 16\",\"\"),\"\")","v":"Year 16"},{"$f":"IF(BB117=\"Year 16\",BC116+1,\"\")","v":2027},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(C118=\"Year 17\",D117+1,\"\")","v":2028},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(J118=\"Year 17\",K117+1,\"\")","v":2028},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(Q118=\"Year 17\",R117+1,\"\")","v":2028},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(X118=\"Year 17\",Y117+1,\"\")","v":2028},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(AE118=\"Year 17\",AF117+1,\"\")","v":2028},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(AL118=\"Year 17\",AM117+1,\"\")","v":2028},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(AS118=\"Year 17\",AT117+1,\"\")","v":2028},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>15,\"Year 17\",\"\"),\"\")","v":"Year 17"},{"$f":"IF(BB118=\"Year 17\",BC117+1,\"\")","v":2028},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(C119=\"Year 18\",D118+1,\"\")","v":2029},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(J119=\"Year 18\",K118+1,\"\")","v":2029},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(Q119=\"Year 18\",R118+1,\"\")","v":2029},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(X119=\"Year 18\",Y118+1,\"\")","v":2029},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(AE119=\"Year 18\",AF118+1,\"\")","v":2029},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(AL119=\"Year 18\",AM118+1,\"\")","v":2029},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(AS119=\"Year 18\",AT118+1,\"\")","v":2029},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>16,\"Year 18\",\"\"),\"\")","v":"Year 18"},{"$f":"IF(BB119=\"Year 18\",BC118+1,\"\")","v":2029},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(C120=\"Year 19\",D119+1,\"\")","v":2030},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(J120=\"Year 19\",K119+1,\"\")","v":2030},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(Q120=\"Year 19\",R119+1,\"\")","v":2030},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(X120=\"Year 19\",Y119+1,\"\")","v":2030},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(AE120=\"Year 19\",AF119+1,\"\")","v":2030},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(AL120=\"Year 19\",AM119+1,\"\")","v":2030},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(AS120=\"Year 19\",AT119+1,\"\")","v":2030},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>17,\"Year 19\",\"\"),\"\")","v":"Year 19"},{"$f":"IF(BB120=\"Year 19\",BC119+1,\"\")","v":2030},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(C121=\"Year 20\",D120+1,\"\")","v":2031},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(J121=\"Year 20\",K120+1,\"\")","v":2031},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(Q121=\"Year 20\",R120+1,\"\")","v":2031},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(X121=\"Year 20\",Y120+1,\"\")","v":2031},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(AE121=\"Year 20\",AF120+1,\"\")","v":2031},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(AL121=\"Year 20\",AM120+1,\"\")","v":2031},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(AS121=\"Year 20\",AT120+1,\"\")","v":2031},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>18,\"Year 20\",\"\"),\"\")","v":"Year 20"},{"$f":"IF(BB121=\"Year 20\",BC120+1,\"\")","v":2031},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(C122=\"Year 21\",D121+1,\"\")","v":2032},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(J122=\"Year 21\",K121+1,\"\")","v":2032},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(Q122=\"Year 21\",R121+1,\"\")","v":2032},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(X122=\"Year 21\",Y121+1,\"\")","v":2032},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(AE122=\"Year 21\",AF121+1,\"\")","v":2032},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(AL122=\"Year 21\",AM121+1,\"\")","v":2032},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(AS122=\"Year 21\",AT121+1,\"\")","v":2032},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>19,\"Year 21\",\"\"),\"\")","v":"Year 21"},{"$f":"IF(BB122=\"Year 21\",BC121+1,\"\")","v":2032},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>20,\"Year 22\",\"\"),\"\")","v":"Year 22"},{"$f":"IF(C123=\"Year 22\",D122+1,\"\")","v":2033},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>20,\"Year 22\",\"\"),\"\")","v":"Year 22"},{"$f":"IF(J123=\"Year 22\",K122+1,\"\")","v":2033},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>20,\"Year 22\",\"\"),\"\")","v":""},{"$f":"IF(Q123=\"Year 22\",R122+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>20,\"Year 22\",\"\"),\"\")","v":""},{"$f":"IF(X123=\"Year 22\",Y122+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>20,\"Year 22\",\"\"),\"\")","v":"Year 22"},{"$f":"IF(AE123=\"Year 22\",AF122+1,\"\")","v":2033},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>20,\"Year 22\",\"\"),\"\")","v":"Year 22"},{"$f":"IF(AL123=\"Year 22\",AM122+1,\"\")","v":2033},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>20,\"Year 22\",\"\"),\"\")","v":"Year 22"},{"$f":"IF(AS123=\"Year 22\",AT122+1,\"\")","v":2033},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>20,\"Year 22\",\"\"),\"\")","v":""},{"$f":"IF(BB123=\"Year 22\",BC122+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>21,\"Year 23\",\"\"),\"\")","v":"Year 23"},{"$f":"IF(C124=\"Year 23\",D123+1,\"\")","v":2034},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>21,\"Year 23\",\"\"),\"\")","v":"Year 23"},{"$f":"IF(J124=\"Year 23\",K123+1,\"\")","v":2034},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>21,\"Year 23\",\"\"),\"\")","v":""},{"$f":"IF(Q124=\"Year 23\",R123+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>21,\"Year 23\",\"\"),\"\")","v":""},{"$f":"IF(X124=\"Year 23\",Y123+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>21,\"Year 23\",\"\"),\"\")","v":"Year 23"},{"$f":"IF(AE124=\"Year 23\",AF123+1,\"\")","v":2034},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>21,\"Year 23\",\"\"),\"\")","v":"Year 23"},{"$f":"IF(AL124=\"Year 23\",AM123+1,\"\")","v":2034},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>21,\"Year 23\",\"\"),\"\")","v":"Year 23"},{"$f":"IF(AS124=\"Year 23\",AT123+1,\"\")","v":2034},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>21,\"Year 23\",\"\"),\"\")","v":""},{"$f":"IF(BB124=\"Year 23\",BC123+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>22,\"Year 24\",\"\"),\"\")","v":"Year 24"},{"$f":"IF(C125=\"Year 24\",D124+1,\"\")","v":2035},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>22,\"Year 24\",\"\"),\"\")","v":"Year 24"},{"$f":"IF(J125=\"Year 24\",K124+1,\"\")","v":2035},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>22,\"Year 24\",\"\"),\"\")","v":""},{"$f":"IF(Q125=\"Year 24\",R124+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>22,\"Year 24\",\"\"),\"\")","v":""},{"$f":"IF(X125=\"Year 24\",Y124+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>22,\"Year 24\",\"\"),\"\")","v":"Year 24"},{"$f":"IF(AE125=\"Year 24\",AF124+1,\"\")","v":2035},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>22,\"Year 24\",\"\"),\"\")","v":"Year 24"},{"$f":"IF(AL125=\"Year 24\",AM124+1,\"\")","v":2035},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>22,\"Year 24\",\"\"),\"\")","v":"Year 24"},{"$f":"IF(AS125=\"Year 24\",AT124+1,\"\")","v":2035},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>22,\"Year 24\",\"\"),\"\")","v":""},{"$f":"IF(BB125=\"Year 24\",BC124+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>23,\"Year 25\",\"\"),\"\")","v":"Year 25"},{"$f":"IF(C126=\"Year 25\",D125+1,\"\")","v":2036},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>23,\"Year 25\",\"\"),\"\")","v":"Year 25"},{"$f":"IF(J126=\"Year 25\",K125+1,\"\")","v":2036},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>23,\"Year 25\",\"\"),\"\")","v":""},{"$f":"IF(Q126=\"Year 25\",R125+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>23,\"Year 25\",\"\"),\"\")","v":""},{"$f":"IF(X126=\"Year 25\",Y125+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>23,\"Year 25\",\"\"),\"\")","v":"Year 25"},{"$f":"IF(AE126=\"Year 25\",AF125+1,\"\")","v":2036},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>23,\"Year 25\",\"\"),\"\")","v":"Year 25"},{"$f":"IF(AL126=\"Year 25\",AM125+1,\"\")","v":2036},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>23,\"Year 25\",\"\"),\"\")","v":"Year 25"},{"$f":"IF(AS126=\"Year 25\",AT125+1,\"\")","v":2036},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>23,\"Year 25\",\"\"),\"\")","v":""},{"$f":"IF(BB126=\"Year 25\",BC125+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>24,\"Year 26\",\"\"),\"\")","v":"Year 26"},{"$f":"IF(C127=\"Year 26\",D126+1,\"\")","v":2037},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>24,\"Year 26\",\"\"),\"\")","v":"Year 26"},{"$f":"IF(J127=\"Year 26\",K126+1,\"\")","v":2037},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>24,\"Year 26\",\"\"),\"\")","v":""},{"$f":"IF(Q127=\"Year 26\",R126+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>24,\"Year 26\",\"\"),\"\")","v":""},{"$f":"IF(X127=\"Year 26\",Y126+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>24,\"Year 26\",\"\"),\"\")","v":"Year 26"},{"$f":"IF(AE127=\"Year 26\",AF126+1,\"\")","v":2037},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>24,\"Year 26\",\"\"),\"\")","v":"Year 26"},{"$f":"IF(AL127=\"Year 26\",AM126+1,\"\")","v":2037},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>24,\"Year 26\",\"\"),\"\")","v":"Year 26"},{"$f":"IF(AS127=\"Year 26\",AT126+1,\"\")","v":2037},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>24,\"Year 26\",\"\"),\"\")","v":""},{"$f":"IF(BB127=\"Year 26\",BC126+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>25,\"Year 27\",\"\"),\"\")","v":"Year 27"},{"$f":"IF(C128=\"Year 27\",D127+1,\"\")","v":2038},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>25,\"Year 27\",\"\"),\"\")","v":"Year 27"},{"$f":"IF(J128=\"Year 27\",K127+1,\"\")","v":2038},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>25,\"Year 27\",\"\"),\"\")","v":""},{"$f":"IF(Q128=\"Year 27\",R127+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>25,\"Year 27\",\"\"),\"\")","v":""},{"$f":"IF(X128=\"Year 27\",Y127+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>25,\"Year 27\",\"\"),\"\")","v":"Year 27"},{"$f":"IF(AE128=\"Year 27\",AF127+1,\"\")","v":2038},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>25,\"Year 27\",\"\"),\"\")","v":"Year 27"},{"$f":"IF(AL128=\"Year 27\",AM127+1,\"\")","v":2038},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>25,\"Year 27\",\"\"),\"\")","v":"Year 27"},{"$f":"IF(AS128=\"Year 27\",AT127+1,\"\")","v":2038},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>25,\"Year 27\",\"\"),\"\")","v":""},{"$f":"IF(BB128=\"Year 27\",BC127+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>26,\"Year 28\",\"\"),\"\")","v":"Year 28"},{"$f":"IF(C129=\"Year 28\",D128+1,\"\")","v":2039},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>26,\"Year 28\",\"\"),\"\")","v":"Year 28"},{"$f":"IF(J129=\"Year 28\",K128+1,\"\")","v":2039},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>26,\"Year 28\",\"\"),\"\")","v":""},{"$f":"IF(Q129=\"Year 28\",R128+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>26,\"Year 28\",\"\"),\"\")","v":""},{"$f":"IF(X129=\"Year 28\",Y128+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>26,\"Year 28\",\"\"),\"\")","v":"Year 28"},{"$f":"IF(AE129=\"Year 28\",AF128+1,\"\")","v":2039},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>26,\"Year 28\",\"\"),\"\")","v":"Year 28"},{"$f":"IF(AL129=\"Year 28\",AM128+1,\"\")","v":2039},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>26,\"Year 28\",\"\"),\"\")","v":"Year 28"},{"$f":"IF(AS129=\"Year 28\",AT128+1,\"\")","v":2039},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>26,\"Year 28\",\"\"),\"\")","v":""},{"$f":"IF(BB129=\"Year 28\",BC128+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>27,\"Year 29\",\"\"),\"\")","v":"Year 29"},{"$f":"IF(C130=\"Year 29\",D129+1,\"\")","v":2040},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>27,\"Year 29\",\"\"),\"\")","v":"Year 29"},{"$f":"IF(J130=\"Year 29\",K129+1,\"\")","v":2040},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>27,\"Year 29\",\"\"),\"\")","v":""},{"$f":"IF(Q130=\"Year 29\",R129+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>27,\"Year 29\",\"\"),\"\")","v":""},{"$f":"IF(X130=\"Year 29\",Y129+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>27,\"Year 29\",\"\"),\"\")","v":"Year 29"},{"$f":"IF(AE130=\"Year 29\",AF129+1,\"\")","v":2040},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>27,\"Year 29\",\"\"),\"\")","v":"Year 29"},{"$f":"IF(AL130=\"Year 29\",AM129+1,\"\")","v":2040},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>27,\"Year 29\",\"\"),\"\")","v":"Year 29"},{"$f":"IF(AS130=\"Year 29\",AT129+1,\"\")","v":2040},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>27,\"Year 29\",\"\"),\"\")","v":""},{"$f":"IF(BB130=\"Year 29\",BC129+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>28,\"Year 30\",\"\"),\"\")","v":"Year 30"},{"$f":"IF(C131=\"Year 30\",D130+1,\"\")","v":2041},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>28,\"Year 30\",\"\"),\"\")","v":"Year 30"},{"$f":"IF(J131=\"Year 30\",K130+1,\"\")","v":2041},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>28,\"Year 30\",\"\"),\"\")","v":""},{"$f":"IF(Q131=\"Year 30\",R130+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>28,\"Year 30\",\"\"),\"\")","v":""},{"$f":"IF(X131=\"Year 30\",Y130+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>28,\"Year 30\",\"\"),\"\")","v":"Year 30"},{"$f":"IF(AE131=\"Year 30\",AF130+1,\"\")","v":2041},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>28,\"Year 30\",\"\"),\"\")","v":"Year 30"},{"$f":"IF(AL131=\"Year 30\",AM130+1,\"\")","v":2041},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>28,\"Year 30\",\"\"),\"\")","v":"Year 30"},{"$f":"IF(AS131=\"Year 30\",AT130+1,\"\")","v":2041},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>28,\"Year 30\",\"\"),\"\")","v":""},{"$f":"IF(BB131=\"Year 30\",BC130+1,\"\")","v":""},1,0.85]
[null,null,{"$f":" IF(G89>1, IF(G89>29,\"Year 31\",\"\"),\"\")","v":"Year 31"},{"$f":"IF(C132=\"Year 31\",D131+1,\"\")","v":2042},1,1,0.85,0.85," ",{"$f":" IF(N89>1, IF(N89>29,\"Year 31\",\"\"),\"\")","v":"Year 31"},{"$f":"IF(J132=\"Year 31\",K131+1,\"\")","v":2042},1,1,0.85,0.85," ",{"$f":" IF(U89>1, IF(U89>29,\"Year 31\",\"\"),\"\")","v":""},{"$f":"IF(Q132=\"Year 31\",R131+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AB89>1, IF(AB89>29,\"Year 31\",\"\"),\"\")","v":""},{"$f":"IF(X132=\"Year 31\",Y131+1,\"\")","v":""},1,0.85,null,null,null,{"$f":" IF(AI89>1, IF(AI89>29,\"Year 31\",\"\"),\"\")","v":"Year 31"},{"$f":"IF(AE132=\"Year 31\",AF131+1,\"\")","v":2042},1,0.85,null,null,null,{"$f":" IF(AP89>1, IF(AP89>29,\"Year 31\",\"\"),\"\")","v":"Year 31"},{"$f":"IF(AL132=\"Year 31\",AM131+1,\"\")","v":2042},1,0.85,null,null,null,{"$f":" IF(AW89>1, IF(AW89>29,\"Year 31\",\"\"),\"\")","v":"Year 31"},{"$f":"IF(AS132=\"Year 31\",AT131+1,\"\")","v":2042},1,0.85,null,null,null,null,null,{"$f":" IF(BF89>1, IF(BF89>29,\"Year 31\",\"\"),\"\")","v":""},{"$f":"IF(BB132=\"Year 31\",BC131+1,\"\")","v":""},1,0.85]
[null,{"$f":" IF(G89>1, IF(G89>30,\"Year 32\",\"\"),\"\")","v":""}]
[null,{"$f":" IF(G89>1, IF(G89>33,\"Year 35\",\"\"),\"\")","v":""}]

{"sheet":"IGCC w CC","index":4,"n_rows":50,"n_cols":40,"rows_kept":50,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Coal feedrate",null,"te/h",{"$f":"'Input Data'!G26","v":273.29166666666669},null,"Installed cost",null,{"$f":"'Input Data'!G60","v":1111.5},null,"Fuel Cost",null,{"$f":"'Input Data'!G71","v":65},"UK£/te",null,"Levelised Cost of Electricity","UK£/kWh",7.6207943053720695E-2]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!G23","v":700.09999999999991},null,"Land purchase, surveys",null,{"$f":"'Input Data'!E65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!G72","v":39.72},"UK£/year",null,"Sulphur Price","UK£/te",{"$f":"'Input Data'!G84","v":40}]
[null,"Sulphur for export",null,"te/h",{"$f":"'Input Data'!G37","v":2.2999999999999998},null,"Fees",null,{"$f":"'Input Data'!E66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!G77","v":0},"UK£/te",null,"Hydrogen Price","UK£/te",{"$f":"'Input Data'!G85","v":1307.18954248366}]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!E64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!G78","v":128},null,"Discounted Rate: ",null,{"$f":"'Input Data'!G86","v":0.1}]
[null,{"$f":"IF('Input Data'!G10>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1556.1000000000001},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!G79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!G81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!G80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":8.32}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!G47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!G83>0.001,\"Revenue Variables: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!G70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!D102","v":2012},{"$f":"'Input Data'!D103","v":2013},{"$f":"'Input Data'!D104","v":2014},{"$f":"'Input Data'!D105","v":2015},{"$f":"'Input Data'!D106","v":2016},{"$f":"'Input Data'!D107","v":2017},{"$f":"'Input Data'!D108","v":2018},{"$f":"'Input Data'!D109","v":2019},{"$f":"'Input Data'!D110","v":2020},{"$f":"'Input Data'!D111","v":2021},{"$f":"'Input Data'!D112","v":2022},{"$f":"'Input Data'!D113","v":2023},{"$f":"'Input Data'!D114","v":2024},{"$f":"'Input Data'!D115","v":2025},{"$f":"'Input Data'!D116","v":2026},{"$f":"'Input Data'!D117","v":2027},{"$f":"'Input Data'!D118","v":2028},{"$f":"'Input Data'!D119","v":2029},{"$f":"'Input Data'!D120","v":2030},{"$f":"'Input Data'!D121","v":2031},{"$f":"'Input Data'!D122","v":2032},{"$f":"'Input Data'!D123","v":2033},{"$f":"'Input Data'!D124","v":2034},{"$f":"'Input Data'!D125","v":2035},{"$f":"'Input Data'!D126","v":2036},{"$f":"'Input Data'!D127","v":2037},{"$f":"'Input Data'!D128","v":2038},{"$f":"'Input Data'!D129","v":2039},{"$f":"'Input Data'!D130","v":2040},{"$f":"'Input Data'!D131","v":2041},{"$f":"'Input Data'!D132","v":2042}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!C102","v":"Year 1"},{"$f":"'Input Data'!C103","v":"Year 2"},{"$f":"'Input Data'!C104","v":"Year 3"},{"$f":"'Input Data'!C105","v":"Year 4"},{"$f":"'Input Data'!C106","v":"Year 5"},{"$f":"'Input Data'!C107","v":"Year 6"},{"$f":"'Input Data'!C108","v":"Year 7"},{"$f":"'Input Data'!C109","v":"Year 8"},{"$f":"'Input Data'!C110","v":"Year 9"},{"$f":"'Input Data'!C111","v":"Year 10"},{"$f":"'Input Data'!C112","v":"Year 11"},{"$f":"'Input Data'!C113","v":"Year 12"},{"$f":"'Input Data'!C114","v":"Year 13"},{"$f":"'Input Data'!C115","v":"Year 14"},{"$f":"'Input Data'!C116","v":"Year 15"},{"$f":"'Input Data'!C117","v":"Year 16"},{"$f":"'Input Data'!C118","v":"Year 17"},{"$f":"'Input Data'!C119","v":"Year 18"},{"$f":"'Input Data'!C120","v":"Year 19"},{"$f":"'Input Data'!C121","v":"Year 20"},{"$f":"'Input Data'!C122","v":"Year 21"},{"$f":"'Input Data'!C123","v":"Year 22"},{"$f":"'Input Data'!C124","v":"Year 23"},{"$f":"'Input Data'!C125","v":"Year 24"},{"$f":"'Input Data'!C126","v":"Year 25"},{"$f":"'Input Data'!C127","v":"Year 26"},{"$f":"'Input Data'!C128","v":"Year 27"},{"$f":"'Input Data'!C129","v":"Year 28"},{"$f":"'Input Data'!C130","v":"Year 29"},{"$f":"'Input Data'!C131","v":"Year 30"},{"$f":"'Input Data'!C132","v":"Year 31"}]
[]
[]
[null,"Load factor - Hydrogen Production",null,null,null,null,null,null,{"$f":"IF(I19=\"Year 1\",'Input Data'!E102,\"\")","v":1},{"$f":"'Input Data'!E103","v":1},{"$f":"'Input Data'!E104","v":1},{"$f":"'Input Data'!E105","v":1},{"$f":"'Input Data'!E106","v":1},{"$f":"'Input Data'!E107","v":1},{"$f":"'Input Data'!E108","v":1},{"$f":"'Input Data'!E109","v":1},{"$f":"'Input Data'!E110","v":1},{"$f":"'Input Data'!E111","v":1},{"$f":"'Input Data'!E112","v":1},{"$f":"'Input Data'!E113","v":1},{"$f":"'Input Data'!E114","v":1},{"$f":"'Input Data'!E115","v":1},{"$f":"'Input Data'!E116","v":1},{"$f":"'Input Data'!E117","v":1},{"$f":"'Input Data'!E118","v":1},{"$f":"'Input Data'!E119","v":1},{"$f":"'Input Data'!E120","v":1},{"$f":"IF(AB19=\"Year 20\",'Input Data'!E121,\"\")","v":1},{"$f":"IF('Input Data'!G89>20,'Input Data'!E122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!E123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!E124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!E125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!E126,\"\")","v":1},{"$f":"IF('Input Data'!G89>25,'Input Data'!E127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!E128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!E129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!E130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!E131,\"\")","v":1},{"$f":"IF('Input Data'!G89>30,'Input Data'!E132,\"\")","v":""}]
[null,"Load factor - Power Island",null,null,null,null,null,null,{"$f":"IF(I19=\"Year 1\",'Input Data'!F102,\"\")","v":1},{"$f":"'Input Data'!F103","v":1},{"$f":"'Input Data'!F104","v":1},{"$f":"'Input Data'!F105","v":1},{"$f":"'Input Data'!F106","v":1},{"$f":"'Input Data'!F107","v":1},{"$f":"'Input Data'!F108","v":1},{"$f":"'Input Data'!F109","v":1},{"$f":"'Input Data'!F110","v":1},{"$f":"'Input Data'!F111","v":1},{"$f":"'Input Data'!F112","v":1},{"$f":"'Input Data'!F113","v":1},{"$f":"'Input Data'!F114","v":1},{"$f":"'Input Data'!F115","v":1},{"$f":"'Input Data'!F116","v":1},{"$f":"'Input Data'!F117","v":1},{"$f":"'Input Data'!F118","v":1},{"$f":"'Input Data'!F119","v":1},{"$f":"'Input Data'!F120","v":1},{"$f":"IF(AB19=\"Year 20\",'Input Data'!F121,\"\")","v":1},{"$f":"IF('Input Data'!G89>20,'Input Data'!F122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!F123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!F124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!F125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!F126,\"\")","v":1},{"$f":"IF('Input Data'!G89>25,'Input Data'!F127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!F128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!F129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!F130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!F131,\"\")","v":1},{"$f":"IF('Input Data'!G89>30,'Input Data'!F132,\"\")","v":""}]
[null,"Availability - Hydrogen Production",null,null,null,null,null,null,{"$f":"IF(I19=\"Year 1\",'Input Data'!G102,\"\")","v":0.65},{"$f":"'Input Data'!G103","v":0.75},{"$f":"'Input Data'!G104","v":0.85},{"$f":"'Input Data'!G105","v":0.85},{"$f":"'Input Data'!G106","v":0.85},{"$f":"'Input Data'!G107","v":0.85},{"$f":"'Input Data'!G108","v":0.85},{"$f":"'Input Data'!G109","v":0.85},{"$f":"'Input Data'!G110","v":0.85},{"$f":"'Input Data'!G111","v":0.85},{"$f":"'Input Data'!G112","v":0.85},{"$f":"'Input Data'!G113","v":0.85},{"$f":"'Input Data'!G114","v":0.85},{"$f":"'Input Data'!G115","v":0.85},{"$f":"'Input Data'!G116","v":0.85},{"$f":"'Input Data'!G117","v":0.85},{"$f":"'Input Data'!G118","v":0.85},{"$f":"'Input Data'!G119","v":0.85},{"$f":"'Input Data'!G120","v":0.85},{"$f":"IF(AB19=\"Year 20\",'Input Data'!G121,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>20,'Input Data'!G122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!G123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!G124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!G125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!G126,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>25,'Input Data'!G127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!G128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!G129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!G130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!G131,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>30,'Input Data'!G132,\"\")","v":""}]
[null,"Availability - Power Island",null,null,null,null,null,null,{"$f":"IF(I19=\"Year 1\",'Input Data'!H102,\"\")","v":0.65},{"$f":"'Input Data'!H103","v":0.75},{"$f":"'Input Data'!H104","v":0.85},{"$f":"'Input Data'!H105","v":0.85},{"$f":"'Input Data'!H106","v":0.85},{"$f":"'Input Data'!H107","v":0.85},{"$f":"'Input Data'!H108","v":0.85},{"$f":"'Input Data'!H109","v":0.85},{"$f":"'Input Data'!H110","v":0.85},{"$f":"'Input Data'!H111","v":0.85},{"$f":"'Input Data'!H112","v":0.85},{"$f":"'Input Data'!H113","v":0.85},{"$f":"'Input Data'!H114","v":0.85},{"$f":"'Input Data'!H115","v":0.85},{"$f":"'Input Data'!H116","v":0.85},{"$f":"'Input Data'!H117","v":0.85},{"$f":"'Input Data'!H118","v":0.85},{"$f":"'Input Data'!H119","v":0.85},{"$f":"'Input Data'!H120","v":0.85},{"$f":"IF(AB19=\"Year 20\",'Input Data'!H121,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>20,'Input Data'!H122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!H123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!H124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!H125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!H126,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>25,'Input Data'!H127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!H128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!H129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!H130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!H131,\"\")","v":0.85},{"$f":"IF('Input Data'!G89>30,'Input Data'!H132,\"\")","v":""}]
[null,"Equivalent yearly hours - Hydrogen Production",null,null,null,null,null,null,{"$f":"I22*8760*I24","v":5694},6570,7446,{"$f":"L22*8760*L24","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF(AB19=\"Year 20\",AB22*8760*AB24,\"\")","v":7446},{"$f":"IF('Input Data'!G89>20,AC22*8760*AC24,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD24,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE24,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF24,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG24,\"\")","v":7446},{"$f":"IF('Input Data'!G89>25,AH22*8760*AH24,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI24,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ24,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK24,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL24,\"\")","v":7446},{"$f":"IF('Input Data'!G89>30,AM22*8760*AM24,\"\")","v":""}]
[null,"Equivalent yearly hours - Power Island",null,null,null,null,null,null,5694,6570,7446,{"$f":"L23*8760*L25","v":7446},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF(AB19=\"Year 20\",AB23*8760*AB25,\"\")","v":7446},{"$f":"IF('Input Data'!G89>20,AC23*8760*AC25,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD23*8760*AD25,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE23*8760*AE25,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF23*8760*AF25,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG23*8760*AG25,\"\")","v":7446},{"$f":"IF('Input Data'!G89>25,AH23*8760*AH25,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI23*8760*AI25,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ23*8760*AJ25,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK23*8760*AK25,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL23*8760*AL25,\"\")","v":7446},{"$f":"IF('Input Data'!G89>30,AM23*8760*AM25,\"\")","v":""}]
[null,"Hydrogen Exported",null,null,"tpa",null,null,null,{"$f":"IF(((I26-I27)*'Input Data'!$G$38>0),(I26-I27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((J26-J27)*'Input Data'!$G$38>0),(J26-J27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((K26-K27)*'Input Data'!$G$38>0),(K26-K27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((L26-L27)*'Input Data'!$G$38>0),(L26-L27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((M26-M27)*'Input Data'!$G$38>0),(M26-M27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((N26-N27)*'Input Data'!$G$38>0),(N26-N27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((O26-O27)*'Input Data'!$G$38>0),(O26-O27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((P26-P27)*'Input Data'!$G$38>0),(P26-P27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((Q26-Q27)*'Input Data'!$G$38>0),(Q26-Q27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((R26-R27)*'Input Data'!$G$38>0),(R26-R27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((S26-S27)*'Input Data'!$G$38>0),(S26-S27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((T26-T27)*'Input Data'!$G$38>0),(T26-T27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((U26-U27)*'Input Data'!$G$38>0),(U26-U27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((V26-V27)*'Input Data'!$G$38>0),(V26-V27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((W26-W27)*'Input Data'!$G$38>0),(W26-W27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((X26-X27)*'Input Data'!$G$38>0),(X26-X27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((Y26-Y27)*'Input Data'!$G$38>0),(Y26-Y27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((Z26-Z27)*'Input Data'!$G$38>0),(Z26-Z27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((AA26-AA27)*'Input Data'!$G$38>0),(AA26-AA27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF(((AB26-AB27)*'Input Data'!$G$38>0),(AB26-AB27)*'Input Data'!$G$38,0)","v":0},{"$f":"IF('Input Data'!$G$89>20,IF(((AC26-AC27)*'Input Data'!$G$38>0),(AC26-AC27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>20,IF(((AD26-AD27)*'Input Data'!$G$38>0),(AD26-AD27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>20,IF(((AE26-AE27)*'Input Data'!$G$38>0),(AE26-AE27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>20,IF(((AF26-AF27)*'Input Data'!$G$38>0),(AF26-AF27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>20,IF(((AG26-AG27)*'Input Data'!$G$38>0),(AG26-AG27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>25,IF(((AH26-AH27)*'Input Data'!$G$38>0),(AH26-AH27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>25,IF(((AI26-AI27)*'Input Data'!$G$38>0),(AI26-AI27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>25,IF(((AJ26-AJ27)*'Input Data'!$G$38>0),(AJ26-AJ27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>25,IF(((AK26-AK27)*'Input Data'!$G$38>0),(AK26-AK27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>25,IF(((AL26-AL27)*'Input Data'!$G$38>0),(AL26-AL27)*'Input Data'!$G$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$G$89>30,IF(((AM26-AM27)*'Input Data'!$G$38>0),(AM26-AM27)*'Input Data'!$G$38,0),\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!G96","v":0.25},{"$f":"'Input Data'!G97","v":0.45},{"$f":"'Input Data'!G98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I27*$R$5/1000","v":303.79301222629465},{"$f":"$E$6*J27*$R$5/1000","v":350.5303987226477},{"$f":"$E$6*K27*$R$5/1000","v":397.26778521900076},397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,397.26778521900076,{"$f":"IF(AB19=\"Year 20\",$E$6*AB27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF('Input Data'!G89>20,$E$6*AC27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AD19=\"Year 22\",$E$6*AD27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AE19=\"Year 23\",$E$6*AE27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AF19=\"Year 24\",$E$6*AF27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AG19=\"Year 25\",$E$6*AG27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF('Input Data'!G89>25,$E$6*AH27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AI19=\"Year 27\",$E$6*AI27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AK19=\"Year 29\",$E$6*AK27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF(AL19=\"Year 30\",$E$6*AL27*$R$5/1000,\"\")","v":397.26778521900076},{"$f":"IF('Input Data'!G89>30,$E$6*AM27*$R$5/1000,\"\")","v":""}]
[null,"Sulphur",null,null,null,null,null,null,{"$f":"$E$7*I26*$R$6/1000000","v":0.52384799999999998},{"$f":"$E$7*J26*$R$6/1000000","v":0.60443999999999987},0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,0.68503199999999997,{"$f":"IF(AB19=\"Year 20\",$E$7*AB26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF('Input Data'!G89>20,$E$7*AC26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AD19=\"Year 22\",$E$7*AD26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AE19=\"Year 23\",$E$7*AE26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AF19=\"Year 24\",$E$7*AF26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AG19=\"Year 25\",$E$7*AG26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF('Input Data'!G89>25,$E$7*AH26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AI19=\"Year 27\",$E$7*AI26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AJ19=\"Year 28\",$E$7*AJ26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AK19=\"Year 29\",$E$7*AK26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF(AL19=\"Year 30\",$E$7*AL26*$R$6/1000000,\"\")","v":0.68503199999999997},{"$f":"IF('Input Data'!G89>30,$E$7*AM26*$R$6/1000000,\"\")","v":""}]
[null,"Hydrogen",null,null,null,null,null,null,{"$f":"IF(((I26-I27)*R7*'Input Data'!G38/1000000>0),(I26-I27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((J26-J27)*R7*'Input Data'!G38/1000000>0),(J26-J27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((K26-K27)*R7*'Input Data'!G38/1000000>0),(K26-K27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((L26-L27)*R7*'Input Data'!G38/1000000>0),(L26-L27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((M26-M27)*R7*'Input Data'!G38/1000000>0),(M26-M27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((N26-N27)*R7*'Input Data'!G38/1000000>0),(N26-N27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((O26-O27)*R7*'Input Data'!G38/1000000>0),(O26-O27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((P26-P27)*R7*'Input Data'!G38/1000000>0),(P26-P27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((Q26-Q27)*R7*'Input Data'!G38/1000000>0),(Q26-Q27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((R26-R27)*R7*'Input Data'!G38/1000000>0),(R26-R27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((S26-S27)*R7*'Input Data'!G38/1000000>0),(S26-S27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((T26-T27)*R7*'Input Data'!G38/1000000>0),(T26-T27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((U26-U27)*R7*'Input Data'!G38/1000000>0),(U26-U27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((V26-V27)*R7*'Input Data'!G38/1000000>0),(V26-V27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((W26-W27)*R7*'Input Data'!G38/1000000>0),(W26-W27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((X26-X27)*R7*'Input Data'!G38/1000000>0),(X26-X27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((Y26-Y27)*R7*'Input Data'!G38/1000000>0),(Y26-Y27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((Z26-Z27)*R7*'Input Data'!G38/1000000>0),(Z26-Z27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(((AA26-AA27)*R7*'Input Data'!G38/1000000>0),(AA26-AA27)*R7*'Input Data'!G38/1000000,0)","v":0},{"$f":"IF(AB19=\"Year 20\",IF(((AB26-AB27)*R7*'Input Data'!G38/1000000>0),(AB26-AB27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!G89>20,IF(((AC26-AC27)*R7*'Input Data'!G38/1000000>0),(AC26-AC27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",IF(((AD26-AD27)*R7*'Input Data'!G38/1000000>0),(AD26-AD27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",IF(((AE26-AE27)*R7*'Input Data'!G38/1000000>0),(AE26-AE27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",IF(((AF26-AF27)*R7*'Input Data'!G38/1000000>0),(AF26-AF27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",IF(((AG26-AG27)*R7*'Input Data'!G38/1000000>0),(AG26-AG27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!G89>25,IF(((AH26-AH27)*R7*'Input Data'!G38/1000000>0),(AH26-AH27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",IF(((AI26-AI27)*R7*'Input Data'!G38/1000000>0),(AI26-AI27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",IF(((AJ26-AJ27)*R7*'Input Data'!G38/1000000>0),(AJ26-AJ27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",IF(((AK26-AK27)*R7*'Input Data'!G38/1000000>0),(AK26-AK27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",IF(((AL26-AL27)*R7*'Input Data'!G38/1000000>0),(AL26-AL27)*R7*'Input Data'!G38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!G89>30,IF(((AM26-AM27)*R7*'Input Data'!G38/1000000>0),(AM26-AM27)*R7*'Input Data'!G38/1000000,0),\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Coal)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I26/1000000","v":101.14797875000002},{"$f":"$M$5*$E$5*J26/1000000","v":116.70920625000001},132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,132.27043375000002,{"$f":"IF(AB19=\"Year 20\",$M$5*$E$5*AB26/1000000,\"\")","v":132.27043375000002},{"$f":"IF('Input Data'!G89>20,$M$5*$E$5*AC26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG26/1000000,\"\")","v":132.27043375000002},{"$f":"IF('Input Data'!G89>25,$M$5*$E$5*AH26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK26/1000000,\"\")","v":132.27043375000002},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL26/1000000,\"\")","v":132.27043375000002},{"$f":"IF('Input Data'!G89>30,$M$5*$E$5*AM26/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":39.72},{"$f":"$M$6","v":39.72},39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,39.72,{"$f":"IF(AB19=\"Year 20\",$M$6,\"\")","v":39.72},{"$f":"IF('Input Data'!G89>20,$M$6,\"\")","v":39.72},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":39.72},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":39.72},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":39.72},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":39.72},{"$f":"IF('Input Data'!G89>25,$M$6,\"\")","v":39.72},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":39.72},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":39.72},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":39.72},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":39.72},{"$f":"IF('Input Data'!G89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":8.32},8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,{"$f":"IF(AB19=\"Year 20\",$N$12,\"\")","v":8.32},{"$f":"IF('Input Data'!G89>20,$N$12,\"\")","v":8.32},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":8.32},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":8.32},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":8.32},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":8.32},{"$f":"IF('Input Data'!G89>25,$N$12,\"\")","v":8.32},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":8.32},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":8.32},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":8.32},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":8.32},{"$f":"IF('Input Data'!G89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*'Input Data'!$G$74*I24/0.85","v":2.8982352941176472},{"$f":"J22*'Input Data'!$G$74*J24/0.85","v":3.3441176470588241},{"$f":"K22*'Input Data'!$G$74*K24/0.85","v":3.79},{"$f":"L22*'Input Data'!$G$74*L24/0.85","v":3.79},{"$f":"M22*'Input Data'!$G$74*M24/0.85","v":3.79},{"$f":"N22*'Input Data'!$G$74*N24/0.85","v":3.79},{"$f":"O22*'Input Data'!$G$74*O24/0.85","v":3.79},{"$f":"P22*'Input Data'!$G$74*P24/0.85","v":3.79},{"$f":"Q22*'Input Data'!$G$74*Q24/0.85","v":3.79},{"$f":"R22*'Input Data'!$G$74*R24/0.85","v":3.79},{"$f":"S22*'Input Data'!$G$74*S24/0.85","v":3.79},{"$f":"T22*'Input Data'!$G$74*T24/0.85","v":3.79},{"$f":"U22*'Input Data'!$G$74*U24/0.85","v":3.79},{"$f":"V22*'Input Data'!$G$74*V24/0.85","v":3.79},{"$f":"W22*'Input Data'!$G$74*W24/0.85","v":3.79},{"$f":"X22*'Input Data'!$G$74*X24/0.85","v":3.79},{"$f":"Y22*'Input Data'!$G$74*Y24/0.85","v":3.79},{"$f":"Z22*'Input Data'!$G$74*Z24/0.85","v":3.79},{"$f":"AA22*'Input Data'!$G$74*AA24/0.85","v":3.79},{"$f":"IF(AB19=\"Year 20\",AB22*AB24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF('Input Data'!G89>20,AC22*AC24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AD19=\"Year 22\",AD22*AD24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AE19=\"Year 23\",AE24*AE22*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AF19=\"Year 24\",AF22*AF24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AG19=\"Year 25\",AG22*AG24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF('Input Data'!G89>25,AH22*AH24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AI19=\"Year 27\",AI24*AI22*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AJ19=\"Year 28\",AJ24*AJ22*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AK19=\"Year 29\",AK22*AK24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF(AL19=\"Year 30\",AL22*AL24*'Input Data'!$G$74/0.85,\"\")","v":3.79},{"$f":"IF('Input Data'!G89>30,AM22*AM24*'Input Data'!$G$74/0.85,\"\")","v":""}]
[null,"Waste Disposal",null,null,null,null,null,null,{"$f":"I26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.4348879999999999},{"$f":"J26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.65564},{"$f":"K26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"L26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"M26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"N26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"O26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"P26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"Q26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"R26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"S26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"T26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"U26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"V26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"W26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"X26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"Y26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"Z26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"AA26*'Input Data'!$G$40*'Input Data'!$G$73/1000000","v":1.8763920000000001},{"$f":"IF(AB19=\"Year 20\",AB26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF('Input Data'!G89>20,AC26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AD19=\"Year 22\",AD26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AE19=\"Year 23\",AE26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AF19=\"Year 24\",AF26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AG19=\"Year 25\",AG26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF('Input Data'!G89>25,AH26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AI19=\"Year 27\",AI26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AJ19=\"Year 28\",AJ26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AK19=\"Year 29\",AK26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF(AL19=\"Year 30\",AL26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":1.8763920000000001},{"$f":"IF('Input Data'!G89>30,AM26*'Input Data'!$G$40*'Input Data'!$G$73/1000000,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"I5*R10","v":22.23},{"$f":"IF(AB19=\"Year 20\",I5*R10,\"\")","v":22.23},{"$f":"IF('Input Data'!G89>20,I5*R10,\"\")","v":22.23},{"$f":"IF(AD19=\"Year 22\",I5*R10,\"\")","v":22.23},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":22.23},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":22.23},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":22.23},{"$f":"IF('Input Data'!G89>25,I5*R10,\"\")","v":22.23},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":22.23},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":22.23},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":22.23},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":22.23},{"$f":"IF('Input Data'!G89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*I26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*J26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*K26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*L26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*M26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*N26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*O26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*P26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*Q26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*R26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*S26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*T26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*U26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*V26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*W26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*X26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*Y26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*Z26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*AA26/1000000","v":0},{"$f":"'Input Data'!$G$33*'Input Data'!$G$77*AB26/1000000","v":0},{"$f":"IF('Input Data'!G89>20,'Input Data'!$G$33*'Input Data'!$G$77*AC26/1000000,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$G$33*'Input Data'!$G$77*AD26/1000000,\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$G$33*'Input Data'!$G$77*AE26/1000000,\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$G$33*'Input Data'!$G$77*AF26/1000000,\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$G$33*'Input Data'!$G$77*AG26/1000000,\"\")","v":0},{"$f":"IF('Input Data'!G89>25,'Input Data'!$G$33*'Input Data'!$G$77*AH26/1000000,\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$G$33*'Input Data'!$G$77*AI26/1000000,\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$G$33*'Input Data'!$G$77*AJ26/1000000,\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$G$33*'Input Data'!$G$77*AK26/1000000,\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$G$33*'Input Data'!$G$77*AL26/1000000,\"\")","v":0},{"$f":"IF('Input Data'!G89>30,'Input Data'!$G$33*'Input Data'!$G$77*AM26/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F29","v":389.02500000000003},{"$f":"I10*G29","v":700.24500000000012},{"$f":"H29*I10","v":466.83000000000004}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F31:F33)-SUM(F35:F41)-F42","v":-389.02500000000003},-700.24500000000012,-466.83000000000004,128.56575818217698,159.15587482558891,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,189.74599146900073,{"$f":"IF(AC19=\"Year 21\",SUM(AC31:AC33)-SUM(AC35:AC41)-AC42,\"\")","v":189.74599146900073},{"$f":"IF(AD19=\"Year 22\",SUM(AD31:AD33)-SUM(AD35:AD41)-AD42,\"\")","v":189.74599146900073},{"$f":"IF(AE19=\"Year 23\",SUM(AE31:AE33)-SUM(AE35:AE41)-AE42,\"\")","v":189.74599146900073},{"$f":"IF(AF19=\"Year 24\",SUM(AF31:AF33)-SUM(AF35:AF41)-AF42,\"\")","v":189.74599146900073},{"$f":"IF(AG19=\"Year 25\",SUM(AG31:AG33)-SUM(AG35:AG41)-AG42,\"\")","v":189.74599146900073},{"$f":"IF(AH19=\"Year 26\",SUM(AH31:AH33)-SUM(AH35:AH41)-AH42,\"\")","v":189.74599146900073},{"$f":"IF(AI19=\"Year 27\",SUM(AI31:AI33)-SUM(AI35:AI41)-AI42,\"\")","v":189.74599146900073},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ31:AJ33)-SUM(AJ35:AJ41)-AJ42,\"\")","v":189.74599146900073},{"$f":"IF(AK19=\"Year 29\",SUM(AK31:AK33)-SUM(AK35:AK41)-AK42,\"\")","v":189.74599146900073},{"$f":"IF(AL19=\"Year 30\",SUM(AL31:AL33)-SUM(AL35:AL41)-AL42,\"\")","v":189.74599146900073},{"$f":"IF(AM19=\"Year 31\",SUM(AM31:AM33)-SUM(AM35:AM41)-AM42,\"\")","v":0}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F44","v":-389.02500000000003},{"$f":"-1*(ABS(G44)+ABS(F45))","v":-1089.2700000000002},{"$f":"-1*(ABS(H44)+ABS(G45))","v":-1556.1000000000004},{"$f":"H45+I44","v":-1427.5342418178234},{"$f":"I45+J44","v":-1268.3783669922345},-1078.6323755232338,-888.88638405423308,-699.14039258523235,-509.39440111623162,-319.64840964723089,-129.90241817823016,{"$f":"P45+Q44","v":59.843573290770564},249.58956475977129,439.33555622877202,629.08154769777275,818.82753916677348,1008.5735306357742,1198.3195221047749,1388.0655135737757,1577.8115050427764,1767.5574965117771,1957.3034879807778,{"$f":"IF(AB19=\"Year 20\",AA45+AB44,\"\")","v":2147.0494794497786},{"$f":"IF(AC19=\"Year 21\",AB45+AC44,\"\")","v":2336.7954709187793},{"$f":"IF(AD19=\"Year 22\",AC45+AD44,\"\")","v":2526.54146238778},{"$f":"IF(AE19=\"Year 23\",AD45+AE44,\"\")","v":2716.2874538567808},{"$f":"IF(AF19=\"Year 24\",AE45+AF44,\"\")","v":2906.0334453257815},{"$f":"IF(AG19=\"Year 25\",AF45+AG44,\"\")","v":3095.7794367947822},{"$f":"IF(AH19=\"Year 26\",AG45+AH44,\"\")","v":3285.5254282637829},{"$f":"IF(AI19=\"Year 27\",AH45+AI44,\"\")","v":3475.2714197327837},{"$f":"IF(AJ19=\"Year 28\",AI45+AJ44,\"\")","v":3665.0174112017844},{"$f":"IF(AK19=\"Year 29\",AJ45+AK44,\"\")","v":3854.7634026707851},{"$f":"IF(AL19=\"Year 30\",AK45+AL44,\"\")","v":4044.5093941397859},{"$f":"IF(AM19=\"Year 31\",AL45+AM44,\"\")","v":4044.5093941397859}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F45/(1+R9)","v":-353.65909090909093},{"$f":"G44/(1+R9)^2","v":-578.71487603305786},{"$f":"H44/(1+R9)^3","v":-350.73628850488348},{"$f":"I44/(1+R9)^4","v":87.81214273763878},{"$f":"J44/(1+R9)^5","v":98.823276369341926},{"$f":"K44/(1+R9)^6","v":107.10666551645731},{"$f":"L44/(1+R9)^7","v":97.369695924052095},{"$f":"M44/(1+R9)^8","v":88.517905385501905},{"$f":"N44/(1+R9)^9","v":80.470823077728994},{"$f":"O44/(1+R9)^10","v":73.15529370702636},{"$f":"P44/(1+R9)^11","v":66.504812460933039},{"$f":"Q44/(1+R9)^12","v":60.458920419030044},{"$f":"R44/(1+R9)^13","v":54.962654926390947},{"$f":"S44/(1+R9)^14","v":49.966049933082665},{"$f":"T44/(1+R9)^15","v":45.423681757347879},{"$f":"U44/(1+R9)^16","v":41.294256143043526},{"$f":"V44/(1+R9)^17","v":37.540232857312297},{"$f":"W44/(1+R9)^18","v":34.127484415738451},{"$f":"X44/(1+R9)^19","v":31.024985832489492},{"$f":"Y44/(1+R9)^20","v":28.204532574990449},{"$f":"Z44/(1+R9)^21","v":25.640484159082224},{"$f":"AA44/(1+R9)^22","v":23.309531053711108},{"$f":"IF(AB19=\"Year 20\",AB44/(1+R9)^23,\"\")","v":21.190482776101007},{"$f":"IF(AC19=\"Year 21\",AC44/(1+R9)^24,\"\")","v":19.264075251000918},{"$f":"IF(AD19=\"Year 22\",AD44/(1+R9)^25,\"\")","v":17.512795682728104},{"$f":"IF(AE19=\"Year 23\",AE44/(1+R9)^26,\"\")","v":15.920723347934638},{"$f":"IF(AF19=\"Year 24\",AF44/(1+R9)^27,\"\")","v":14.47338486175876},{"$f":"IF(AG19=\"Year 25\",AG44/(1+R9)^28,\"\")","v":13.157622601598872},{"$f":"IF(AH19=\"Year 26\",AH44/(1+R9)^29,\"\")","v":11.961475092362612},{"$f":"IF(AI19=\"Year 27\",AI44/(1+R9)^30,\"\")","v":10.874068265784191},{"$f":"IF(AJ19=\"Year 28\",AJ44/(1+R9)^31,\"\")","v":9.8855166052583545},{"$f":"IF(AK19=\"Year 29\",AK44/(1+R9)^32,\"\")","v":8.9868332775075945},{"$f":"IF(AL19=\"Year 30\",AL44/(1+R9)^33,\"\")","v":8.1698484340978119},{"$f":"IF(AM19=\"Year 31\",AM44/(1+R9)^34,\"\")","v":0}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F47","v":-353.65909090909093},{"$f":"SUM(G47+F48)","v":-932.37396694214885},-1283.1102554470324,-1195.2981127093935,-1096.4748363400515,-989.36817082359426,-891.9984748995422,-803.48056951404033,-723.00974643631139,-649.85445272928507,-583.349640268352,-522.89071984932195,-467.92806492293101,-417.96201498984834,-372.53833323250046,-331.24407708945694,-293.70384423214466,-259.57635981640624,-228.55137398391673,-200.34684140892628,-174.70635724984405,-151.39682619613293,{"$f":"IF(AB19=\"Year 20\",SUM(AB47+AA48),\"\")","v":-130.20634342003194},{"$f":"IF(AC19=\"Year 21\",SUM(AC47+AB48),\"\")","v":-110.94226816903102},{"$f":"IF(AD19=\"Year 22\",SUM(AD47+AC48),\"\")","v":-93.429472486302927},{"$f":"IF(AE19=\"Year 23\",SUM(AE47+AD48),\"\")","v":-77.508749138368287},{"$f":"IF(AF19=\"Year 24\",SUM(AF47+AE48),\"\")","v":-63.035364276609528},{"$f":"IF(AG19=\"Year 25\",SUM(AG47+AF48),\"\")","v":-49.877741675010654},{"$f":"IF(AH19=\"Year 26\",SUM(AH47+AG48),\"\")","v":-37.916266582648042},{"$f":"IF(AI19=\"Year 27\",SUM(AI47+AH48),\"\")","v":-27.042198316863853},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ47+AI48),\"\")","v":-17.156681711605501},{"$f":"IF(AK19=\"Year 29\",SUM(AK47+AJ48),\"\")","v":-8.1698484340979061},{"$f":"IF(AL19=\"Year 30\",SUM(AL47+AK48),\"\")","v":-9.4146912488213275E-14},{"$f":"IF(AM19=\"Year 31\",SUM(AM47+AL48),\"\")","v":-9.4146912488213275E-14}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC47+AB48)","v":-110.94226816903102},{"$f":"IF(AD47=\"\",AC48,SUM(AD47+AC48))","v":-93.429472486302927},{"$f":"IF(AE47=\"\",AD50,SUM(AE47+AD50))","v":-77.508749138368287},{"$f":"IF(AF47=\"\",AE50,SUM(AF47+AE50))","v":-63.035364276609528},{"$f":"IF(AG47=\"\",AF50,SUM(AG47+AF50))","v":-49.877741675010654},-37.916266582648042,-27.042198316863853,-17.156681711605501,-8.1698484340979061,-9.4146912488213275E-14,-9.4146912488213275E-14,-9.4146912488213275E-14]

{"sheet":"IGCC wo CC","index":5,"n_rows":50,"n_cols":40,"rows_kept":50,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Coal feedrate",null,"te/h",{"$f":"'Input Data'!N26","v":230.79166666666666},null,"Installed cost",null,{"$f":"'Input Data'!N60","v":910.00000000000011},null,"Fuel Cost",null,{"$f":"'Input Data'!N71","v":65},"UK£/te",null,"Electricity Price",null,5.9493504120862024E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!N23","v":746.1},null,"Land purchase, surveys",null,{"$f":"'Input Data'!N65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!N72","v":34.22},"UK£/year",null,"Sulphur Price",null,{"$f":"'Input Data'!N84","v":40},"UK£/te"]
[null,"Sulphur for export",null,"te/h",{"$f":"'Input Data'!N37","v":1.95},null,"Fees",null,{"$f":"'Input Data'!N66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!N77","v":0},"UK£/te",null,"Hydrogen Price",null,{"$f":"'Input Data'!N85","v":1307.18954248366},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!N64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!N78","v":115},null,"Discounted Rate: ",null,{"$f":"'Input Data'!N86","v":0.1}]
[null,{"$f":"IF('Input Data'!N10>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1274.0000000000002},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!N79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!N81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!N80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":7.4750000000000005}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!N47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!N83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!N70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!K102","v":2012},{"$f":"'Input Data'!K103","v":2013},{"$f":"'Input Data'!K104","v":2014},{"$f":"'Input Data'!K105","v":2015},{"$f":"'Input Data'!K106","v":2016},{"$f":"'Input Data'!K107","v":2017},{"$f":"'Input Data'!K108","v":2018},{"$f":"'Input Data'!K109","v":2019},{"$f":"'Input Data'!K110","v":2020},{"$f":"'Input Data'!K111","v":2021},{"$f":"'Input Data'!K112","v":2022},{"$f":"'Input Data'!K113","v":2023},{"$f":"'Input Data'!K114","v":2024},{"$f":"'Input Data'!K115","v":2025},{"$f":"'Input Data'!K116","v":2026},{"$f":"'Input Data'!K117","v":2027},{"$f":"'Input Data'!K118","v":2028},{"$f":"'Input Data'!K119","v":2029},{"$f":"'Input Data'!K120","v":2030},{"$f":"'Input Data'!K121","v":2031},{"$f":"'Input Data'!K122","v":2032},{"$f":"'Input Data'!K123","v":2033},{"$f":"'Input Data'!K124","v":2034},{"$f":"'Input Data'!K125","v":2035},{"$f":"'Input Data'!K126","v":2036},{"$f":"'Input Data'!K127","v":2037},{"$f":"'Input Data'!K128","v":2038},{"$f":"'Input Data'!K129","v":2039},{"$f":"'Input Data'!K130","v":2040},{"$f":"'Input Data'!K131","v":2041},{"$f":"'Input Data'!K132","v":2042}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!J102","v":"Year 1"},{"$f":"'Input Data'!J103","v":"Year 2"},{"$f":"'Input Data'!J104","v":"Year 3"},{"$f":"'Input Data'!J105","v":"Year 4"},{"$f":"'Input Data'!J106","v":"Year 5"},{"$f":"'Input Data'!J107","v":"Year 6"},{"$f":"'Input Data'!J108","v":"Year 7"},{"$f":"'Input Data'!J109","v":"Year 8"},{"$f":"'Input Data'!J110","v":"Year 9"},{"$f":"'Input Data'!J111","v":"Year 10"},{"$f":"'Input Data'!J112","v":"Year 11"},{"$f":"'Input Data'!J113","v":"Year 12"},{"$f":"'Input Data'!J114","v":"Year 13"},{"$f":"'Input Data'!J115","v":"Year 14"},{"$f":"'Input Data'!J116","v":"Year 15"},{"$f":"'Input Data'!J117","v":"Year 16"},{"$f":"'Input Data'!J118","v":"Year 17"},{"$f":"'Input Data'!J119","v":"Year 18"},{"$f":"'Input Data'!J120","v":"Year 19"},{"$f":"'Input Data'!J121","v":"Year 20"},{"$f":"'Input Data'!J122","v":"Year 21"},{"$f":"'Input Data'!J123","v":"Year 22"},{"$f":"'Input Data'!J124","v":"Year 23"},{"$f":"'Input Data'!J125","v":"Year 24"},{"$f":"'Input Data'!J126","v":"Year 25"},{"$f":"'Input Data'!J127","v":"Year 26"},{"$f":"'Input Data'!J128","v":"Year 27"},{"$f":"'Input Data'!J129","v":"Year 28"},{"$f":"'Input Data'!J130","v":"Year 29"},{"$f":"'Input Data'!J131","v":"Year 30"},{"$f":"'Input Data'!J132","v":"Year 31"}]
[]
[]
[null,"Load factor - Hydrogen Production",null,null,null,null,null,null,{"$f":"'Input Data'!L102","v":1},{"$f":"'Input Data'!L103","v":1},{"$f":"'Input Data'!L104","v":1},{"$f":"'Input Data'!L105","v":1},{"$f":"'Input Data'!L106","v":1},{"$f":"'Input Data'!L107","v":1},{"$f":"'Input Data'!L108","v":1},{"$f":"'Input Data'!L109","v":1},{"$f":"'Input Data'!L110","v":1},{"$f":"'Input Data'!L111","v":1},{"$f":"'Input Data'!L112","v":1},{"$f":"'Input Data'!L113","v":1},{"$f":"'Input Data'!L114","v":1},{"$f":"'Input Data'!L115","v":1},{"$f":"'Input Data'!L116","v":1},{"$f":"'Input Data'!L117","v":1},{"$f":"'Input Data'!L118","v":1},{"$f":"'Input Data'!L119","v":1},{"$f":"'Input Data'!L120","v":1},{"$f":"'Input Data'!L121","v":1},{"$f":"IF('Input Data'!N89>20,'Input Data'!L122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!L123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!L124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!L125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!L126,\"\")","v":1},{"$f":"IF('Input Data'!N89>25,'Input Data'!L127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!L128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!L129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!L130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!L131,\"\")","v":1},{"$f":"IF('Input Data'!N89>30,'Input Data'!L132,\"\")","v":""}]
[null,"Load factor - Power Island",null,null,null,null,null,null,{"$f":"'Input Data'!M102","v":1},{"$f":"'Input Data'!M103","v":1},{"$f":"'Input Data'!M104","v":1},{"$f":"'Input Data'!M105","v":1},{"$f":"'Input Data'!M106","v":1},{"$f":"'Input Data'!M107","v":1},{"$f":"'Input Data'!M108","v":1},{"$f":"'Input Data'!M109","v":1},{"$f":"'Input Data'!M110","v":1},{"$f":"'Input Data'!M111","v":1},{"$f":"'Input Data'!M112","v":1},{"$f":"'Input Data'!M113","v":1},{"$f":"'Input Data'!M114","v":1},{"$f":"'Input Data'!M115","v":1},{"$f":"'Input Data'!M116","v":1},{"$f":"'Input Data'!M117","v":1},{"$f":"'Input Data'!M118","v":1},{"$f":"'Input Data'!M119","v":1},{"$f":"'Input Data'!M120","v":1},{"$f":"'Input Data'!M121","v":1},{"$f":"IF('Input Data'!N89>20,'Input Data'!M122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!M123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!M124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!M125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!M126,\"\")","v":1},{"$f":"IF('Input Data'!N89>25,'Input Data'!M127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!M128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!M129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!M130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!M131,\"\")","v":1},{"$f":"IF('Input Data'!N89>30,'Input Data'!M132,\"\")","v":""}]
[null,"Availability - Hydrogen Production",null,null,null,null,null,null,{"$f":"'Input Data'!N102","v":0.65},{"$f":"'Input Data'!N103","v":0.75},{"$f":"'Input Data'!N104","v":0.85},{"$f":"'Input Data'!N105","v":0.85},{"$f":"'Input Data'!N106","v":0.85},{"$f":"'Input Data'!N107","v":0.85},{"$f":"'Input Data'!N108","v":0.85},{"$f":"'Input Data'!N109","v":0.85},{"$f":"'Input Data'!N110","v":0.85},{"$f":"'Input Data'!N111","v":0.85},{"$f":"'Input Data'!N112","v":0.85},{"$f":"'Input Data'!N113","v":0.85},{"$f":"'Input Data'!N114","v":0.85},{"$f":"'Input Data'!N115","v":0.85},{"$f":"'Input Data'!N116","v":0.85},{"$f":"'Input Data'!N117","v":0.85},{"$f":"'Input Data'!N118","v":0.85},{"$f":"'Input Data'!N119","v":0.85},{"$f":"'Input Data'!N120","v":0.85},{"$f":"'Input Data'!N121","v":0.85},{"$f":"IF('Input Data'!N89>20,'Input Data'!N122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!N123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!N124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!N125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!N126,\"\")","v":0.85},{"$f":"IF('Input Data'!N89>25,'Input Data'!N127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!N128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!N129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!N130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!N131,\"\")","v":0.85},{"$f":"IF('Input Data'!N89>30,'Input Data'!N132,\"\")","v":""}]
[null,"Availability - Power Island",null,null,null,null,null,null,{"$f":"'Input Data'!O102","v":0.65},{"$f":"'Input Data'!O103","v":0.75},{"$f":"'Input Data'!O104","v":0.85},{"$f":"'Input Data'!O105","v":0.85},{"$f":"'Input Data'!O106","v":0.85},{"$f":"'Input Data'!O107","v":0.85},{"$f":"'Input Data'!O108","v":0.85},{"$f":"'Input Data'!O109","v":0.85},{"$f":"'Input Data'!O110","v":0.85},{"$f":"'Input Data'!O111","v":0.85},{"$f":"'Input Data'!O112","v":0.85},{"$f":"'Input Data'!O113","v":0.85},{"$f":"'Input Data'!O114","v":0.85},{"$f":"'Input Data'!O115","v":0.85},{"$f":"'Input Data'!O116","v":0.85},{"$f":"'Input Data'!O117","v":0.85},{"$f":"'Input Data'!O118","v":0.85},{"$f":"'Input Data'!O119","v":0.85},{"$f":"'Input Data'!O120","v":0.85},{"$f":"'Input Data'!O121","v":0.85},{"$f":"IF('Input Data'!N89>20,'Input Data'!O122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!O123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!O124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!O125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!O126,\"\")","v":0.85},{"$f":"IF('Input Data'!N89>25,'Input Data'!O127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!O128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!O129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!O130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!O131,\"\")","v":0.85},{"$f":"IF('Input Data'!N89>30,'Input Data'!O132,\"\")","v":""}]
[null,"Equivalent yearly hours - Hydrogen Production",null,null,null,null,null,null,{"$f":"I22*8760*I24","v":5694},6570,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!N89>20,AC22*8760*AC24,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD24,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE24,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF24,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG24,\"\")","v":7446},{"$f":"IF('Input Data'!N89>25,AH22*8760*AH24,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI24,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ24,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK24,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL24,\"\")","v":7446},{"$f":"IF('Input Data'!N89>30,AM22*8760*AM24,\"\")","v":""}]
[null,"Equivalent yearly hours - Power Island",null,null,null,null,null,null,{"$f":"I23*8760*I25","v":5694},6570,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!N89>20,AC23*8760*AC25,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD23*8760*AD25,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE23*8760*AE25,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF23*8760*AF25,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG23*8760*AG25,\"\")","v":7446},{"$f":"IF('Input Data'!N89>25,AH23*8760*AH25,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI23*8760*AI25,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ23*8760*AJ25,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK23*8760*AK25,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL23*8760*AL25,\"\")","v":7446},{"$f":"IF('Input Data'!N89>30,AM23*8760*AM25,\"\")","v":""}]
[null,"Hydrogen Exported",null,null,"tpa",null,null,null,{"$f":"IF(((I26-I27)*'Input Data'!$N$38>0),(I26-I27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((J26-J27)*'Input Data'!$N$38>0),(J26-J27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((K26-K27)*'Input Data'!$N$38>0),(K26-K27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((L26-L27)*'Input Data'!$N$38>0),(L26-L27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((M26-M27)*'Input Data'!$N$38>0),(M26-M27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((N26-N27)*'Input Data'!$N$38>0),(N26-N27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((O26-O27)*'Input Data'!$N$38>0),(O26-O27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((P26-P27)*'Input Data'!$N$38>0),(P26-P27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((Q26-Q27)*'Input Data'!$N$38>0),(Q26-Q27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((R26-R27)*'Input Data'!$N$38>0),(R26-R27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((S26-S27)*'Input Data'!$N$38>0),(S26-S27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((T26-T27)*'Input Data'!$N$38>0),(T26-T27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((U26-U27)*'Input Data'!$N$38>0),(U26-U27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((V26-V27)*'Input Data'!$N$38>0),(V26-V27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((W26-W27)*'Input Data'!$N$38>0),(W26-W27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((X26-X27)*'Input Data'!$N$38>0),(X26-X27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((Y26-Y27)*'Input Data'!$N$38>0),(Y26-Y27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((Z26-Z27)*'Input Data'!$N$38>0),(Z26-Z27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((AA26-AA27)*'Input Data'!$N$38>0),(AA26-AA27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF(((AB26-AB27)*'Input Data'!$N$38>0),(AB26-AB27)*'Input Data'!$N$38,0)","v":0},{"$f":"IF('Input Data'!$N$89>20,IF(((AC26-AC27)*'Input Data'!$N$38>0),(AC26-AC27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>20,IF(((AD26-AD27)*'Input Data'!$N$38>0),(AD26-AD27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>20,IF(((AE26-AE27)*'Input Data'!$N$38>0),(AE26-AE27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>20,IF(((AF26-AF27)*'Input Data'!$N$38>0),(AF26-AF27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>20,IF(((AG26-AG27)*'Input Data'!$N$38>0),(AG26-AG27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>25,IF(((AH26-AH27)*'Input Data'!$N$38>0),(AH26-AH27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>25,IF(((AI26-AI27)*'Input Data'!$N$38>0),(AI26-AI27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>25,IF(((AJ26-AJ27)*'Input Data'!$N$38>0),(AJ26-AJ27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>25,IF(((AK26-AK27)*'Input Data'!$N$38>0),(AK26-AK27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>25,IF(((AL26-AL27)*'Input Data'!$N$38>0),(AL26-AL27)*'Input Data'!$N$38,0),\"\")","v":0},{"$f":"IF('Input Data'!$N$89>30,IF(((AM26-AM27)*'Input Data'!$N$38>0),(AM26-AM27)*'Input Data'!$N$38,0),\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!N96","v":0.25},{"$f":"'Input Data'!N97","v":0.45},{"$f":"'Input Data'!N98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I27*$R$5/1000","v":252.74586089953095},{"$f":"$E$6*J27*$R$5/1000","v":291.6298394994588},330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,330.51381809938664,{"$f":"IF('Input Data'!N89>20,$E$6*AC27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AD19=\"Year 22\",$E$6*AD27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AE19=\"Year 23\",$E$6*AE27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AF19=\"Year 24\",$E$6*AF27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AG19=\"Year 25\",$E$6*AG27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF('Input Data'!N89>25,$E$6*AH27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AI19=\"Year 27\",$E$6*AI27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AK19=\"Year 29\",$E$6*AK27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF(AL19=\"Year 30\",$E$6*AL27*$R$5/1000,\"\")","v":330.51381809938664},{"$f":"IF('Input Data'!N89>30,$E$6*AM27*$R$5/1000,\"\")","v":""}]
[null,"Sulphur",null,null,null,null,null,null,{"$f":"$E$7*I26*$R$6/1000000","v":0.44413200000000003},0.51246000000000003,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,0.58078799999999997,{"$f":"IF('Input Data'!N89>20,$E$7*AC26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AD19=\"Year 22\",$E$7*AD26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AE19=\"Year 23\",$E$7*AE26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AF19=\"Year 24\",$E$7*AF26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AG19=\"Year 25\",$E$7*AG26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF('Input Data'!N89>25,$E$7*AH26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AI19=\"Year 27\",$E$7*AI26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AJ19=\"Year 28\",$E$7*AJ26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AK19=\"Year 29\",$E$7*AK26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF(AL19=\"Year 30\",$E$7*AL26*$R$6/1000000,\"\")","v":0.58078799999999997},{"$f":"IF('Input Data'!N89>30,$E$7*AM26*$R$6/1000000,\"\")","v":""}]
[null,"Hydrogen",null,null,null,null,null,null,{"$f":"IF(((I26-I27)*R7*'Input Data'!N38/1000000>0),(I26-I27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((J26-J27)*R7*'Input Data'!N38/1000000>0),(J26-J27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((K26-K27)*R7*'Input Data'!N38/1000000>0),(K26-K27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((L26-L27)*R7*'Input Data'!N38/1000000>0),(L26-L27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((M26-M27)*R7*'Input Data'!N38/1000000>0),(M26-M27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((N26-N27)*R7*'Input Data'!N38/1000000>0),(N26-N27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((O26-O27)*R7*'Input Data'!N38/1000000>0),(O26-O27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((P26-P27)*R7*'Input Data'!N38/1000000>0),(P26-P27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((Q26-Q27)*R7*'Input Data'!N38/1000000>0),(Q26-Q27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((R26-R27)*R7*'Input Data'!N38/1000000>0),(R26-R27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((S26-S27)*R7*'Input Data'!N38/1000000>0),(S26-S27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((T26-T27)*R7*'Input Data'!N38/1000000>0),(T26-T27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((U26-U27)*R7*'Input Data'!N38/1000000>0),(U26-U27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((V26-V27)*R7*'Input Data'!N38/1000000>0),(V26-V27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((W26-W27)*R7*'Input Data'!N38/1000000>0),(W26-W27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((X26-X27)*R7*'Input Data'!N38/1000000>0),(X26-X27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((Y26-Y27)*R7*'Input Data'!N38/1000000>0),(Y26-Y27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((Z26-Z27)*R7*'Input Data'!N38/1000000>0),(Z26-Z27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(((AA26-AA27)*R7*'Input Data'!N38/1000000>0),(AA26-AA27)*R7*'Input Data'!N38/1000000,0)","v":0},{"$f":"IF(AB19=\"Year 20\",IF(((AB26-AB27)*R7*'Input Data'!N38/1000000>0),(AB26-AB27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!N89>20,IF(((AC26-AC27)*R7*'Input Data'!N38/1000000>0),(AC26-AC27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",IF(((AD26-AD27)*R7*'Input Data'!N38/1000000>0),(AD26-AD27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",IF(((AE26-AE27)*R7*'Input Data'!N38/1000000>0),(AE26-AE27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",IF(((AF26-AF27)*R7*'Input Data'!N38/1000000>0),(AF26-AF27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",IF(((AG26-AG27)*R7*'Input Data'!N38/1000000>0),(AG26-AG27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!N89>25,IF(((AH26-AH27)*R7*'Input Data'!N38/1000000>0),(AH26-AH27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",IF(((AI26-AI27)*R7*'Input Data'!N38/1000000>0),(AI26-AI27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",IF(((AJ26-AJ27)*R7*'Input Data'!N38/1000000>0),(AJ26-AJ27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",IF(((AK26-AK27)*R7*'Input Data'!N38/1000000>0),(AK26-AK27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",IF(((AL26-AL27)*R7*'Input Data'!N38/1000000>0),(AL26-AL27)*R7*'Input Data'!N38/1000000,0),\"\")","v":0},{"$f":"IF('Input Data'!N89>30,IF(((AM26-AM27)*R7*'Input Data'!N38/1000000>0),(AM26-AM27)*R7*'Input Data'!N38/1000000,0),\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Coal)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I26/1000000","v":85.418303750000007},{"$f":"$M$5*$E$5*J26/1000000","v":98.559581249999979},{"$f":"$M$5*$E$5*K26/1000000","v":111.70085874999998},111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,111.70085874999998,{"$f":"IF('Input Data'!N89>20,$M$5*$E$5*AC26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG26/1000000,\"\")","v":111.70085874999998},{"$f":"IF('Input Data'!N89>25,$M$5*$E$5*AH26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK26/1000000,\"\")","v":111.70085874999998},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL26/1000000,\"\")","v":111.70085874999998},{"$f":"IF('Input Data'!N89>30,$M$5*$E$5*AM26/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":34.22},34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,34.22,{"$f":"IF('Input Data'!N89>20,$M$6,\"\")","v":34.22},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":34.22},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":34.22},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":34.22},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":34.22},{"$f":"IF('Input Data'!N89>25,$M$6,\"\")","v":34.22},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":34.22},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":34.22},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":34.22},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":34.22},{"$f":"IF('Input Data'!N89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":7.4750000000000005},7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,{"$f":"IF('Input Data'!N89>20,$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF('Input Data'!N89>25,$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF('Input Data'!N89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*'Input Data'!$N$74*I24/0.85","v":1.8964705882352944},{"$f":"J22*'Input Data'!$N$74*J24/0.85","v":2.1882352941176468},{"$f":"K22*'Input Data'!$N$74*K24/0.85","v":2.48},{"$f":"L22*'Input Data'!$N$74*L24/0.85","v":2.48},{"$f":"M22*'Input Data'!$N$74*M24/0.85","v":2.48},{"$f":"N22*'Input Data'!$N$74*N24/0.85","v":2.48},{"$f":"O22*'Input Data'!$N$74*O24/0.85","v":2.48},{"$f":"P22*'Input Data'!$N$74*P24/0.85","v":2.48},{"$f":"Q22*'Input Data'!$N$74*Q24/0.85","v":2.48},{"$f":"R22*'Input Data'!$N$74*R24/0.85","v":2.48},{"$f":"S22*'Input Data'!$N$74*S24/0.85","v":2.48},{"$f":"T22*'Input Data'!$N$74*T24/0.85","v":2.48},{"$f":"U22*'Input Data'!$N$74*U24/0.85","v":2.48},{"$f":"V22*'Input Data'!$N$74*V24/0.85","v":2.48},{"$f":"W22*'Input Data'!$N$74*W24/0.85","v":2.48},{"$f":"X22*'Input Data'!$N$74*X24/0.85","v":2.48},{"$f":"Y22*'Input Data'!$N$74*Y24/0.85","v":2.48},{"$f":"Z22*'Input Data'!$N$74*Z24/0.85","v":2.48},{"$f":"AA22*'Input Data'!$N$74*AA24/0.85","v":2.48},{"$f":"IF(AB19=\"Year 20\",AB22*AB24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF('Input Data'!N89>20,AC22*AC24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AD19=\"Year 22\",AD22*AD24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AE19=\"Year 23\",AE24*AE22*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AF19=\"Year 24\",AF22*AF24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AG19=\"Year 25\",AG22*AG24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF('Input Data'!N89>25,AH22*AH24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AI19=\"Year 27\",AI24*AI22*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AJ19=\"Year 28\",AJ24*AJ22*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AK19=\"Year 29\",AK22*AK24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF(AL19=\"Year 30\",AL22*AL24*'Input Data'!$N$74/0.85,\"\")","v":2.48},{"$f":"IF('Input Data'!N89>30,AM22*AM24*'Input Data'!$N$74/0.85,\"\")","v":""}]
[null,"Waste Disposal",null,null,null,null,null,null,{"$f":"I26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.2162383999999999},{"$f":"J26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.4033519999999999},{"$f":"K26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"L26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"M26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"N26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"O26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"P26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"Q26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"R26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"S26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"T26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"U26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"V26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"W26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"X26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"Y26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"Z26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"AA26*'Input Data'!$N$40*'Input Data'!$N$73/1000000","v":1.5904656000000001},{"$f":"IF(AB19=\"Year 20\",AB26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF('Input Data'!N89>20,AC26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AD19=\"Year 22\",AD26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AE19=\"Year 23\",AE26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AF19=\"Year 24\",AF26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AG19=\"Year 25\",AG26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF('Input Data'!N89>25,AH26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AI19=\"Year 27\",AI26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AJ19=\"Year 28\",AJ26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AK19=\"Year 29\",AK26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF(AL19=\"Year 30\",AL26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":1.5904656000000001},{"$f":"IF('Input Data'!N89>30,AM26*'Input Data'!$N$40*'Input Data'!$N$73/1000000,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"I5*R10","v":18.200000000000003},{"$f":"IF('Input Data'!N89>20,I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AD19=\"Year 22\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF('Input Data'!N89>25,I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":18.200000000000003},{"$f":"IF('Input Data'!N89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*I26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*J26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*K26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*L26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*M26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*N26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*O26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*P26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*Q26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*R26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*S26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*T26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*U26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*V26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*W26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*X26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*Y26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*Z26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*AA26/1000000","v":0},{"$f":"'Input Data'!$N$33*'Input Data'!$N$77*AB26/1000000","v":0},{"$f":"IF('Input Data'!N89>20,'Input Data'!$N$33*'Input Data'!$N$77*AC26/1000000,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$N$33*'Input Data'!$N$77*AD26/1000000,\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$N$33*'Input Data'!$N$77*AE26/1000000,\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$N$33*'Input Data'!$N$77*AF26/1000000,\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$N$33*'Input Data'!$N$77*AG26/1000000,\"\")","v":0},{"$f":"IF('Input Data'!N89>25,'Input Data'!$N$33*'Input Data'!$N$77*AH26/1000000,\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$N$33*'Input Data'!$N$77*AI26/1000000,\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$N$33*'Input Data'!$N$77*AJ26/1000000,\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$N$33*'Input Data'!$N$77*AK26/1000000,\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$N$33*'Input Data'!$N$77*AL26/1000000,\"\")","v":0},{"$f":"IF('Input Data'!N89>30,'Input Data'!$N$33*'Input Data'!$N$77*AM26/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F29","v":318.50000000000006},{"$f":"I10*G29","v":573.30000000000007},{"$f":"H29*I10","v":382.20000000000005}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F31:F33)-SUM(F35:F41)-F42","v":-318.50000000000006},-573.30000000000007,-382.20000000000005,104.76398016129562,130.09613095534115,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,155.42828174938666,{"$f":"IF(AC19=\"Year 21\",SUM(AC31:AC33)-SUM(AC35:AC41)-AC42,\"\")","v":155.42828174938666},{"$f":"IF(AD19=\"Year 22\",SUM(AD31:AD33)-SUM(AD35:AD41)-AD42,\"\")","v":155.42828174938666},{"$f":"IF(AE19=\"Year 23\",SUM(AE31:AE33)-SUM(AE35:AE41)-AE42,\"\")","v":155.42828174938666},{"$f":"IF(AF19=\"Year 24\",SUM(AF31:AF33)-SUM(AF35:AF41)-AF42,\"\")","v":155.42828174938666},{"$f":"IF(AG19=\"Year 25\",SUM(AG31:AG33)-SUM(AG35:AG41)-AG42,\"\")","v":155.42828174938666},{"$f":"IF(AH19=\"Year 26\",SUM(AH31:AH33)-SUM(AH35:AH41)-AH42,\"\")","v":155.42828174938666},{"$f":"IF(AI19=\"Year 27\",SUM(AI31:AI33)-SUM(AI35:AI41)-AI42,\"\")","v":155.42828174938666},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ31:AJ33)-SUM(AJ35:AJ41)-AJ42,\"\")","v":155.42828174938666},{"$f":"IF(AK19=\"Year 29\",SUM(AK31:AK33)-SUM(AK35:AK41)-AK42,\"\")","v":155.42828174938666},{"$f":"IF(AL19=\"Year 30\",SUM(AL31:AL33)-SUM(AL35:AL41)-AL42,\"\")","v":155.42828174938666},{"$f":"IF(AM19=\"Year 31\",SUM(AM31:AM33)-SUM(AM35:AM41)-AM42,\"\")","v":0}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F44","v":-318.50000000000006},{"$f":"-1*(ABS(G44)+ABS(F45))","v":-891.80000000000018},{"$f":"-1*(ABS(H44)+ABS(G45))","v":-1274.0000000000002},{"$f":"H45+I44","v":-1169.2360198387046},-1039.1398888833635,-883.71160713397683,-728.28332538459017,-572.85504363520351,-417.42676188581686,-261.9984801364302,-106.57019838704355,48.858083362343109,204.28636511172976,359.71464686111642,515.14292861050308,670.57121035988973,825.99949210927639,981.42777385866304,1136.8560556080497,1292.2843373574365,1447.7126191068232,1603.14090085621,1758.5691826055968,{"$f":"IF(AC19=\"Year 21\",AB45+AC44,\"\")","v":1913.9974643549835},{"$f":"IF(AD19=\"Year 22\",AC45+AD44,\"\")","v":2069.4257461043703},{"$f":"IF(AE19=\"Year 23\",AD45+AE44,\"\")","v":2224.8540278537571},{"$f":"IF(AF19=\"Year 24\",AE45+AF44,\"\")","v":2380.2823096031439},{"$f":"IF(AG19=\"Year 25\",AF45+AG44,\"\")","v":2535.7105913525306},{"$f":"IF(AH19=\"Year 26\",AG45+AH44,\"\")","v":2691.1388731019174},{"$f":"IF(AI19=\"Year 27\",AH45+AI44,\"\")","v":2846.5671548513042},{"$f":"IF(AJ19=\"Year 28\",AI45+AJ44,\"\")","v":3001.9954366006909},{"$f":"IF(AK19=\"Year 29\",AJ45+AK44,\"\")","v":3157.4237183500777},{"$f":"IF(AL19=\"Year 30\",AK45+AL44,\"\")","v":3312.8520000994645},{"$f":"IF(AM19=\"Year 31\",AL45+AM44,\"\")","v":3312.8520000994645}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F45/(1+R9)","v":-289.54545454545456},{"$f":"G44/(1+R9)^2","v":-473.80165289256195},{"$f":"H44/(1+R9)^3","v":-287.15251690458297},{"$f":"I44/(1+R9)^4","v":71.555208087764214},{"$f":"J44/(1+R9)^5","v":80.779461757667519},{"$f":"K44/(1+R9)^6","v":87.735213040582053},{"$f":"L44/(1+R9)^7","v":79.759284582347306},{"$f":"M44/(1+R9)^8","v":72.508440529406656},{"$f":"N44/(1+R9)^9","v":65.916764117642401},{"$f":"O44/(1+R9)^10","v":59.924331016038543},{"$f":"P44/(1+R9)^11","v":54.476664560035033},{"$f":"Q44/(1+R9)^12","v":49.524240509122755},{"$f":"R44/(1+R9)^13","v":45.022036826475237},{"$f":"S44/(1+R9)^14","v":40.929124387704753},{"$f":"T44/(1+R9)^15","v":37.208294897913412},{"$f":"U44/(1+R9)^16","v":33.825722634466736},{"$f":"V44/(1+R9)^17","v":30.750656940424303},{"$f":"W44/(1+R9)^18","v":27.955142673113002},{"$f":"X44/(1+R9)^19","v":25.413766066466358},{"$f":"Y44/(1+R9)^20","v":23.103423696787601},{"$f":"Z44/(1+R9)^21","v":21.003112451625089},{"$f":"AA44/(1+R9)^22","v":19.09373859238644},{"$f":"AB44/(1+R9)^23","v":17.357944174896762},{"$f":"IF(AC19=\"Year 21\",AC44/(1+R9)^24,\"\")","v":15.779949249906151},{"$f":"IF(AD19=\"Year 22\",AD44/(1+R9)^25,\"\")","v":14.345408409005589},{"$f":"IF(AE19=\"Year 23\",AE44/(1+R9)^26,\"\")","v":13.041280371823262},{"$f":"IF(AF19=\"Year 24\",AF44/(1+R9)^27,\"\")","v":11.855709428930236},{"$f":"IF(AG19=\"Year 25\",AG44/(1+R9)^28,\"\")","v":10.777917662663851},{"$f":"IF(AH19=\"Year 26\",AH44/(1+R9)^29,\"\")","v":9.7981069660580467},{"$f":"IF(AI19=\"Year 27\",AI44/(1+R9)^30,\"\")","v":8.9073699691436765},{"$f":"IF(AJ19=\"Year 28\",AJ44/(1+R9)^31,\"\")","v":8.0976090628578881},{"$f":"IF(AK19=\"Year 29\",AK44/(1+R9)^32,\"\")","v":7.3614627844162612},{"$f":"IF(AL19=\"Year 30\",AL44/(1+R9)^33,\"\")","v":6.6922388949238734},{"$f":"IF(AM19=\"Year 31\",AM44/(1+R9)^34,\"\")","v":0}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F47","v":-289.54545454545456},{"$f":"SUM(G47+F48)","v":-763.34710743801656},-1050.4996243425994,-978.94441625483523,-898.16495449716774,-810.4297414565857,-730.67045687423843,-658.16201634483173,-592.24525222718933,-532.32092121115079,-477.84425665111576,-428.32001614199299,-383.29797931551775,-342.368854927813,-305.16056002989961,-271.33483739543288,-240.58418045500858,-212.62903778189559,-187.21527171542922,-164.11184801864164,-143.10873556701654,-124.01499697463009,-106.65705279973334,{"$f":"IF(AC19=\"Year 21\",SUM(AC47+AB48),\"\")","v":-90.877103549827183},{"$f":"IF(AD19=\"Year 22\",SUM(AD47+AC48),\"\")","v":-76.531695140821597},{"$f":"IF(AE19=\"Year 23\",SUM(AE47+AD48),\"\")","v":-63.490414768998335},{"$f":"IF(AF19=\"Year 24\",SUM(AF47+AE48),\"\")","v":-51.634705340068095},{"$f":"IF(AG19=\"Year 25\",SUM(AG47+AF48),\"\")","v":-40.856787677404242},{"$f":"IF(AH19=\"Year 26\",SUM(AH47+AG48),\"\")","v":-31.058680711346195},{"$f":"IF(AI19=\"Year 27\",SUM(AI47+AH48),\"\")","v":-22.151310742202519},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ47+AI48),\"\")","v":-14.053701679344631},{"$f":"IF(AK19=\"Year 29\",SUM(AK47+AJ48),\"\")","v":-6.6922388949283693},{"$f":"IF(AL19=\"Year 30\",SUM(AL47+AK48),\"\")","v":-4.4959591605220339E-12},{"$f":"IF(AM19=\"Year 31\",SUM(AM47+AL48),\"\")","v":-4.4959591605220339E-12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC47+AB48)","v":-90.877103549827183},{"$f":"IF(AD47=\"\",AC48,SUM(AD47+AC48))","v":-76.531695140821597},{"$f":"IF(AE47=\"\",AD50,SUM(AE47+AD50))","v":-63.490414768998335},{"$f":"IF(AF47=\"\",AE50,SUM(AF47+AE50))","v":-51.634705340068095},{"$f":"IF(AG47=\"\",AF50,SUM(AG47+AF50))","v":-40.856787677404242},-31.058680711346195,-22.151310742202519,-14.053701679344631,-6.6922388949283693,-4.4959591605220339E-12,-4.4959591605220339E-12,-4.4959591605220339E-12]

{"sheet":"CCGT w 90% CC","index":6,"n_rows":43,"n_cols":40,"rows_kept":43,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Nat Gas Feedrate",null,"te/h",{"$f":"'Input Data'!U27","v":127.91666666666667},null,"Installed cost",null,{"$f":"'Input Data'!U60","v":731.39999999999986},null,"Fuel Cost",null,{"$f":"'Input Data'!U76","v":265},"UK£/te",null,"Electricity Price",null,6.9567271548539492E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!U23","v":842.3},null,"Land purchase, surveys",null,{"$f":"'Input Data'!U65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!U72","v":25.5},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!U66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!U77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!U64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!U78","v":60},null,"Discounted Rate: ",null,{"$f":"'Input Data'!U86","v":0.1}]
[null,{"$f":"IF('Input Data'!U9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1023.9599999999998},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!U79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!U81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!U80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":3.9000000000000004}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!U47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!U83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!U70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!R102","v":2012},{"$f":"'Input Data'!R103","v":2013},{"$f":"'Input Data'!R104","v":2014},{"$f":"'Input Data'!R105","v":2015},{"$f":"'Input Data'!R106","v":2016},{"$f":"'Input Data'!R107","v":2017},{"$f":"'Input Data'!R108","v":2018},{"$f":"'Input Data'!R109","v":2019},{"$f":"'Input Data'!R110","v":2020},{"$f":"'Input Data'!R111","v":2021},{"$f":"'Input Data'!R112","v":2022},{"$f":"'Input Data'!R113","v":2023},{"$f":"'Input Data'!R114","v":2024},{"$f":"'Input Data'!R115","v":2025},{"$f":"'Input Data'!R116","v":2026},{"$f":"'Input Data'!R117","v":2027},{"$f":"'Input Data'!R118","v":2028},{"$f":"'Input Data'!R119","v":2029},{"$f":"'Input Data'!R120","v":2030},{"$f":"'Input Data'!R121","v":2031},{"$f":"'Input Data'!R122","v":2032},{"$f":"'Input Data'!R123","v":""},{"$f":"'Input Data'!R124","v":""},{"$f":"'Input Data'!R125","v":""},{"$f":"'Input Data'!R126","v":""},{"$f":"'Input Data'!R127","v":""},{"$f":"'Input Data'!R128","v":""},{"$f":"'Input Data'!R129","v":""},{"$f":"'Input Data'!R130","v":""},{"$f":"'Input Data'!R131","v":""},{"$f":"'Input Data'!R132","v":""}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!Q102","v":"Year 1"},{"$f":"'Input Data'!Q103","v":"Year 2"},{"$f":"'Input Data'!Q104","v":"Year 3"},{"$f":"'Input Data'!Q105","v":"Year 4"},{"$f":"'Input Data'!Q106","v":"Year 5"},{"$f":"'Input Data'!Q107","v":"Year 6"},{"$f":"'Input Data'!Q108","v":"Year 7"},{"$f":"'Input Data'!Q109","v":"Year 8"},{"$f":"'Input Data'!Q110","v":"Year 9"},{"$f":"'Input Data'!Q111","v":"Year 10"},{"$f":"'Input Data'!Q112","v":"Year 11"},{"$f":"'Input Data'!Q113","v":"Year 12"},{"$f":"'Input Data'!Q114","v":"Year 13"},{"$f":"'Input Data'!Q115","v":"Year 14"},{"$f":"'Input Data'!Q116","v":"Year 15"},{"$f":"'Input Data'!Q117","v":"Year 16"},{"$f":"'Input Data'!Q118","v":"Year 17"},{"$f":"'Input Data'!Q119","v":"Year 18"},{"$f":"'Input Data'!Q120","v":"Year 19"},{"$f":"'Input Data'!Q121","v":"Year 20"},{"$f":"'Input Data'!Q122","v":"Year 21"},{"$f":"'Input Data'!Q123","v":""},{"$f":"'Input Data'!Q124","v":""},{"$f":"'Input Data'!Q125","v":""},{"$f":"'Input Data'!Q126","v":""},{"$f":"'Input Data'!Q127","v":""},{"$f":"'Input Data'!Q128","v":""},{"$f":"'Input Data'!Q129","v":""},{"$f":"'Input Data'!Q130","v":""},{"$f":"'Input Data'!Q131","v":""},{"$f":"'Input Data'!Q132","v":""}]
[]
[]
[null,"Load factor ",null,null,null,null,null,null,{"$f":"'Input Data'!S102","v":1},{"$f":"'Input Data'!S103","v":1},{"$f":"'Input Data'!S104","v":1},{"$f":"'Input Data'!S105","v":1},{"$f":"'Input Data'!S106","v":1},{"$f":"'Input Data'!S107","v":1},{"$f":"'Input Data'!S108","v":1},{"$f":"'Input Data'!S109","v":1},{"$f":"'Input Data'!S110","v":1},{"$f":"'Input Data'!S111","v":1},{"$f":"'Input Data'!S112","v":1},{"$f":"'Input Data'!S113","v":1},{"$f":"'Input Data'!S114","v":1},{"$f":"'Input Data'!S115","v":1},{"$f":"'Input Data'!S116","v":1},{"$f":"'Input Data'!S117","v":1},{"$f":"'Input Data'!S118","v":1},{"$f":"'Input Data'!S119","v":1},{"$f":"'Input Data'!S120","v":1},{"$f":"'Input Data'!S121","v":1},{"$f":"IF('Input Data'!U89>20,'Input Data'!S122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!S123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!S124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!S125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!S126,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,'Input Data'!S127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!S128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!S129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!S130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!S131,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,'Input Data'!S132,\"\")","v":""}]
[null,"Availability ",null,null,null,null,null,null,{"$f":"'Input Data'!T102","v":0.65},{"$f":"'Input Data'!T103","v":0.75},{"$f":"'Input Data'!T104","v":0.85},{"$f":"'Input Data'!T105","v":0.85},{"$f":"'Input Data'!T106","v":0.85},{"$f":"'Input Data'!T107","v":0.85},{"$f":"'Input Data'!T108","v":0.85},{"$f":"'Input Data'!T109","v":0.85},{"$f":"'Input Data'!T110","v":0.85},{"$f":"'Input Data'!T111","v":0.85},{"$f":"'Input Data'!T112","v":0.85},{"$f":"'Input Data'!T113","v":0.85},{"$f":"'Input Data'!T114","v":0.85},{"$f":"'Input Data'!T115","v":0.85},{"$f":"'Input Data'!T116","v":0.85},{"$f":"'Input Data'!T117","v":0.85},{"$f":"'Input Data'!T118","v":0.85},{"$f":"'Input Data'!T119","v":0.85},{"$f":"'Input Data'!T120","v":0.85},{"$f":"'Input Data'!T121","v":0.85},{"$f":"IF('Input Data'!U89>20,'Input Data'!T122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!T123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!T124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!T125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!T126,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,'Input Data'!T127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!T128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!T129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!T130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!T131,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,'Input Data'!T132,\"\")","v":""}]
[null,"Equivalent yearly hours ",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},6570,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!U89>20, AC22*8760*AC23,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,AH22*8760*AH23,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!U96","v":0.25},{"$f":"'Input Data'!U97","v":0.45},{"$f":"'Input Data'!U98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":333.64854402745641},{"$f":"$E$6*J24*$R$5/1000","v":384.97908926244969},436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,{"$f":"$E$6*S24*$R$5/1000","v":436.30963449744297},436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,436.30963449744297,{"$f":"IF('Input Data'!U89>20,$E$6*AC24*$R$5/1000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,$E$6*AH24*$R$5/1000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Natural Gas)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":193.01473750000002},{"$f":"$M$5*$E$5*J24/1000000","v":222.70931250000004},252.40388750000002,{"$f":"$M$5*$E$5*L24/1000000","v":252.40388750000002},252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,{"$f":"IF('Input Data'!U89>20,$M$5*$E$5*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,$M$5*$E$5*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":25.5},25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,25.5,{"$f":"IF('Input Data'!U89>20,$M$6,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,$M$6,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":3.9000000000000004},3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,{"$f":"IF('Input Data'!U89>20,$N$12,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,$N$12,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$U$74/0.85","v":0.91764705882352948},{"$f":"J22*J23*'Input Data'!$U$74/0.85","v":1.0588235294117647},{"$f":"K22*K23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"L22*L23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"M22*M23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"N22*N23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"O22*O23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"P22*P23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"Q22*Q23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"R22*R23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"S22*S23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"T22*T23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"U22*U23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"V22*V23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"W22*W23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"X22*X23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"Y22*Y23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"Z22*Z23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"AA22*AA23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"AB22*AB23*'Input Data'!$U$74/0.85","v":1.2},{"$f":"IF('Input Data'!U89>20,AC22*AC23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,AH22*AH23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$U$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,AM22*AM23*'Input Data'!$U$74/0.85,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"I5*R10","v":14.627999999999998},{"$f":"IF('Input Data'!U89>20,I5*R10,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,I5*R10,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*I24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*J24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*K24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*L24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*M24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*N24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*O24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*P24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*Q24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*R24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*S24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*T24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*U24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*V24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*W24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*X24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*Y24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*Z24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*AA24/1000000","v":0},{"$f":"'Input Data'!$U$33*'Input Data'!$U$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!U89>20,'Input Data'!$U$33*'Input Data'!$U$77*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$U$33*'Input Data'!$U$77*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$U$33*'Input Data'!$U$77*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$U$33*'Input Data'!$U$77*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$U$33*'Input Data'!$U$77*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!U89>25,'Input Data'!$U$33*'Input Data'!$U$77*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$U$33*'Input Data'!$U$77*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$U$33*'Input Data'!$U$77*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$U$33*'Input Data'!$U$77*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$U$33*'Input Data'!$U$77*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!U89>30,'Input Data'!$U$33*'Input Data'!$U$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":255.98999999999995},{"$f":"I10*G25","v":460.78199999999993},{"$f":"H25*I10","v":307.18799999999993}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F34)-F35","v":-255.98999999999995},-460.78199999999993,-307.18799999999993,95.688159468632875,117.18295323303789,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,138.67774699744302,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC34)-AC35,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD34)-AD35,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE34)-AE35,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF34)-AF35,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG34)-AG35,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH34)-AH35,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI34)-AI35,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ34)-AJ35,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK34)-AK35,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL34)-AL35,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM34)-AM35,\"\")","v":""}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F37","v":-255.98999999999995},{"$f":"-1*(ABS(G37)+ABS(F38))","v":-716.77199999999993},{"$f":"-1*(ABS(H37)+ABS(G38))","v":-1023.9599999999998},{"$f":"H38+I37","v":-928.27184053136693},-811.08888729832904,-672.41114030088602,-533.73339330344299,-395.05564630599997,-256.37789930855695,-117.70015231111392,20.977594686329098,159.65534168377212,298.33308868121514,437.01083567865817,575.68858267610119,714.36632967354421,853.04407667098724,991.72182366843026,1130.3995706658734,1269.0773176633165,1407.7550646607597,1546.4328116582028,1685.1105586556459,{"$f":"IF(AC19=\"Year 21\",AB38+AC37,\"\")","v":1685.1105586556459},{"$f":"IF(AD19=\"Year 22\",AC38+AD37,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AD38+AE37,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AE38+AF37,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AF38+AG37,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AG38+AH37,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AH38+AI37,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AI38+AJ37,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AJ38+AK37,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AK38+AL37,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AL38+AM37,\"\")","v":""}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F38/(1+R9)","v":-232.71818181818176},{"$f":"G37/(1+R9)^2","v":-380.81157024793379},{"$f":"H37/(1+R9)^3","v":-230.79489105935374},{"$f":"I37/(1+R9)^4","v":65.356300436194829},{"$f":"J37/(1+R9)^5","v":72.76139436143697},{"$f":"K37/(1+R9)^6","v":78.279972858650055},{"$f":"L37/(1+R9)^7","v":71.163611689681858},{"$f":"M37/(1+R9)^8","v":64.694192445165342},{"$f":"N37/(1+R9)^9","v":58.812902222877568},{"$f":"O37/(1+R9)^10","v":53.466274748070511},{"$f":"P37/(1+R9)^11","v":48.605704316427733},{"$f":"Q37/(1+R9)^12","v":44.187003924025213},{"$f":"R37/(1+R9)^13","v":40.170003567295645},{"$f":"S37/(1+R9)^14","v":36.518185061177853},{"$f":"T37/(1+R9)^15","v":33.198350055616231},{"$f":"U37/(1+R9)^16","v":30.18031823237839},{"$f":"V37/(1+R9)^17","v":27.43665293852581},{"$f":"W37/(1+R9)^18","v":24.942411762296189},{"$f":"X37/(1+R9)^19","v":22.674919783905622},{"$f":"Y37/(1+R9)^20","v":20.613563439914202},{"$f":"Z37/(1+R9)^21","v":18.739603127194727},{"$f":"AA37/(1+R9)^22","v":17.036002842904296},{"$f":"AB37/(1+R9)^23","v":15.487275311731176},{"$f":"IF(AC19=\"Year 21\",AC37/(1+R9)^24,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",AD37/(1+R9)^25,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE37/(1+R9)^26,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF37/(1+R9)^27,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG37/(1+R9)^28,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AH37/(1+R9)^29,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI37/(1+R9)^30,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ37/(1+R9)^31,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK37/(1+R9)^32,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL37/(1+R9)^33,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AM37/(1+R9)^34,\"\")","v":""}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F40","v":-232.71818181818176},{"$f":"SUM(G40+F41)","v":-613.52975206611552},-844.32464312546927,-778.96834268927444,-706.20694832783749,-627.92697546918748,-556.76336377950565,-492.0691713343403,-433.25626911146276,-379.78999436339222,-331.18429004696452,-286.99728612293933,-246.82728255564368,-210.30909749446582,-177.11074743884959,-146.93042920647119,-119.49377626794538,-94.55136450564919,-71.876444721743567,-51.262881281829365,-32.523278154634639,-15.487275311730343,8.3311135767871747E-13,{"$f":"IF(AC19=\"Year 21\",SUM(AC40+AB41),\"\")","v":8.3311135767871747E-13},{"$f":"IF(AD19=\"Year 22\",SUM(AD40+AC41),\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE40+AD41),\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF40+AE41),\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG40+AF41),\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH40+AG41),\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI40+AH41),\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ40+AI41),\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK40+AJ41),\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL40+AK41),\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM40+AL41),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC40+AB41)","v":8.3311135767871747E-13},{"$f":"IF(AD40=\"\",AC41,SUM(AD40+AC41))","v":8.3311135767871747E-13},{"$f":"IF(AE40=\"\",AD43,SUM(AE40+AD43))","v":8.3311135767871747E-13},{"$f":"IF(AF40=\"\",AE43,SUM(AF40+AE43))","v":8.3311135767871747E-13},{"$f":"IF(AG40=\"\",AF43,SUM(AG40+AF43))","v":8.3311135767871747E-13},8.3311135767871747E-13,8.3311135767871747E-13,8.3311135767871747E-13,8.3311135767871747E-13,8.3311135767871747E-13,8.3311135767871747E-13,8.3311135767871747E-13]

{"sheet":"CCGT w 75% CC","index":7,"n_rows":43,"n_cols":40,"rows_kept":43,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Nat Gas Feedrate",null,"te/h",{"$f":"'Input Data'!BF27","v":127.91666666666667},null,"Installed cost",null,{"$f":"'Input Data'!BF60","v":696.89999999999986},null,"Fuel Cost",null,{"$f":"'Input Data'!BF76","v":265},"UK£/te",null,"Electricity Price",null,6.5891776630484677E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!BF23","v":872.30000000000007},null,"Land purchase, surveys",null,{"$f":"'Input Data'!BF65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!BF72","v":24.6},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!BF66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!BF77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!BF64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!BF78","v":60},null,"Discounted Rate: ",null,{"$f":"'Input Data'!BF86","v":0.1}]
[null,{"$f":"IF('Input Data'!BF9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":975.65999999999985},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!BF79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!BF81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!BF80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":3.9000000000000004}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!BF47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!BF83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!BF70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!R102","v":2012},{"$f":"'Input Data'!R103","v":2013},{"$f":"'Input Data'!R104","v":2014},{"$f":"'Input Data'!R105","v":2015},{"$f":"'Input Data'!R106","v":2016},{"$f":"'Input Data'!R107","v":2017},{"$f":"'Input Data'!R108","v":2018},{"$f":"'Input Data'!R109","v":2019},{"$f":"'Input Data'!R110","v":2020},{"$f":"'Input Data'!R111","v":2021},{"$f":"'Input Data'!R112","v":2022},{"$f":"'Input Data'!R113","v":2023},{"$f":"'Input Data'!R114","v":2024},{"$f":"'Input Data'!R115","v":2025},{"$f":"'Input Data'!R116","v":2026},{"$f":"'Input Data'!R117","v":2027},{"$f":"'Input Data'!R118","v":2028},{"$f":"'Input Data'!R119","v":2029},{"$f":"'Input Data'!R120","v":2030},{"$f":"'Input Data'!R121","v":2031},{"$f":"'Input Data'!R122","v":2032},{"$f":"'Input Data'!R123","v":""},{"$f":"'Input Data'!R124","v":""},{"$f":"'Input Data'!R125","v":""},{"$f":"'Input Data'!R126","v":""},{"$f":"'Input Data'!R127","v":""},{"$f":"'Input Data'!R128","v":""},{"$f":"'Input Data'!R129","v":""},{"$f":"'Input Data'!R130","v":""},{"$f":"'Input Data'!R131","v":""},{"$f":"'Input Data'!R132","v":""}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!Q102","v":"Year 1"},{"$f":"'Input Data'!Q103","v":"Year 2"},{"$f":"'Input Data'!Q104","v":"Year 3"},{"$f":"'Input Data'!Q105","v":"Year 4"},{"$f":"'Input Data'!Q106","v":"Year 5"},{"$f":"'Input Data'!Q107","v":"Year 6"},{"$f":"'Input Data'!Q108","v":"Year 7"},{"$f":"'Input Data'!Q109","v":"Year 8"},{"$f":"'Input Data'!Q110","v":"Year 9"},{"$f":"'Input Data'!Q111","v":"Year 10"},{"$f":"'Input Data'!Q112","v":"Year 11"},{"$f":"'Input Data'!Q113","v":"Year 12"},{"$f":"'Input Data'!Q114","v":"Year 13"},{"$f":"'Input Data'!Q115","v":"Year 14"},{"$f":"'Input Data'!Q116","v":"Year 15"},{"$f":"'Input Data'!Q117","v":"Year 16"},{"$f":"'Input Data'!Q118","v":"Year 17"},{"$f":"'Input Data'!Q119","v":"Year 18"},{"$f":"'Input Data'!Q120","v":"Year 19"},{"$f":"'Input Data'!Q121","v":"Year 20"},{"$f":"'Input Data'!Q122","v":"Year 21"},{"$f":"'Input Data'!Q123","v":""},{"$f":"'Input Data'!Q124","v":""},{"$f":"'Input Data'!Q125","v":""},{"$f":"'Input Data'!Q126","v":""},{"$f":"'Input Data'!Q127","v":""},{"$f":"'Input Data'!Q128","v":""},{"$f":"'Input Data'!Q129","v":""},{"$f":"'Input Data'!Q130","v":""},{"$f":"'Input Data'!Q131","v":""},{"$f":"'Input Data'!Q132","v":""}]
[]
[]
[null,"Load factor ",null,null,null,null,null,null,{"$f":"'Input Data'!$BD102","v":1},{"$f":"'Input Data'!$BD103","v":1},{"$f":"'Input Data'!$BD104","v":1},{"$f":"'Input Data'!$BD105","v":1},{"$f":"'Input Data'!$BD106","v":1},{"$f":"'Input Data'!$BD107","v":1},{"$f":"'Input Data'!$BD108","v":1},{"$f":"'Input Data'!$BD109","v":1},{"$f":"'Input Data'!$BD110","v":1},{"$f":"'Input Data'!$BD111","v":1},{"$f":"'Input Data'!$BD112","v":1},{"$f":"'Input Data'!$BD113","v":1},{"$f":"'Input Data'!$BD114","v":1},{"$f":"'Input Data'!$BD115","v":1},{"$f":"'Input Data'!$BD116","v":1},{"$f":"'Input Data'!$BD117","v":1},{"$f":"'Input Data'!$BD118","v":1},{"$f":"'Input Data'!$BD119","v":1},{"$f":"'Input Data'!$BD120","v":1},{"$f":"'Input Data'!$BD121","v":1},{"$f":"IF('Input Data'!BF89>20,'Input Data'!BD122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!BD123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!BD124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!BD125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!BD126,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,'Input Data'!BD127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!BD128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!BD129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!BD130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!BD131,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,'Input Data'!BD132,\"\")","v":""}]
[null,"Availability ",null,null,null,null,null,null,{"$f":"'Input Data'!$BE102","v":0.65},{"$f":"'Input Data'!$BE103","v":0.75},{"$f":"'Input Data'!$BE104","v":0.85},{"$f":"'Input Data'!$BE105","v":0.85},{"$f":"'Input Data'!$BE106","v":0.85},{"$f":"'Input Data'!$BE107","v":0.85},{"$f":"'Input Data'!$BE108","v":0.85},{"$f":"'Input Data'!$BE109","v":0.85},{"$f":"'Input Data'!$BE110","v":0.85},{"$f":"'Input Data'!$BE111","v":0.85},{"$f":"'Input Data'!$BE112","v":0.85},{"$f":"'Input Data'!$BE113","v":0.85},{"$f":"'Input Data'!$BE114","v":0.85},{"$f":"'Input Data'!$BE115","v":0.85},{"$f":"'Input Data'!$BE116","v":0.85},{"$f":"'Input Data'!$BE117","v":0.85},{"$f":"'Input Data'!$BE118","v":0.85},{"$f":"'Input Data'!$BE119","v":0.85},{"$f":"'Input Data'!$BE120","v":0.85},{"$f":"'Input Data'!$BE121","v":0.85},{"$f":"IF('Input Data'!BF89>20,'Input Data'!BE122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!BE123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!BE124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!BE125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!BE126,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,'Input Data'!BE127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!BE128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!BE129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!BE130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!BE131,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,'Input Data'!BE132,\"\")","v":""}]
[null,"Equivalent yearly hours ",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},6570,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!BF89>20, AC22*8760*AC23,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,AH22*8760*AH23,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!U96","v":0.25},{"$f":"'Input Data'!U97","v":0.45},{"$f":"'Input Data'!U98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":327.27629712167055},377.62649667885063,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,427.97669623603076,{"$f":"IF('Input Data'!BF89>20,$E$6*AC24*$R$5/1000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,$E$6*AH24*$R$5/1000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Natural Gas)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":193.01473750000002},222.70931250000004,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,{"$f":"IF('Input Data'!BF89>20,$M$5*$E$5*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,$M$5*$E$5*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":24.6},24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,24.6,{"$f":"IF('Input Data'!BF89>20,$M$6,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,$M$6,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":3.9000000000000004},3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,3.9000000000000004,{"$f":"IF('Input Data'!BF89>20,$N$12,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,$N$12,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$BF$74/0.85","v":0.74941176470588233},{"$f":"J22*J23*'Input Data'!$BF$74/0.85","v":0.86470588235294121},{"$f":"K22*K23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"L22*L23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"M22*M23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"N22*N23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"O22*O23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"P22*P23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"Q22*Q23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"R22*R23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"S22*S23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"T22*T23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"U22*U23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"V22*V23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"W22*W23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"X22*X23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"Y22*Y23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"Z22*Z23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"AA22*AA23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"AB22*AB23*'Input Data'!$BF$74/0.85","v":0.98},{"$f":"IF('Input Data'!BF89>20,AC22*AC23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,AH22*AH23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$BF$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,AM22*AM23*'Input Data'!$BF$74/0.85,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"I5*R10","v":13.937999999999997},{"$f":"IF('Input Data'!BF89>20,I5*R10,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,I5*R10,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*I24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*J24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*K24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*L24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*M24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*N24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*O24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*P24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*Q24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*R24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*S24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*T24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*U24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*V24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*W24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*X24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*Y24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*Z24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*AA24/1000000","v":0},{"$f":"'Input Data'!$BF$33*'Input Data'!$BF$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!BF89>20,'Input Data'!$BF$33*'Input Data'!$BF$77*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$BF$33*'Input Data'!$BF$77*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$BF$33*'Input Data'!$BF$77*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$BF$33*'Input Data'!$BF$77*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$BF$33*'Input Data'!$BF$77*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>25,'Input Data'!$BF$33*'Input Data'!$BF$77*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$BF$33*'Input Data'!$BF$77*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$BF$33*'Input Data'!$BF$77*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$BF$33*'Input Data'!$BF$77*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$BF$33*'Input Data'!$BF$77*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!BF89>30,'Input Data'!$BF$33*'Input Data'!$BF$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":243.91499999999996},{"$f":"I10*G25","v":439.04699999999997},{"$f":"H25*I10","v":292.69799999999992}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F34)-F35","v":-243.91499999999996},-439.04699999999997,-292.69799999999992,91.074147856964657,111.61447829649762,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,132.15480873603076,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC34)-AC35,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD34)-AD35,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE34)-AE35,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF34)-AF35,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG34)-AG35,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH34)-AH35,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI34)-AI35,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ34)-AJ35,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK34)-AK35,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL34)-AL35,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM34)-AM35,\"\")","v":""}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F37","v":-243.91499999999996},{"$f":"-1*(ABS(G37)+ABS(F38))","v":-682.96199999999999},{"$f":"-1*(ABS(H37)+ABS(G38))","v":-975.65999999999985},{"$f":"H38+I37","v":-884.58585214303525},-772.97137384653763,-640.81656511050687,-508.66175637447611,-376.50694763844535,-244.35213890241459,-112.19733016638384,19.957478569646923,152.11228730567768,284.26709604170844,416.4219047777392,548.57671351376996,680.73152224980072,812.88633098583148,945.04113972186224,1077.1959484578929,1209.3507571939235,1341.5055659299542,1473.6603746659848,1605.8151834020155,{"$f":"IF(AC19=\"Year 21\",AB38+AC37,\"\")","v":1605.8151834020155},{"$f":"IF(AD19=\"Year 22\",AC38+AD37,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AD38+AE37,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AE38+AF37,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AF38+AG37,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AG38+AH37,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AH38+AI37,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AI38+AJ37,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AJ38+AK37,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AK38+AL37,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AL38+AM37,\"\")","v":""}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F38/(1+R9)","v":-221.74090909090904},{"$f":"G37/(1+R9)^2","v":-362.84876033057844},{"$f":"H37/(1+R9)^3","v":-219.90833959428988},{"$f":"I37/(1+R9)^4","v":62.204868422214759},{"$f":"J37/(1+R9)^5","v":69.30380953641864},{"$f":"K37/(1+R9)^6","v":74.597944262732526},{"$f":"L37/(1+R9)^7","v":67.816312966120464},{"$f":"M37/(1+R9)^8","v":61.651193605564067},{"$f":"N37/(1+R9)^9","v":56.046539641421873},{"$f":"O37/(1+R9)^10","v":50.951399674019882},{"$f":"P37/(1+R9)^11","v":46.319454249108979},{"$f":"Q37/(1+R9)^12","v":42.108594771917254},{"$f":"R37/(1+R9)^13","v":38.280540701742957},{"$f":"S37/(1+R9)^14","v":34.800491547039044},{"$f":"T37/(1+R9)^15","v":31.636810497308222},{"$f":"U37/(1+R9)^16","v":28.760736815734745},{"$f":"V37/(1+R9)^17","v":26.146124377940676},{"$f":"W37/(1+R9)^18","v":23.76920397994607},{"$f":"X37/(1+R9)^19","v":21.608367254496422},{"$f":"Y37/(1+R9)^20","v":19.643970231360385},{"$f":"Z37/(1+R9)^21","v":17.858154755782166},{"$f":"AA37/(1+R9)^22","v":16.234686141620148},{"$f":"AB37/(1+R9)^23","v":14.758805583291043},{"$f":"IF(AC19=\"Year 21\",AC37/(1+R9)^24,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",AD37/(1+R9)^25,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE37/(1+R9)^26,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF37/(1+R9)^27,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG37/(1+R9)^28,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AH37/(1+R9)^29,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI37/(1+R9)^30,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ37/(1+R9)^31,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK37/(1+R9)^32,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL37/(1+R9)^33,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AM37/(1+R9)^34,\"\")","v":""}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F40","v":-221.74090909090904},{"$f":"SUM(G40+F41)","v":-584.58966942148754},-804.49800901577737,-742.29314059356261,-672.989331057144,-598.39138679441146,-530.57507382829101,-468.92388022272695,-412.87734058130508,-361.92594090728517,-315.60648665817621,-273.49789188625897,-235.21735118451602,-200.41685963747699,-168.78004914016876,-140.019312324434,-113.87318794649332,-90.103983966547247,-68.495616712050833,-48.851646480690448,-30.993491724908282,-14.758805583288133,2.9096725029376103E-12,{"$f":"IF(AC19=\"Year 21\",SUM(AC40+AB41),\"\")","v":2.9096725029376103E-12},{"$f":"IF(AD19=\"Year 22\",SUM(AD40+AC41),\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE40+AD41),\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF40+AE41),\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG40+AF41),\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH40+AG41),\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI40+AH41),\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ40+AI41),\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK40+AJ41),\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL40+AK41),\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM40+AL41),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC40+AB41)","v":2.9096725029376103E-12},{"$f":"IF(AD40=\"\",AC41,SUM(AD40+AC41))","v":2.9096725029376103E-12},{"$f":"IF(AE40=\"\",AD43,SUM(AE40+AD43))","v":2.9096725029376103E-12},2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12,2.9096725029376103E-12]

{"sheet":"CCGT wo CC","index":8,"n_rows":46,"n_cols":40,"rows_kept":46,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Nat Gas Feedrate",null,"te/h",{"$f":"'Input Data'!AB27","v":127.91666666666667},null,"Installed cost",null,{"$f":"'Input Data'!AB60","v":388.9},null,"Fuel Cost",null,{"$f":"'Input Data'!AB76","v":265},"UK£/te",null,"Electricity Price",null,4.788289933723542E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!AB23","v":990.8},null,"Land purchase, surveys",null,{"$f":"'Input Data'!AB65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!AB72","v":16.600000000000001},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!AB66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!AB77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!AB64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!AB78","v":40},null,"Discounted Rate: ",null,{"$f":"'Input Data'!AB86","v":0.1}]
[null,{"$f":"IF('Input Data'!AB9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":544.45999999999992},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!AB79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!AB81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!AB80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":2.6}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!AB47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AB83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AB70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!Y102","v":2012},{"$f":"'Input Data'!Y103","v":2013},{"$f":"'Input Data'!Y104","v":2014},{"$f":"'Input Data'!Y105","v":2015},{"$f":"'Input Data'!Y106","v":2016},{"$f":"'Input Data'!Y107","v":2017},{"$f":"'Input Data'!Y108","v":2018},{"$f":"'Input Data'!Y109","v":2019},{"$f":"'Input Data'!Y110","v":2020},{"$f":"'Input Data'!Y111","v":2021},{"$f":"'Input Data'!Y112","v":2022},{"$f":"'Input Data'!Y113","v":2023},{"$f":"'Input Data'!Y114","v":2024},{"$f":"'Input Data'!Y115","v":2025},{"$f":"'Input Data'!Y116","v":2026},{"$f":"'Input Data'!Y117","v":2027},{"$f":"'Input Data'!Y118","v":2028},{"$f":"'Input Data'!Y119","v":2029},{"$f":"'Input Data'!Y120","v":2030},{"$f":"'Input Data'!Y121","v":2031},{"$f":"'Input Data'!Y122","v":2032},{"$f":"'Input Data'!Y123","v":""},{"$f":"'Input Data'!Y124","v":""},{"$f":"'Input Data'!Y125","v":""},{"$f":"'Input Data'!Y126","v":""},{"$f":"'Input Data'!Y127","v":""},{"$f":"'Input Data'!Y128","v":""},{"$f":"'Input Data'!Y129","v":""},{"$f":"'Input Data'!Y130","v":""},{"$f":"'Input Data'!Y131","v":""},{"$f":"'Input Data'!Y132","v":""}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!X102","v":"Year 1"},{"$f":"'Input Data'!X103","v":"Year 2"},{"$f":"'Input Data'!X104","v":"Year 3"},{"$f":"'Input Data'!X105","v":"Year 4"},{"$f":"'Input Data'!X106","v":"Year 5"},{"$f":"'Input Data'!X107","v":"Year 6"},{"$f":"'Input Data'!X108","v":"Year 7"},{"$f":"'Input Data'!X109","v":"Year 8"},{"$f":"'Input Data'!X110","v":"Year 9"},{"$f":"'Input Data'!X111","v":"Year 10"},{"$f":"'Input Data'!X112","v":"Year 11"},{"$f":"'Input Data'!X113","v":"Year 12"},{"$f":"'Input Data'!X114","v":"Year 13"},{"$f":"'Input Data'!X115","v":"Year 14"},{"$f":"'Input Data'!X116","v":"Year 15"},{"$f":"'Input Data'!X117","v":"Year 16"},{"$f":"'Input Data'!X118","v":"Year 17"},{"$f":"'Input Data'!X119","v":"Year 18"},{"$f":"'Input Data'!X120","v":"Year 19"},{"$f":"'Input Data'!X121","v":"Year 20"},{"$f":"'Input Data'!X122","v":"Year 21"},{"$f":"'Input Data'!X123","v":""},{"$f":"'Input Data'!X124","v":""},{"$f":"'Input Data'!X125","v":""},{"$f":"'Input Data'!X126","v":""},{"$f":"'Input Data'!X127","v":""},{"$f":"'Input Data'!X128","v":""},{"$f":"'Input Data'!X129","v":""},{"$f":"'Input Data'!X130","v":""},{"$f":"'Input Data'!X131","v":""},{"$f":"'Input Data'!X132","v":""}]
[]
[]
[null,"Load factor",null,null,null,null,null,null,{"$f":"'Input Data'!Z102","v":1},{"$f":"'Input Data'!Z103","v":1},{"$f":"'Input Data'!Z104","v":1},{"$f":"'Input Data'!Z105","v":1},{"$f":"'Input Data'!Z106","v":1},{"$f":"'Input Data'!Z107","v":1},{"$f":"'Input Data'!Z108","v":1},{"$f":"'Input Data'!Z109","v":1},{"$f":"'Input Data'!Z110","v":1},{"$f":"'Input Data'!Z111","v":1},{"$f":"'Input Data'!Z112","v":1},{"$f":"'Input Data'!Z113","v":1},{"$f":"'Input Data'!Z114","v":1},{"$f":"'Input Data'!Z115","v":1},{"$f":"'Input Data'!Z116","v":1},{"$f":"'Input Data'!Z117","v":1},{"$f":"'Input Data'!Z118","v":1},{"$f":"'Input Data'!Z119","v":1},{"$f":"'Input Data'!Z120","v":1},{"$f":"'Input Data'!Z121","v":1},{"$f":"IF('Input Data'!AB89>20,'Input Data'!Z122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!Z123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!Z124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!Z125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!Z126,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,'Input Data'!Z127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!Z128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!Z129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!Z130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!Z131,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,'Input Data'!Z132,\"\")","v":""}]
[null,"Availability",null,null,null,null,null,null,{"$f":"'Input Data'!AA102","v":0.65},{"$f":"'Input Data'!AA103","v":0.75},{"$f":"'Input Data'!AA104","v":0.85},{"$f":"'Input Data'!AA105","v":0.85},{"$f":"'Input Data'!AA106","v":0.85},{"$f":"'Input Data'!AA107","v":0.85},{"$f":"'Input Data'!AA108","v":0.85},{"$f":"'Input Data'!AA109","v":0.85},{"$f":"'Input Data'!AA110","v":0.85},{"$f":"'Input Data'!AA111","v":0.85},{"$f":"'Input Data'!AA112","v":0.85},{"$f":"'Input Data'!AA113","v":0.85},{"$f":"'Input Data'!AA114","v":0.85},{"$f":"'Input Data'!AA115","v":0.85},{"$f":"'Input Data'!AA116","v":0.85},{"$f":"'Input Data'!AA117","v":0.85},{"$f":"'Input Data'!AA118","v":0.85},{"$f":"'Input Data'!AA119","v":0.85},{"$f":"'Input Data'!AA120","v":0.85},{"$f":"'Input Data'!AA121","v":0.85},{"$f":"IF('Input Data'!AB89>20,'Input Data'!AA122,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AA123,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AA124,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AA125,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AA126,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,'Input Data'!AA127,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AA128,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AA129,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AA130,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AA131,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,'Input Data'!AA132,\"\")","v":""}]
[null,"Equivalent yearly hours ",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},{"$f":"J22*8760*J23","v":6570},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!AB89>20, AC22*8760*AC23,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,AH22*8760*AH23,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!AB96","v":0.25},{"$f":"'Input Data'!AB97","v":0.45},{"$f":"'Input Data'!AB98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":270.13689272101732},311.69641467809686,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,353.2559366351764,{"$f":"IF('Input Data'!AB89>20,$E$6*AC24*$R$5/1000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,$E$6*AH24*$R$5/1000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Natural Gas)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":193.01473750000002},{"$f":"$M$5*$E$5*J24/1000000","v":222.70931250000004},252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,252.40388750000002,{"$f":"IF('Input Data'!AB89>20,$M$5*$E$5*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,$M$5*$E$5*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":16.600000000000001},16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,16.600000000000001,{"$f":"IF('Input Data'!AB89>20,$M$6,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,$M$6,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":2.6},2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,2.6,{"$f":"IF('Input Data'!AB89>20,$N$12,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,$N$12,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$AB$74/0.85","v":7.6470588235294133E-4},{"$f":"J22*J23*'Input Data'!$AB$74/0.85","v":8.8235294117647062E-4},{"$f":"K22*K23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"L22*L23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"M22*M23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"N22*N23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"O22*O23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"P22*P23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"Q22*Q23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"R22*R23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"S22*S23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"T22*T23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"U22*U23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"V22*V23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"W22*W23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"X22*X23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"Y22*Y23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"Z22*Z23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"AA22*AA23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"AB22*AB23*'Input Data'!$AB$74/0.85","v":1E-3},{"$f":"IF('Input Data'!AB89>20,AC22*AC23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,AH22*AH23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$AB$74/0.85,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,AM22*AM23*'Input Data'!$AB$74/0.85,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"I5*R10","v":7.7779999999999996},{"$f":"IF('Input Data'!AB89>20,I5*R10,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,I5*R10,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*I24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*J24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*K24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*L24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*M24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*N24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*O24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*P24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*Q24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*R24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*S24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*T24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*U24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*V24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*W24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*X24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*Y24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*Z24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*AA24/1000000","v":0},{"$f":"'Input Data'!$AB$33*'Input Data'!$AB$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!AB89>20,'Input Data'!$AB$33*'Input Data'!$AB$77*AC24/1000000,\"\")","v":""},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$AB$33*'Input Data'!$AB$77*AD24/1000000,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$AB$33*'Input Data'!$AB$77*AE24/1000000,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$AB$33*'Input Data'!$AB$77*AF24/1000000,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$AB$33*'Input Data'!$AB$77*AG24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>25,'Input Data'!$AB$33*'Input Data'!$AB$77*AH24/1000000,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$AB$33*'Input Data'!$AB$77*AI24/1000000,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$AB$33*'Input Data'!$AB$77*AJ24/1000000,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$AB$33*'Input Data'!$AB$77*AK24/1000000,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$AB$33*'Input Data'!$AB$77*AL24/1000000,\"\")","v":""},{"$f":"IF('Input Data'!AB89>30,'Input Data'!$AB$33*'Input Data'!$AB$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":136.11499999999998},{"$f":"I10*G25","v":245.00699999999998},{"$f":"H25*I10","v":163.33799999999997}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F34)-F35","v":-136.11499999999998},-245.00699999999998,-163.33799999999997,50.143390515134968,62.008219825155663,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,73.873049135176359,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC34)-AC35,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD34)-AD35,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE34)-AE35,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF34)-AF35,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG34)-AG35,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH34)-AH35,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI34)-AI35,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ34)-AJ35,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK34)-AK35,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL34)-AL35,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM34)-AM35,\"\")","v":""}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F37","v":-136.11499999999998},{"$f":"-1*(ABS(G37)+ABS(F38))","v":-381.12199999999996},{"$f":"-1*(ABS(H37)+ABS(G38))","v":-544.45999999999992},{"$f":"H38+I37","v":-494.31660948486495},-432.30838965970929,-358.43534052453293,-284.56229138935657,-210.68924225418021,-136.81619311900386,-62.943143983827497,10.929905151348862,84.802954286525221,158.67600342170158,232.54905255687794,306.4221016920543,380.29515082723066,454.16819996240702,528.04124909758343,601.91429823275985,675.78734736793626,749.66039650311268,823.53344563828909,897.40649477346551,{"$f":"IF(AC19=\"Year 21\",AB38+AC37,\"\")","v":897.40649477346551},{"$f":"IF(AD19=\"Year 22\",AC38+AD37,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AD38+AE37,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AE38+AF37,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AF38+AG37,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AG38+AH37,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AH38+AI37,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AI38+AJ37,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AJ38+AK37,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AK38+AL37,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AL38+AM37,\"\")","v":""}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F38/(1+R9)","v":-123.74090909090906},{"$f":"G37/(1+R9)^2","v":-202.4851239669421},{"$f":"H37/(1+R9)^3","v":-122.71825694966185},{"$f":"I37/(1+R9)^4","v":34.248610419462437},{"$f":"J37/(1+R9)^5","v":38.502225894378576},{"$f":"K37/(1+R9)^6","v":41.699410370388783},{"$f":"L37/(1+R9)^7","v":37.908554882171615},{"$f":"M37/(1+R9)^8","v":34.462322620156016},{"$f":"N37/(1+R9)^9","v":31.329384200141831},{"$f":"O37/(1+R9)^10","v":28.481258363765299},{"$f":"P37/(1+R9)^11","v":25.89205305796845},{"$f":"Q37/(1+R9)^12","v":23.538230052698591},{"$f":"R37/(1+R9)^13","v":21.398390956998718},{"$f":"S37/(1+R9)^14","v":19.45308268818065},{"$f":"T37/(1+R9)^15","v":17.684620625618773},{"$f":"U37/(1+R9)^16","v":16.076927841471612},{"$f":"V37/(1+R9)^17","v":14.615388946792374},{"$f":"W37/(1+R9)^18","v":13.286717224356702},{"$f":"X37/(1+R9)^19","v":12.078833840324272},{"$f":"Y37/(1+R9)^20","v":10.980758036658429},{"$f":"Z37/(1+R9)^21","v":9.9825073060531171},{"$f":"AA37/(1+R9)^22","v":9.0750066418664677},{"$f":"AB37/(1+R9)^23","v":8.250006038060425},{"$f":"IF(AC19=\"Year 21\",AC37/(1+R9)^24,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",AD37/(1+R9)^25,\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",AE37/(1+R9)^26,\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",AF37/(1+R9)^27,\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",AG37/(1+R9)^28,\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",AH37/(1+R9)^29,\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",AI37/(1+R9)^30,\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",AJ37/(1+R9)^31,\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",AK37/(1+R9)^32,\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",AL37/(1+R9)^33,\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",AM37/(1+R9)^34,\"\")","v":""}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F40","v":-123.74090909090906},{"$f":"SUM(G40+F41)","v":-326.22603305785117},{"$f":"SUM(H40+G41)","v":-448.94429000751302},{"$f":"SUM(I40+H41)","v":-414.69567958805055},{"$f":"SUM(J40+I41)","v":-376.19345369367198},-334.49404332328322,-296.58548844111158,-262.12316582095559,-230.79378162081377,-202.31252325704847,-176.42047019908003,-152.88224014638143,-131.48384918938271,-112.03076650120207,-94.346145875583289,-78.269218034111674,-63.653829087319302,-50.367111862962602,-38.28827802263833,-27.307519985979901,-17.325012679926786,-8.2500060380603184,1.0658141036401503E-13,{"$f":"IF(AC19=\"Year 21\",SUM(AC40+AB41),\"\")","v":1.0658141036401503E-13},{"$f":"IF(AD19=\"Year 22\",SUM(AD40+AC41),\"\")","v":""},{"$f":"IF(AE19=\"Year 23\",SUM(AE40+AD41),\"\")","v":""},{"$f":"IF(AF19=\"Year 24\",SUM(AF40+AE41),\"\")","v":""},{"$f":"IF(AG19=\"Year 25\",SUM(AG40+AF41),\"\")","v":""},{"$f":"IF(AH19=\"Year 26\",SUM(AH40+AG41),\"\")","v":""},{"$f":"IF(AI19=\"Year 27\",SUM(AI40+AH41),\"\")","v":""},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ40+AI41),\"\")","v":""},{"$f":"IF(AK19=\"Year 29\",SUM(AK40+AJ41),\"\")","v":""},{"$f":"IF(AL19=\"Year 30\",SUM(AL40+AK41),\"\")","v":""},{"$f":"IF(AM19=\"Year 31\",SUM(AM40+AL41),\"\")","v":""}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC40+AB41)","v":1.0658141036401503E-13},{"$f":"IF(AD40=\"\",AC41,SUM(AD40+AC41))","v":1.0658141036401503E-13},{"$f":"IF(AE40=\"\",AD43,SUM(AE40+AD43))","v":1.0658141036401503E-13},{"$f":"IF(AF40=\"\",AE43,SUM(AF40+AE43))","v":1.0658141036401503E-13},{"$f":"IF(AG40=\"\",AF43,SUM(AG40+AF43))","v":1.0658141036401503E-13},1.0658141036401503E-13,1.0658141036401503E-13,1.0658141036401503E-13,1.0658141036401503E-13,1.0658141036401503E-13,1.0658141036401503E-13,1.0658141036401503E-13]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"USCPC w CC","index":9,"n_rows":44,"n_cols":40,"rows_kept":44,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Coal Feedrate",null,"te/h",{"$f":"'Input Data'!AI26","v":256.79166666666669},null,"Installed cost",null,{"$f":"'Input Data'!AI60","v":1148.2000000000003},null,"Fuel Cost",null,{"$f":"'Input Data'!AI71","v":65},"UK£/te",null,"Electricity Price",null,8.731319419715447E-2,"UK£/kWh"]
[null,"Net Power Ouput",null,"MW",{"$f":"'Input Data'!AI23","v":626.70000000000005},null,"Land purchase, surveys",null,{"$f":"'Input Data'!AI65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!AI72","v":40.1},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!AI66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!AI77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!AI64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!AI78","v":115},null,"Discounted Rate: ",null,{"$f":"'Input Data'!AI86","v":0.1}]
[null,{"$f":"IF('Input Data'!AI9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1607.4800000000005},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!AI79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!AI81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!AI80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":7.4750000000000005}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!AI47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AI83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AI70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!AF102","v":2012},{"$f":"'Input Data'!AF103","v":2013},{"$f":"'Input Data'!AF104","v":2014},{"$f":"'Input Data'!AF105","v":2015},{"$f":"'Input Data'!AF106","v":2016},{"$f":"'Input Data'!AF107","v":2017},{"$f":"'Input Data'!AF108","v":2018},{"$f":"'Input Data'!AF109","v":2019},{"$f":"'Input Data'!AF110","v":2020},{"$f":"'Input Data'!AF111","v":2021},{"$f":"'Input Data'!AF112","v":2022},{"$f":"'Input Data'!AF113","v":2023},{"$f":"'Input Data'!AF114","v":2024},{"$f":"'Input Data'!AF115","v":2025},{"$f":"'Input Data'!AF116","v":2026},{"$f":"'Input Data'!AF117","v":2027},{"$f":"'Input Data'!AF118","v":2028},{"$f":"'Input Data'!AF119","v":2029},{"$f":"'Input Data'!AF120","v":2030},{"$f":"'Input Data'!AF121","v":2031},{"$f":"'Input Data'!AF122","v":2032},{"$f":"'Input Data'!AF123","v":2033},{"$f":"'Input Data'!AF124","v":2034},{"$f":"'Input Data'!AF125","v":2035},{"$f":"'Input Data'!AF126","v":2036},{"$f":"'Input Data'!AF127","v":2037},{"$f":"'Input Data'!AF128","v":2038},{"$f":"'Input Data'!AF129","v":2039},{"$f":"'Input Data'!AF130","v":2040},{"$f":"'Input Data'!AF131","v":2041},{"$f":"'Input Data'!AF132","v":2042}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!AE102","v":"Year 1"},{"$f":"'Input Data'!AE103","v":"Year 2"},{"$f":"'Input Data'!AE104","v":"Year 3"},{"$f":"'Input Data'!AE105","v":"Year 4"},{"$f":"'Input Data'!AE106","v":"Year 5"},{"$f":"'Input Data'!AE107","v":"Year 6"},{"$f":"'Input Data'!AE108","v":"Year 7"},{"$f":"'Input Data'!AE109","v":"Year 8"},{"$f":"'Input Data'!AE110","v":"Year 9"},{"$f":"'Input Data'!AE111","v":"Year 10"},{"$f":"'Input Data'!AE112","v":"Year 11"},{"$f":"'Input Data'!AE113","v":"Year 12"},{"$f":"'Input Data'!AE114","v":"Year 13"},{"$f":"'Input Data'!AE115","v":"Year 14"},{"$f":"'Input Data'!AE116","v":"Year 15"},{"$f":"'Input Data'!AE117","v":"Year 16"},{"$f":"'Input Data'!AE118","v":"Year 17"},{"$f":"'Input Data'!AE119","v":"Year 18"},{"$f":"'Input Data'!AE120","v":"Year 19"},{"$f":"'Input Data'!AE121","v":"Year 20"},{"$f":"'Input Data'!AE122","v":"Year 21"},{"$f":"'Input Data'!AE123","v":"Year 22"},{"$f":"'Input Data'!AE124","v":"Year 23"},{"$f":"'Input Data'!AE125","v":"Year 24"},{"$f":"'Input Data'!AE126","v":"Year 25"},{"$f":"'Input Data'!AE127","v":"Year 26"},{"$f":"'Input Data'!AE128","v":"Year 27"},{"$f":"'Input Data'!AE129","v":"Year 28"},{"$f":"'Input Data'!AE130","v":"Year 29"},{"$f":"'Input Data'!AE131","v":"Year 30"},{"$f":"'Input Data'!AE132","v":"Year 31"}]
[]
[]
[null,"Load factor",null,null,null,null,null,null,{"$f":"'Input Data'!AG102","v":1},{"$f":"'Input Data'!AG103","v":1},{"$f":"'Input Data'!AG104","v":1},{"$f":"'Input Data'!AG105","v":1},{"$f":"'Input Data'!AG106","v":1},{"$f":"'Input Data'!AG107","v":1},{"$f":"'Input Data'!AG108","v":1},{"$f":"'Input Data'!AG109","v":1},{"$f":"'Input Data'!AG110","v":1},{"$f":"'Input Data'!AG111","v":1},{"$f":"'Input Data'!AG112","v":1},{"$f":"'Input Data'!AG113","v":1},{"$f":"'Input Data'!AG114","v":1},{"$f":"'Input Data'!AG115","v":1},{"$f":"'Input Data'!AG116","v":1},{"$f":"'Input Data'!AG117","v":1},{"$f":"'Input Data'!AG118","v":1},{"$f":"'Input Data'!AG119","v":1},{"$f":"'Input Data'!AG120","v":1},{"$f":"'Input Data'!AG121","v":1},{"$f":"IF('Input Data'!AI89>20,'Input Data'!AG122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AG123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AG124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AG125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AG126,\"\")","v":1},{"$f":"IF('Input Data'!AI89>25,'Input Data'!AG127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AG128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AG129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AG130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AG131,\"\")","v":1},{"$f":"IF('Input Data'!AI89>30,'Input Data'!AG132,\"\")","v":""}]
[null,"Availability ",null,null,null,null,null,null,{"$f":"'Input Data'!AH102","v":0.65},{"$f":"'Input Data'!AH103","v":0.75},{"$f":"'Input Data'!AH104","v":0.85},{"$f":"'Input Data'!AH105","v":0.85},{"$f":"'Input Data'!AH106","v":0.85},{"$f":"'Input Data'!AH107","v":0.85},{"$f":"'Input Data'!AH108","v":0.85},{"$f":"'Input Data'!AH109","v":0.85},{"$f":"'Input Data'!AH110","v":0.85},{"$f":"'Input Data'!AH111","v":0.85},{"$f":"'Input Data'!AH112","v":0.85},{"$f":"'Input Data'!AH113","v":0.85},{"$f":"'Input Data'!AH114","v":0.85},{"$f":"'Input Data'!AH115","v":0.85},{"$f":"'Input Data'!AH116","v":0.85},{"$f":"'Input Data'!AH117","v":0.85},{"$f":"'Input Data'!AH118","v":0.85},{"$f":"'Input Data'!AH119","v":0.85},{"$f":"'Input Data'!AH120","v":0.85},{"$f":"'Input Data'!AH121","v":0.85},{"$f":"IF('Input Data'!AI89>20,'Input Data'!AH122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AH123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AH124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AH125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AH126,\"\")","v":0.85},{"$f":"IF('Input Data'!AI89>25,'Input Data'!AH127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AH128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AH129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AH130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AH131,\"\")","v":0.85},{"$f":"IF('Input Data'!AI89>30,'Input Data'!AH132,\"\")","v":""}]
[null,"Equivalent yearly hours",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},6570,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"AA22*8760*AA23","v":7446},{"$f":"AB22*8760*AB23","v":7446},{"$f":"IF('Input Data'!AI89>20, AC22*8760*AC23,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":7446},{"$f":"IF('Input Data'!AI89>25,AH22*8760*AH23,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":7446},{"$f":"IF('Input Data'!AI89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!AI96","v":0.25},{"$f":"'Input Data'!AI97","v":0.45},{"$f":"'Input Data'!AI98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":311.57100410631313},{"$f":"$E$6*J24*$R$5/1000","v":359.50500473805357},407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,407.43900536979402,{"$f":"$E$6*AA24*$R$5/1000","v":407.43900536979402},{"$f":"$E$6*AB24*$R$5/1000","v":407.43900536979402},{"$f":"IF('Input Data'!AI89>20,$E$6*AC24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF('Input Data'!AI89>25,$E$6*AH24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":407.43900536979402},{"$f":"IF('Input Data'!AI89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Coal)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":95.04116375000001},109.66288125000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,{"$f":"$M$5*$E$5*AB24/1000000","v":124.28459875000001},{"$f":"IF('Input Data'!AI89>20,$M$5*$E$5*AC24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":124.28459875000001},{"$f":"IF('Input Data'!AI89>25,$M$5*$E$5*AH24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":124.28459875000001},{"$f":"IF('Input Data'!AI89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":40.1},40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,40.1,{"$f":"IF('Input Data'!AI89>20,$M$6,\"\")","v":40.1},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":40.1},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":40.1},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":40.1},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":40.1},{"$f":"IF('Input Data'!AI89>25,$M$6,\"\")","v":40.1},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":40.1},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":40.1},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":40.1},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":40.1},{"$f":"IF('Input Data'!AI89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":7.4750000000000005},7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,7.4750000000000005,{"$f":"IF('Input Data'!AI89>20,$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF('Input Data'!AI89>25,$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":7.4750000000000005},{"$f":"IF('Input Data'!AI89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$AI$74/0.85","v":11.623529411764705},{"$f":"J22*J23*'Input Data'!$AI$74/0.85","v":13.411764705882351},{"$f":"K22*K23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"L22*L23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"M22*M23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"N22*N23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"O22*O23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"P22*P23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"Q22*Q23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"R22*R23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"S22*S23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"T22*T23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"U22*U23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"V22*V23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"W22*W23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"X22*X23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"Y22*Y23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"Z22*Z23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"AA22*AA23*'Input Data'!$AI$74/0.85","v":15.200000000000001},{"$f":"IF(AB19=\"Year 20\",AB22*AB23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF('Input Data'!AI89>20,AC22*AC23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF('Input Data'!AI89>25,AH22*AH23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$AI$74/0.85,\"\")","v":15.200000000000001},{"$f":"IF('Input Data'!AI89>30,AM22*AM23*'Input Data'!$AI$74/0.85,\"\")","v":""}]
[null,"Waste Disposal",null,null,null,null,null,null,{"$f":"I24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.1274120000000001},{"$f":"J24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.3008599999999999},{"$f":"K24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"L24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"M24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"N24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"O24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"P24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"Q24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"R24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"S24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"T24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"U24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"V24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"W24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"X24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"Y24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"Z24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"AA24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000","v":1.474308},{"$f":"IF(AB19=\"Year 20\",AB24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AI89>20,AC24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AD19=\"Year 22\",AD24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AE19=\"Year 23\",AE24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AF19=\"Year 24\",AF24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AG19=\"Year 25\",AG24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AI89>25,AH24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AI19=\"Year 27\",AI24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AJ19=\"Year 28\",AJ24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AK19=\"Year 29\",AK24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF(AL19=\"Year 30\",AL24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AI89>30,AM24*'Input Data'!$AI$40*'Input Data'!$AI$73/1000000,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"I5*R10","v":22.964000000000006},{"$f":"IF('Input Data'!AI89>20,I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":22.964000000000006},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF('Input Data'!AI89>25,I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":22.964000000000006},{"$f":"IF('Input Data'!AI89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*I24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*J24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*K24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*L24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*M24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*N24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*O24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*P24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*Q24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*R24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*S24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*T24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*U24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*V24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*W24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*X24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*Y24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*Z24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*AA24/1000000","v":0},{"$f":"'Input Data'!$AI$33*'Input Data'!$AI$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!AI89>20,'Input Data'!$AI$33*'Input Data'!$AI$77*AC24/1000000,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$AI$33*'Input Data'!$AI$77*AD24/1000000,\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$AI$33*'Input Data'!$AI$77*AE24/1000000,\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$AI$33*'Input Data'!$AI$77*AF24/1000000,\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$AI$33*'Input Data'!$AI$77*AG24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AI89>25,'Input Data'!$AI$33*'Input Data'!$AI$77*AH24/1000000,\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$AI$33*'Input Data'!$AI$77*AI24/1000000,\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$AI$33*'Input Data'!$AI$77*AJ24/1000000,\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$AI$33*'Input Data'!$AI$77*AK24/1000000,\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$AI$33*'Input Data'!$AI$77*AL24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AI89>30,'Input Data'!$AI$33*'Input Data'!$AI$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":401.87000000000012},{"$f":"I10*G25","v":723.36600000000021},{"$f":"H25*I10","v":482.24400000000014}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F35)-F36","v":-401.87000000000012},-723.36600000000021,-482.24400000000014,133.23989894454843,164.59049878217121,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,195.94109861979402,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC35)-AC36,\"\")","v":195.94109861979402},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD35)-AD36,\"\")","v":195.94109861979402},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE35)-AE36,\"\")","v":195.94109861979402},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF35)-AF36,\"\")","v":195.94109861979402},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG35)-AG36,\"\")","v":195.94109861979402},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH35)-AH36,\"\")","v":195.94109861979402},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI35)-AI36,\"\")","v":195.94109861979402},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ35)-AJ36,\"\")","v":195.94109861979402},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK35)-AK36,\"\")","v":195.94109861979402},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL35)-AL36,\"\")","v":195.94109861979402},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM35)-AM36,\"\")","v":0}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F38","v":-401.87000000000012},{"$f":"-1*(ABS(G38)+ABS(F39))","v":-1125.2360000000003},{"$f":"-1*(ABS(H38)+ABS(G39))","v":-1607.4800000000005},{"$f":"H39+I38","v":-1474.240101055452},-1309.6496022732808,-1113.7085036534868,-917.76740503369274,-721.82630641389869,-525.88520779410464,-329.9441091743106,-134.00301055451658,61.938088065277441,257.87918668507143,453.82028530486548,649.76138392465953,845.70248254445357,1041.6435811642475,1237.5846797840416,1433.5257784038356,1629.4668770236296,1825.4079756434237,2021.3490742632177,2217.2901728830116,{"$f":"IF(AC19=\"Year 21\",AB39+AC38,\"\")","v":2413.2312715028056},{"$f":"IF(AD19=\"Year 22\",AC39+AD38,\"\")","v":2609.1723701225997},{"$f":"IF(AE19=\"Year 23\",AD39+AE38,\"\")","v":2805.1134687423937},{"$f":"IF(AF19=\"Year 24\",AE39+AF38,\"\")","v":3001.0545673621878},{"$f":"IF(AG19=\"Year 25\",AF39+AG38,\"\")","v":3196.9956659819818},{"$f":"IF(AH19=\"Year 26\",AG39+AH38,\"\")","v":3392.9367646017758},{"$f":"IF(AI19=\"Year 27\",AH39+AI38,\"\")","v":3588.8778632215699},{"$f":"IF(AJ19=\"Year 28\",AI39+AJ38,\"\")","v":3784.8189618413639},{"$f":"IF(AK19=\"Year 29\",AJ39+AK38,\"\")","v":3980.760060461158},{"$f":"IF(AL19=\"Year 30\",AK39+AL38,\"\")","v":4176.7011590809516},{"$f":"IF(AM19=\"Year 31\",AL39+AM38,\"\")","v":4176.7011590809516}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F39/(1+R9)","v":-365.33636363636373},{"$f":"G38/(1+R9)^2","v":-597.82314049586785},{"$f":"H38/(1+R9)^3","v":-362.31705484598046},{"$f":"I38/(1+R9)^4","v":91.004643770608837},{"$f":"J38/(1+R9)^5","v":102.19775026679199},{"$f":"K38/(1+R9)^6","v":110.60364199696987},{"$f":"L38/(1+R9)^7","v":100.54876545179077},{"$f":"M38/(1+R9)^8","v":91.407968592537074},{"$f":"N38/(1+R9)^9","v":83.098153265942784},{"$f":"O38/(1+R9)^10","v":75.543775696311613},{"$f":"P38/(1+R9)^11","v":68.676159723919639},{"$f":"Q38/(1+R9)^12","v":62.432872476290584},{"$f":"R38/(1+R9)^13","v":56.757156796627804},{"$f":"S38/(1+R9)^14","v":51.597415269661631},{"$f":"T38/(1+R9)^15","v":46.906741154237842},{"$f":"U38/(1+R9)^16","v":42.64249195839804},{"$f":"V38/(1+R9)^17","v":38.765901780361851},{"$f":"W38/(1+R9)^18","v":35.241728891238047},{"$f":"X38/(1+R9)^19","v":32.037935355670939},{"$f":"Y38/(1+R9)^20","v":29.125395777882677},{"$f":"Z38/(1+R9)^21","v":26.477632525347886},{"$f":"AA38/(1+R9)^22","v":24.070575023043528},{"$f":"AB38/(1+R9)^23","v":21.882340930039568},{"$f":"IF(AC19=\"Year 21\",AC38/(1+R9)^24,\"\")","v":19.893037209126884},{"$f":"IF(AD19=\"Year 22\",AD38/(1+R9)^25,\"\")","v":18.084579281024435},{"$f":"IF(AE19=\"Year 23\",AE38/(1+R9)^26,\"\")","v":16.440526619113122},{"$f":"IF(AF19=\"Year 24\",AF38/(1+R9)^27,\"\")","v":14.945933290102838},{"$f":"IF(AG19=\"Year 25\",AG38/(1+R9)^28,\"\")","v":13.58721208191167},{"$f":"IF(AH19=\"Year 26\",AH38/(1+R9)^29,\"\")","v":12.352010983556063},{"$f":"IF(AI19=\"Year 27\",AI38/(1+R9)^30,\"\")","v":11.229100894141874},{"$f":"IF(AJ19=\"Year 28\",AJ38/(1+R9)^31,\"\")","v":10.208273540128976},{"$f":"IF(AK19=\"Year 29\",AK38/(1+R9)^32,\"\")","v":9.2802486728445235},{"$f":"IF(AL19=\"Year 30\",AL38/(1+R9)^33,\"\")","v":8.4365897025859304},{"$f":"IF(AM19=\"Year 31\",AM38/(1+R9)^34,\"\")","v":0}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F41","v":-365.33636363636373},{"$f":"SUM(G41+F42)","v":-963.15950413223163},-1325.4765589782121,-1234.4719152076032,-1132.2741649408113,-1021.6705229438414,-921.12175749205062,-829.71378889951359,-746.61563563357083,-671.07185993725921,-602.39570021333952,-539.96282773704888,-483.2056709404211,-431.60825567075949,-384.70151451652163,-342.05902255812362,-303.29312077776177,-268.05139188652373,-236.01345653085281,-206.88806075297012,-180.41042822762222,-156.3398532045787,-134.45751227453914,{"$f":"IF(AC19=\"Year 21\",SUM(AC41+AB42),\"\")","v":-114.56447506541225},{"$f":"IF(AD19=\"Year 22\",SUM(AD41+AC42),\"\")","v":-96.479895784387821},{"$f":"IF(AE19=\"Year 23\",SUM(AE41+AD42),\"\")","v":-80.039369165274707},{"$f":"IF(AF19=\"Year 24\",SUM(AF41+AE42),\"\")","v":-65.093435875171863},{"$f":"IF(AG19=\"Year 25\",SUM(AG41+AF42),\"\")","v":-51.50622379326019},{"$f":"IF(AH19=\"Year 26\",SUM(AH41+AG42),\"\")","v":-39.154212809704127},{"$f":"IF(AI19=\"Year 27\",SUM(AI41+AH42),\"\")","v":-27.925111915562255},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ41+AI42),\"\")","v":-17.716838375433277},{"$f":"IF(AK19=\"Year 29\",SUM(AK41+AJ42),\"\")","v":-8.4365897025887531},{"$f":"IF(AL19=\"Year 30\",SUM(AL41+AK42),\"\")","v":-2.822631017806998E-12},{"$f":"IF(AM19=\"Year 31\",SUM(AM41+AL42),\"\")","v":-2.822631017806998E-12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC41+AB42)","v":-114.56447506541225},{"$f":"IF(AD41=\"\",AC42,SUM(AD41+AC42))","v":-96.479895784387821},{"$f":"IF(AE41=\"\",AD44,SUM(AE41+AD44))","v":-80.039369165274707},{"$f":"IF(AF41=\"\",AE44,SUM(AF41+AE44))","v":-65.093435875171863},{"$f":"IF(AG41=\"\",AF44,SUM(AG41+AF44))","v":-51.50622379326019},-39.154212809704127,-27.925111915562255,-17.716838375433277,-8.4365897025887531,-2.822631017806998E-12,-2.822631017806998E-12,-2.822631017806998E-12]

{"sheet":"USCPC wo CC","index":10,"n_rows":44,"n_cols":40,"rows_kept":44,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Coal feedrate",null,"te/h",{"$f":"'Input Data'!AP26","v":256.79166666666669},null,"Installed cost",null,{"$f":"'Input Data'!AP60","v":814.09999999999991},null,"Fuel Cost",null,{"$f":"'Input Data'!AP71","v":65},"UK£/te",null,"Electricity Price",null,5.6237720262192849E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!AP23","v":779.2},null,"Land purchase, surveys",null,{"$f":"'Input Data'!AP65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!AP72","v":32.6},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!AP66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!AP77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!AP64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!AP78","v":105},null,"Discounted Rate: ",null,{"$f":"'Input Data'!AP86","v":0.1}]
[null,{"$f":"IF('Input Data'!AP9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1139.7399999999998},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!AP79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!AP81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!AP80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":6.8250000000000002}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!AP47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AP83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AP70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!AM102","v":2012},{"$f":"'Input Data'!AM103","v":2013},{"$f":"'Input Data'!AM104","v":2014},{"$f":"'Input Data'!AM105","v":2015},{"$f":"'Input Data'!AM106","v":2016},{"$f":"'Input Data'!AM107","v":2017},{"$f":"'Input Data'!AM108","v":2018},{"$f":"'Input Data'!AM109","v":2019},{"$f":"'Input Data'!AM110","v":2020},{"$f":"'Input Data'!AM111","v":2021},{"$f":"'Input Data'!AM112","v":2022},{"$f":"'Input Data'!AM113","v":2023},{"$f":"'Input Data'!AM114","v":2024},{"$f":"'Input Data'!AM115","v":2025},{"$f":"'Input Data'!AM116","v":2026},{"$f":"'Input Data'!AM117","v":2027},{"$f":"'Input Data'!AM118","v":2028},{"$f":"'Input Data'!AM119","v":2029},{"$f":"'Input Data'!AM120","v":2030},{"$f":"'Input Data'!AM121","v":2031},{"$f":"'Input Data'!AM122","v":2032},{"$f":"'Input Data'!AM123","v":2033},{"$f":"'Input Data'!AM124","v":2034},{"$f":"'Input Data'!AM125","v":2035},{"$f":"'Input Data'!AM126","v":2036},{"$f":"'Input Data'!AM127","v":2037},{"$f":"'Input Data'!AM128","v":2038},{"$f":"'Input Data'!AM129","v":2039},{"$f":"'Input Data'!AM130","v":2040},{"$f":"'Input Data'!AM131","v":2041},{"$f":"'Input Data'!AM132","v":2042}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!AL102","v":"Year 1"},{"$f":"'Input Data'!AL103","v":"Year 2"},{"$f":"'Input Data'!AL104","v":"Year 3"},{"$f":"'Input Data'!AL105","v":"Year 4"},{"$f":"'Input Data'!AL106","v":"Year 5"},{"$f":"'Input Data'!AL107","v":"Year 6"},{"$f":"'Input Data'!AL108","v":"Year 7"},{"$f":"'Input Data'!AL109","v":"Year 8"},{"$f":"'Input Data'!AL110","v":"Year 9"},{"$f":"'Input Data'!AL111","v":"Year 10"},{"$f":"'Input Data'!AL112","v":"Year 11"},{"$f":"'Input Data'!AL113","v":"Year 12"},{"$f":"'Input Data'!AL114","v":"Year 13"},{"$f":"'Input Data'!AL115","v":"Year 14"},{"$f":"'Input Data'!AL116","v":"Year 15"},{"$f":"'Input Data'!AL117","v":"Year 16"},{"$f":"'Input Data'!AL118","v":"Year 17"},{"$f":"'Input Data'!AL119","v":"Year 18"},{"$f":"'Input Data'!AL120","v":"Year 19"},{"$f":"'Input Data'!AL121","v":"Year 20"},{"$f":"'Input Data'!AL122","v":"Year 21"},{"$f":"'Input Data'!AL123","v":"Year 22"},{"$f":"'Input Data'!AL124","v":"Year 23"},{"$f":"'Input Data'!AL125","v":"Year 24"},{"$f":"'Input Data'!AL126","v":"Year 25"},{"$f":"'Input Data'!AL127","v":"Year 26"},{"$f":"'Input Data'!AL128","v":"Year 27"},{"$f":"'Input Data'!AL129","v":"Year 28"},{"$f":"'Input Data'!AL130","v":"Year 29"},{"$f":"'Input Data'!AL131","v":"Year 30"},{"$f":"'Input Data'!AL132","v":"Year 31"}]
[]
[]
[null,"Load factor ",null,null,null,null,null,null,{"$f":"'Input Data'!AN102","v":1},{"$f":"'Input Data'!AN103","v":1},{"$f":"'Input Data'!AN104","v":1},{"$f":"'Input Data'!AN105","v":1},{"$f":"'Input Data'!AN106","v":1},{"$f":"'Input Data'!AN107","v":1},{"$f":"'Input Data'!AN108","v":1},{"$f":"'Input Data'!AN109","v":1},{"$f":"'Input Data'!AN110","v":1},{"$f":"'Input Data'!AN111","v":1},{"$f":"'Input Data'!AN112","v":1},{"$f":"'Input Data'!AN113","v":1},{"$f":"'Input Data'!AN114","v":1},{"$f":"'Input Data'!AN115","v":1},{"$f":"'Input Data'!AN116","v":1},{"$f":"'Input Data'!AN117","v":1},{"$f":"'Input Data'!AN118","v":1},{"$f":"'Input Data'!AN119","v":1},{"$f":"'Input Data'!AN120","v":1},{"$f":"'Input Data'!AN121","v":1},{"$f":"IF('Input Data'!AP89>20,'Input Data'!AN122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AN123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AN124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AN125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AN126,\"\")","v":1},{"$f":"IF('Input Data'!AP89>25,'Input Data'!AN127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AN128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AN129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AN130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AN131,\"\")","v":1},{"$f":"IF('Input Data'!AP89>30,'Input Data'!AN132,\"\")","v":""}]
[null,"Availability",null,null,null,null,null,null,{"$f":"'Input Data'!AO102","v":0.65},{"$f":"'Input Data'!AO103","v":0.75},{"$f":"'Input Data'!AO104","v":0.85},{"$f":"'Input Data'!AO105","v":0.85},{"$f":"'Input Data'!AO106","v":0.85},{"$f":"'Input Data'!AO107","v":0.85},{"$f":"'Input Data'!AO108","v":0.85},{"$f":"'Input Data'!AO109","v":0.85},{"$f":"'Input Data'!AO110","v":0.85},{"$f":"'Input Data'!AO111","v":0.85},{"$f":"'Input Data'!AO112","v":0.85},{"$f":"'Input Data'!AO113","v":0.85},{"$f":"'Input Data'!AO114","v":0.85},{"$f":"'Input Data'!AO115","v":0.85},{"$f":"'Input Data'!AO116","v":0.85},{"$f":"'Input Data'!AO117","v":0.85},{"$f":"'Input Data'!AO118","v":0.85},{"$f":"'Input Data'!AO119","v":0.85},{"$f":"'Input Data'!AO120","v":0.85},{"$f":"'Input Data'!AO121","v":0.85},{"$f":"IF('Input Data'!AP89>20,'Input Data'!AO122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AO123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AO124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AO125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AO126,\"\")","v":0.85},{"$f":"IF('Input Data'!AP89>25,'Input Data'!AO127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AO128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AO129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AO130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AO131,\"\")","v":0.85},{"$f":"IF('Input Data'!AP89>30,'Input Data'!AO132,\"\")","v":""}]
[null,"Equivalent yearly hours ",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},{"$f":"J22*8760*J23","v":6570},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!AP89>20, AC22*8760*AC23,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":7446},{"$f":"IF('Input Data'!AP89>25,AH22*8760*AH23,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":7446},{"$f":"IF('Input Data'!AP89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!AP96","v":0.25},{"$f":"'Input Data'!AP97","v":0.45},{"$f":"'Input Data'!AP98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":249.51353769154397},287.90023579793541,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,326.28693390432676,{"$f":"IF('Input Data'!AP89>20,$E$6*AC24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF('Input Data'!AP89>25,$E$6*AH24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":326.28693390432676},{"$f":"IF('Input Data'!AP89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Coal)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":95.04116375000001},{"$f":"$M$5*$E$5*J24/1000000","v":109.66288125000001},124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,124.28459875000001,{"$f":"IF('Input Data'!AP89>20,$M$5*$E$5*AC24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":124.28459875000001},{"$f":"IF('Input Data'!AP89>25,$M$5*$E$5*AH24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":124.28459875000001},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":124.28459875000001},{"$f":"IF('Input Data'!AP89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":32.6},32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,32.6,{"$f":"IF('Input Data'!AP89>20,$M$6,\"\")","v":32.6},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":32.6},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":32.6},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":32.6},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":32.6},{"$f":"IF('Input Data'!AP89>25,$M$6,\"\")","v":32.6},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":32.6},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":32.6},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":32.6},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":32.6},{"$f":"IF('Input Data'!AP89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":6.8250000000000002},6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,6.8250000000000002,{"$f":"IF('Input Data'!AP89>20,$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF('Input Data'!AP89>25,$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":6.8250000000000002},{"$f":"IF('Input Data'!AP89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$AP$74/0.85","v":4.3588235294117652},{"$f":"J22*J23*'Input Data'!$AP$74/0.85","v":5.0294117647058831},{"$f":"K22*K23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"L22*L23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"M22*M23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"N22*N23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"O22*O23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"P22*P23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"Q22*Q23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"R22*R23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"S22*S23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"T22*T23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"U22*U23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"V22*V23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"W22*W23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"X22*X23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"Y22*Y23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"Z22*Z23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"AA22*AA23*'Input Data'!$AP$74/0.85","v":5.7},{"$f":"IF(AB19=\"Year 20\",AB22*AB23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF('Input Data'!AP89>20,AC22*AC23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF('Input Data'!AP89>25,AH22*AH23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$AP$74/0.85,\"\")","v":5.7},{"$f":"IF('Input Data'!AP89>30,AM22*AM23*'Input Data'!$AP$74/0.85,\"\")","v":""}]
[null,"Waste Disposal",null,null,null,null,null,null,{"$f":"I24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.1274120000000001},{"$f":"J24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.3008599999999999},{"$f":"K24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"L24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"M24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"N24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"O24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"P24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"Q24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"R24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"S24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"T24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"U24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"V24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"W24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"X24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"Y24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"Z24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"AA24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000","v":1.474308},{"$f":"IF(AB19=\"Year 20\",AB24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AP89>20,AC24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AD19=\"Year 22\",AD24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AE19=\"Year 23\",AE24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AF19=\"Year 24\",AF24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AG19=\"Year 25\",AG24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AP89>25,AH24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AI19=\"Year 27\",AI24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AJ19=\"Year 28\",AJ24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AK19=\"Year 29\",AK24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF(AL19=\"Year 30\",AL24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AP89>30,AM24*'Input Data'!$AP$40*'Input Data'!$AP$73/1000000,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"I5*R10","v":16.282},{"$f":"IF('Input Data'!AP89>20,I5*R10,\"\")","v":16.282},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":16.282},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":16.282},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":16.282},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":16.282},{"$f":"IF('Input Data'!AP89>25,I5*R10,\"\")","v":16.282},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":16.282},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":16.282},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":16.282},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":16.282},{"$f":"IF('Input Data'!AP89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*I24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*J24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*K24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*L24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*M24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*N24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*O24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*P24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*Q24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*R24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*S24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*T24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*U24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*V24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*W24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*X24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*Y24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*Z24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*AA24/1000000","v":0},{"$f":"'Input Data'!$AP$33*'Input Data'!$AP$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!AP89>20,'Input Data'!$AP$33*'Input Data'!$AP$77*AC24/1000000,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$AP$33*'Input Data'!$AP$77*AD24/1000000,\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$AP$33*'Input Data'!$AP$77*AE24/1000000,\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$AP$33*'Input Data'!$AP$77*AF24/1000000,\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$AP$33*'Input Data'!$AP$77*AG24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AP89>25,'Input Data'!$AP$33*'Input Data'!$AP$77*AH24/1000000,\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$AP$33*'Input Data'!$AP$77*AI24/1000000,\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$AP$33*'Input Data'!$AP$77*AJ24/1000000,\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$AP$33*'Input Data'!$AP$77*AK24/1000000,\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$AP$33*'Input Data'!$AP$77*AL24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AP89>30,'Input Data'!$AP$33*'Input Data'!$AP$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":284.93499999999995},{"$f":"I10*G25","v":512.88299999999992},{"$f":"H25*I10","v":341.92199999999991}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F35)-F36","v":-284.93499999999995},-512.88299999999992,-341.92199999999991,93.279138412132227,116.2000827832295,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,139.12102715432675,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC35)-AC36,\"\")","v":139.12102715432675},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD35)-AD36,\"\")","v":139.12102715432675},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE35)-AE36,\"\")","v":139.12102715432675},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF35)-AF36,\"\")","v":139.12102715432675},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG35)-AG36,\"\")","v":139.12102715432675},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH35)-AH36,\"\")","v":139.12102715432675},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI35)-AI36,\"\")","v":139.12102715432675},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ35)-AJ36,\"\")","v":139.12102715432675},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK35)-AK36,\"\")","v":139.12102715432675},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL35)-AL36,\"\")","v":139.12102715432675},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM35)-AM36,\"\")","v":0}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F38","v":-284.93499999999995},{"$f":"-1*(ABS(G38)+ABS(F39))","v":-797.81799999999987},{"$f":"-1*(ABS(H38)+ABS(G39))","v":-1139.7399999999998},{"$f":"H39+I38","v":-1046.4608615878676},-930.26077880463811,-791.13975165031138,-652.01872449598466,-512.89769734165793,-373.77667018733121,-234.65564303300445,-95.534615878677698,43.586411275649056,182.70743842997581,321.82846558430253,460.94949273862926,600.07051989295599,739.19154704728271,878.31257420160944,1017.4336013559362,1156.554628510263,1295.6756556645898,1434.7966828189167,1573.9177099732435,{"$f":"IF(AC19=\"Year 21\",AB39+AC38,\"\")","v":1713.0387371275704},{"$f":"IF(AD19=\"Year 22\",AC39+AD38,\"\")","v":1852.1597642818972},{"$f":"IF(AE19=\"Year 23\",AD39+AE38,\"\")","v":1991.280791436224},{"$f":"IF(AF19=\"Year 24\",AE39+AF38,\"\")","v":2130.4018185905506},{"$f":"IF(AG19=\"Year 25\",AF39+AG38,\"\")","v":2269.5228457448775},{"$f":"IF(AH19=\"Year 26\",AG39+AH38,\"\")","v":2408.6438728992043},{"$f":"IF(AI19=\"Year 27\",AH39+AI38,\"\")","v":2547.7649000535312},{"$f":"IF(AJ19=\"Year 28\",AI39+AJ38,\"\")","v":2686.885927207858},{"$f":"IF(AK19=\"Year 29\",AJ39+AK38,\"\")","v":2826.0069543621848},{"$f":"IF(AL19=\"Year 30\",AK39+AL38,\"\")","v":2965.1279815165117},{"$f":"IF(AM19=\"Year 31\",AL39+AM38,\"\")","v":2965.1279815165117}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F39/(1+R9)","v":-259.0318181818181},{"$f":"G38/(1+R9)^2","v":-423.87024793388417},{"$f":"H38/(1+R9)^3","v":-256.89105935386914},{"$f":"I38/(1+R9)^4","v":63.710906640347105},{"$f":"J38/(1+R9)^5","v":72.151109141346197},{"$f":"K38/(1+R9)^6","v":78.530192950921077},{"$f":"L38/(1+R9)^7","v":71.391084500837323},{"$f":"M38/(1+R9)^8","v":64.900985909852125},{"$f":"N38/(1+R9)^9","v":59.000896281683744},{"$f":"O38/(1+R9)^10","v":53.637178437894306},{"$f":"P38/(1+R9)^11","v":48.761071307176636},{"$f":"Q38/(1+R9)^12","v":44.328246642887855},{"$f":"R38/(1+R9)^13","v":40.298406038988958},{"$f":"S38/(1+R9)^14","v":36.634914580899043},{"$f":"T38/(1+R9)^15","v":33.304467800817314},{"$f":"U38/(1+R9)^16","v":30.276788909833918},{"$f":"V38/(1+R9)^17","v":27.52435355439447},{"$f":"W38/(1+R9)^18","v":25.022139594904065},{"$f":"X38/(1+R9)^19","v":22.747399631730961},{"$f":"Y38/(1+R9)^20","v":20.67945421066451},{"$f":"Z38/(1+R9)^21","v":18.799503827876826},{"$f":"AA38/(1+R9)^22","v":17.090458025342567},{"$f":"AB38/(1+R9)^23","v":15.536780023038697},{"$f":"IF(AC19=\"Year 21\",AC38/(1+R9)^24,\"\")","v":14.124345475489726},{"$f":"IF(AD19=\"Year 22\",AD38/(1+R9)^25,\"\")","v":12.840314068627022},{"$f":"IF(AE19=\"Year 23\",AE38/(1+R9)^26,\"\")","v":11.673012789660927},{"$f":"IF(AF19=\"Year 24\",AF38/(1+R9)^27,\"\")","v":10.611829808782659},{"$f":"IF(AG19=\"Year 25\",AG38/(1+R9)^28,\"\")","v":9.6471180079842362},{"$f":"IF(AH19=\"Year 26\",AH38/(1+R9)^29,\"\")","v":8.7701072799856696},{"$f":"IF(AI19=\"Year 27\",AI38/(1+R9)^30,\"\")","v":7.9728247999869701},{"$f":"IF(AJ19=\"Year 28\",AJ38/(1+R9)^31,\"\")","v":7.2480225454427005},{"$f":"IF(AK19=\"Year 29\",AK38/(1+R9)^32,\"\")","v":6.5891114049479089},{"$f":"IF(AL19=\"Year 30\",AL38/(1+R9)^33,\"\")","v":5.9901012772253717},{"$f":"IF(AM19=\"Year 31\",AM38/(1+R9)^34,\"\")","v":0}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F41","v":-259.0318181818181},{"$f":"SUM(G41+F42)","v":-682.90206611570227},-939.79312546957135,-876.0822188292243,-803.93110968787812,-725.40091673695702,-654.00983223611968,-589.10884632626755,-530.10795004458384,-476.47077160668954,-427.70970029951292,-383.38145365662507,-343.08304761763611,-306.44813303673709,-273.1436652359198,-242.86687632608587,-215.34252277169139,-190.32038317678732,-167.57298354505636,-146.89352933439184,-128.09402550651501,-111.00356748117244,-95.466787458133737,{"$f":"IF(AC19=\"Year 21\",SUM(AC41+AB42),\"\")","v":-81.342441982644004},{"$f":"IF(AD19=\"Year 22\",SUM(AD41+AC42),\"\")","v":-68.502127914016981},{"$f":"IF(AE19=\"Year 23\",SUM(AE41+AD42),\"\")","v":-56.829115124356051},{"$f":"IF(AF19=\"Year 24\",SUM(AF41+AE42),\"\")","v":-46.217285315573392},{"$f":"IF(AG19=\"Year 25\",SUM(AG41+AF42),\"\")","v":-36.570167307589159},{"$f":"IF(AH19=\"Year 26\",SUM(AH41+AG42),\"\")","v":-27.800060027603489},{"$f":"IF(AI19=\"Year 27\",SUM(AI41+AH42),\"\")","v":-19.827235227616519},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ41+AI42),\"\")","v":-12.579212682173818},{"$f":"IF(AK19=\"Year 29\",SUM(AK41+AJ42),\"\")","v":-5.990101277225909},{"$f":"IF(AL19=\"Year 30\",SUM(AL41+AK42),\"\")","v":-5.3734794391857577E-13},{"$f":"IF(AM19=\"Year 31\",SUM(AM41+AL42),\"\")","v":-5.3734794391857577E-13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC41+AB42)","v":-81.342441982644004},{"$f":"IF(AD41=\"\",AC42,SUM(AD41+AC42))","v":-68.502127914016981},{"$f":"IF(AE41=\"\",AD44,SUM(AE41+AD44))","v":-56.829115124356051},{"$f":"IF(AF41=\"\",AE44,SUM(AF41+AE44))","v":-46.217285315573392},{"$f":"IF(AG41=\"\",AF44,SUM(AG41+AF44))","v":-36.570167307589159},-27.800060027603489,-19.827235227616519,-12.579212682173818,-5.990101277225909,-5.3734794391857577E-13,-5.3734794391857577E-13,-5.3734794391857577E-13]

{"sheet":"OXYFUEL with CC","index":11,"n_rows":44,"n_cols":40,"rows_kept":44,"cut":false,"hidden":false,"merged":[[16,5,16,32]]}
[]
[]
[]
[null,"Production",null,null,null,null,"Capital Expenditure",null,"UK£ (million)",null,"Operating Costs","UK£ (million/year)",null,null,null,"Revenues"]
[null,"Coal feedrate",null,"te/h",{"$f":"'Input Data'!AW26","v":257},null,"Installed cost",null,{"$f":"'Input Data'!AW60","v":1354.7},null,"Fuel Cost",null,{"$f":"'Input Data'!AW71","v":65},"UK£/te",null,"Electricity Price",null,9.6897837107290524E-2,"UK£/kWh"]
[null,"Net power ouput",null,"MW",{"$f":"'Input Data'!AW23","v":605.59999999999991},null,"Land purchase, surveys",null,{"$f":"'Input Data'!AW65","v":0.05},null,"Maintenance",null,{"$f":"'Input Data'!AW72","v":44.5},"UK£/year"]
[null,null,null,null,null,null,"Fees",null,{"$f":"'Input Data'!AW66","v":0.1},null,"CO2 Emissions",null,{"$f":"'Input Data'!AW77","v":0},"UK£/te"]
[null,null,null,null,null,null,"Contingencies",null,{"$f":"'Input Data'!AW64","v":0.25},null,"Labour Cost",null,null,"UK£/year (million)"]
[null,null,null,null,null,null,null,null,null,null,"Number of operations personnel",null,null,{"$f":"'Input Data'!AW78","v":128},null,"Discounted Rate: ",null,{"$f":"'Input Data'!AW86","v":0.1}]
[null,{"$f":"IF('Input Data'!AW9>0.001,\"Performance Data: User Adjusted\",\"\")","v":""},null,null,null,null,"Total Investment Cost",null,{"$f":"I5+(I6*I5)+(I5*I7)+(I5*I8)","v":1896.58},null,"Average salary options personnel",null,null,{"$f":"'Input Data'!AW79","v":0.05},null,"Insurance",null,{"$f":"'Input Data'!AW81","v":0.02},"Installed Cost"]
[null,null,null,null,null,null,null,null,null,null,"Admin ",null,null,{"$f":"'Input Data'!AW80","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,"Total Labour Cost",null,null,{"$f":"(N9*N10)*(1+N11)","v":8.32}]
[null,null,null,null,null,null,{"$f":"IF('Input Data'!AW47>0.001,\"Capital and Cost Data: User Adjusted\",\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AW83>0.001,\"Revenue Data: User Adjusted\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF('Input Data'!AW70>0.001,\"Operating Data: User Adjusted\",\"\")","v":""}]
[]
[]
[null,null,null,null,null,"YEAR"]
[null,"CASH FLOW ANALYSIS",null,null,null,{"$f":"G18-1","v":2009},{"$f":"H18-1","v":2010},{"$f":"I18-1","v":2011},{"$f":"'Input Data'!AT102","v":2012},{"$f":"'Input Data'!AT103","v":2013},{"$f":"'Input Data'!AT104","v":2014},{"$f":"'Input Data'!AT105","v":2015},{"$f":"'Input Data'!AT106","v":2016},{"$f":"'Input Data'!AT107","v":2017},{"$f":"'Input Data'!AT108","v":2018},{"$f":"'Input Data'!AT109","v":2019},{"$f":"'Input Data'!AT110","v":2020},{"$f":"'Input Data'!AT111","v":2021},{"$f":"'Input Data'!AT112","v":2022},{"$f":"'Input Data'!AT113","v":2023},{"$f":"'Input Data'!AT114","v":2024},{"$f":"'Input Data'!AT115","v":2025},{"$f":"'Input Data'!AT116","v":2026},{"$f":"'Input Data'!AT117","v":2027},{"$f":"'Input Data'!AT118","v":2028},{"$f":"'Input Data'!AT119","v":2029},{"$f":"'Input Data'!AT120","v":2030},{"$f":"'Input Data'!AT121","v":2031},{"$f":"'Input Data'!AT122","v":2032},{"$f":"'Input Data'!AT123","v":2033},{"$f":"'Input Data'!AT124","v":2034},{"$f":"'Input Data'!AT125","v":2035},{"$f":"'Input Data'!AT126","v":2036},{"$f":"'Input Data'!AT127","v":2037},{"$f":"'Input Data'!AT128","v":2038},{"$f":"'Input Data'!AT129","v":2039},{"$f":"'Input Data'!AT130","v":2040},{"$f":"'Input Data'!AT131","v":2041},{"$f":"'Input Data'!AT132","v":2042}]
[null,"UK£ (million)",null,null,null,"Year -3","Year -2","Year -1",{"$f":"'Input Data'!AS102","v":"Year 1"},{"$f":"'Input Data'!AS103","v":"Year 2"},{"$f":"'Input Data'!AS104","v":"Year 3"},{"$f":"'Input Data'!AS105","v":"Year 4"},{"$f":"'Input Data'!AS106","v":"Year 5"},{"$f":"'Input Data'!AS107","v":"Year 6"},{"$f":"'Input Data'!AS108","v":"Year 7"},{"$f":"'Input Data'!AS109","v":"Year 8"},{"$f":"'Input Data'!AS110","v":"Year 9"},{"$f":"'Input Data'!AS111","v":"Year 10"},{"$f":"'Input Data'!AS112","v":"Year 11"},{"$f":"'Input Data'!AS113","v":"Year 12"},{"$f":"'Input Data'!AS114","v":"Year 13"},{"$f":"'Input Data'!AS115","v":"Year 14"},{"$f":"'Input Data'!AS116","v":"Year 15"},{"$f":"'Input Data'!AS117","v":"Year 16"},{"$f":"'Input Data'!AS118","v":"Year 17"},{"$f":"'Input Data'!AS119","v":"Year 18"},{"$f":"'Input Data'!AS120","v":"Year 19"},{"$f":"'Input Data'!AS121","v":"Year 20"},{"$f":"'Input Data'!AS122","v":"Year 21"},{"$f":"'Input Data'!AS123","v":"Year 22"},{"$f":"'Input Data'!AS124","v":"Year 23"},{"$f":"'Input Data'!AS125","v":"Year 24"},{"$f":"'Input Data'!AS126","v":"Year 25"},{"$f":"'Input Data'!AS127","v":"Year 26"},{"$f":"'Input Data'!AS128","v":"Year 27"},{"$f":"'Input Data'!AS129","v":"Year 28"},{"$f":"'Input Data'!AS130","v":"Year 29"},{"$f":"'Input Data'!AS131","v":"Year 30"},{"$f":"'Input Data'!AS132","v":"Year 31"}]
[]
[]
[null,"Load factor",null,null,null,null,null,null,{"$f":"'Input Data'!AU102","v":1},{"$f":"'Input Data'!AU103","v":1},{"$f":"'Input Data'!AU104","v":1},{"$f":"'Input Data'!AU105","v":1},{"$f":"'Input Data'!AU106","v":1},{"$f":"'Input Data'!AU107","v":1},{"$f":"'Input Data'!AU108","v":1},{"$f":"'Input Data'!AU109","v":1},{"$f":"'Input Data'!AU110","v":1},{"$f":"'Input Data'!AU111","v":1},{"$f":"'Input Data'!AU112","v":1},{"$f":"'Input Data'!AU113","v":1},{"$f":"'Input Data'!AU114","v":1},{"$f":"'Input Data'!AU115","v":1},{"$f":"'Input Data'!AU116","v":1},{"$f":"'Input Data'!AU117","v":1},{"$f":"'Input Data'!AU118","v":1},{"$f":"'Input Data'!AU119","v":1},{"$f":"'Input Data'!AU120","v":1},{"$f":"'Input Data'!AU121","v":1},{"$f":"IF('Input Data'!AW89>20,'Input Data'!AU122,\"\")","v":1},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AU123,\"\")","v":1},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AU124,\"\")","v":1},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AU125,\"\")","v":1},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AU126,\"\")","v":1},{"$f":"IF('Input Data'!AW89>25,'Input Data'!AU127,\"\")","v":1},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AU128,\"\")","v":1},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AU129,\"\")","v":1},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AU130,\"\")","v":1},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AU131,\"\")","v":1},{"$f":"IF('Input Data'!AW89>30,'Input Data'!AU132,\"\")","v":""}]
[null,"Availability ",null,null,null,null,null,null,{"$f":"'Input Data'!AV102","v":0.65},{"$f":"'Input Data'!AV103","v":0.75},{"$f":"'Input Data'!AV104","v":0.85},{"$f":"'Input Data'!AV105","v":0.85},{"$f":"'Input Data'!AV106","v":0.85},{"$f":"'Input Data'!AV107","v":0.85},{"$f":"'Input Data'!AV108","v":0.85},{"$f":"'Input Data'!AV109","v":0.85},{"$f":"'Input Data'!AV110","v":0.85},{"$f":"'Input Data'!AV111","v":0.85},{"$f":"'Input Data'!AV112","v":0.85},{"$f":"'Input Data'!AV113","v":0.85},{"$f":"'Input Data'!AV114","v":0.85},{"$f":"'Input Data'!AV115","v":0.85},{"$f":"'Input Data'!AV116","v":0.85},{"$f":"'Input Data'!AV117","v":0.85},{"$f":"'Input Data'!AV118","v":0.85},{"$f":"'Input Data'!AV119","v":0.85},{"$f":"'Input Data'!AV120","v":0.85},{"$f":"'Input Data'!AV121","v":0.85},{"$f":"IF('Input Data'!AW89>20,'Input Data'!AV122,\"\")","v":0.85},{"$f":"IF(AD19=\"Year 22\",'Input Data'!AV123,\"\")","v":0.85},{"$f":"IF(AE19=\"Year 23\",'Input Data'!AV124,\"\")","v":0.85},{"$f":"IF(AF19=\"Year 24\",'Input Data'!AV125,\"\")","v":0.85},{"$f":"IF(AG19=\"Year 25\",'Input Data'!AV126,\"\")","v":0.85},{"$f":"IF('Input Data'!AW89>25,'Input Data'!AV127,\"\")","v":0.85},{"$f":"IF(AI19=\"Year 27\",'Input Data'!AV128,\"\")","v":0.85},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!AV129,\"\")","v":0.85},{"$f":"IF(AK19=\"Year 29\",'Input Data'!AV130,\"\")","v":0.85},{"$f":"IF(AL19=\"Year 30\",'Input Data'!AV131,\"\")","v":0.85},{"$f":"IF('Input Data'!AW89>30,'Input Data'!AV132,\"\")","v":""}]
[null,"Equivalent yearly hours",null,null,null,null,null,null,{"$f":"I22*8760*I23","v":5694},{"$f":"J22*8760*J23","v":6570},7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,7446,{"$f":"IF('Input Data'!AW89>20, AC22*8760*AC23,\"\")","v":7446},{"$f":"IF(AD19=\"Year 22\",AD22*8760*AD23,\"\")","v":7446},{"$f":"IF(AE19=\"Year 23\",AE22*8760*AE23,\"\")","v":7446},{"$f":"IF(AF19=\"Year 24\",AF22*8760*AF23,\"\")","v":7446},{"$f":"IF(AG19=\"Year 25\",AG22*8760*AG23,\"\")","v":7446},{"$f":"IF('Input Data'!AW89>25,AH22*8760*AH23,\"\")","v":7446},{"$f":"IF(AI19=\"Year 27\",AI22*8760*AI23,\"\")","v":7446},{"$f":"IF(AJ19=\"Year 28\",AJ22*8760*AJ23,\"\")","v":7446},{"$f":"IF(AK19=\"Year 29\",AK22*8760*AK23,\"\")","v":7446},{"$f":"IF(AL19=\"Year 30\",AL22*8760*AL23,\"\")","v":7446},{"$f":"IF('Input Data'!AW89>30,AM22*8760*AM23,\"\")","v":""}]
[null,"Expenditure factor",null,null,null,{"$f":"'Input Data'!AW96","v":0.25},{"$f":"'Input Data'!AW97","v":0.45},{"$f":"'Input Data'!AW98","v":0.3}]
[null,"Revenues"]
[null,"Electricity",null,null,null,null,null,null,{"$f":"$E$6*I24*$R$5/1000","v":334.1314938864852},{"$f":"$E$6*J24*$R$5/1000","v":385.53633909979061},436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,436.94118431309607,{"$f":"IF('Input Data'!AW89>20,$E$6*AC24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AD19=\"Year 22\",$E$6*AD24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AE19=\"Year 23\",$E$6*AE24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AF19=\"Year 24\",$E$6*AF24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AG19=\"Year 25\",$E$6*AG24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF('Input Data'!AW89>25,$E$6*AH24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AI19=\"Year 27\",$E$6*AI24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AJ19=\"Year 28\",$E$6*AJ24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AK19=\"Year 29\",$E$6*AK24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF(AL19=\"Year 30\",$E$6*AL24*$R$5/1000,\"\")","v":436.94118431309607},{"$f":"IF('Input Data'!AW89>30,$E$6*AM24*$R$5/1000,\"\")","v":""}]
[null,"Operating costs"]
[null,"Fuel (Coal)",null,null,null,null,null,null,{"$f":"$M$5*$E$5*I24/1000000","v":95.118269999999995},{"$f":"$M$5*$E$5*J24/1000000","v":109.75185},124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,124.38543,{"$f":"IF('Input Data'!AW89>20,$M$5*$E$5*AC24/1000000,\"\")","v":124.38543},{"$f":"IF(AD19=\"Year 22\",$M$5*$E$5*AD24/1000000,\"\")","v":124.38543},{"$f":"IF(AE19=\"Year 23\",$M$5*$E$5*AE24/1000000,\"\")","v":124.38543},{"$f":"IF(AF19=\"Year 24\",$M$5*$E$5*AF24/1000000,\"\")","v":124.38543},{"$f":"IF(AG19=\"Year 25\",$M$5*$E$5*AG24/1000000,\"\")","v":124.38543},{"$f":"IF('Input Data'!AW89>25,$M$5*$E$5*AH24/1000000,\"\")","v":124.38543},{"$f":"IF(AI19=\"Year 27\",$M$5*$E$5*AI24/1000000,\"\")","v":124.38543},{"$f":"IF(AJ19=\"Year 28\",$M$5*$E$5*AJ24/1000000,\"\")","v":124.38543},{"$f":"IF(AK19=\"Year 29\",$M$5*$E$5*AK24/1000000,\"\")","v":124.38543},{"$f":"IF(AL19=\"Year 30\",$M$5*$E$5*AL24/1000000,\"\")","v":124.38543},{"$f":"IF('Input Data'!AW89>30,$M$5*$E$5*AM24/1000000,\"\")","v":""}]
[null,"Maintenance",null,null,null,null,null,null,{"$f":"$M$6","v":44.5},{"$f":"$M$6","v":44.5},44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,44.5,{"$f":"IF('Input Data'!AW89>20,$M$6,\"\")","v":44.5},{"$f":"IF(AD19=\"Year 22\",$M$6,\"\")","v":44.5},{"$f":"IF(AE19=\"Year 23\",$M$6,\"\")","v":44.5},{"$f":"IF(AF19=\"Year 24\",$M$6,\"\")","v":44.5},{"$f":"IF(AG19=\"Year 25\",$M$6,\"\")","v":44.5},{"$f":"IF('Input Data'!AW89>25,$M$6,\"\")","v":44.5},{"$f":"IF(AI19=\"Year 27\",$M$6,\"\")","v":44.5},{"$f":"IF(AJ19=\"Year 28\",$M$6,\"\")","v":44.5},{"$f":"IF(AK19=\"Year 29\",$M$6,\"\")","v":44.5},{"$f":"IF(AL19=\"Year 30\",$M$6,\"\")","v":44.5},{"$f":"IF('Input Data'!AW89>30,$M$6,\"\")","v":""}]
[null,"Labour",null,null,null,null,null,null,{"$f":"$N$12","v":8.32},8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,8.32,{"$f":"IF('Input Data'!AW89>20,$N$12,\"\")","v":8.32},{"$f":"IF(AD19=\"Year 22\",$N$12,\"\")","v":8.32},{"$f":"IF(AE19=\"Year 23\",$N$12,\"\")","v":8.32},{"$f":"IF(AF19=\"Year 24\",$N$12,\"\")","v":8.32},{"$f":"IF(AG19=\"Year 25\",$N$12,\"\")","v":8.32},{"$f":"IF('Input Data'!AW89>25,$N$12,\"\")","v":8.32},{"$f":"IF(AI19=\"Year 27\",$N$12,\"\")","v":8.32},{"$f":"IF(AJ19=\"Year 28\",$N$12,\"\")","v":8.32},{"$f":"IF(AK19=\"Year 29\",$N$12,\"\")","v":8.32},{"$f":"IF(AL19=\"Year 30\",$N$12,\"\")","v":8.32},{"$f":"IF('Input Data'!AW89>30,$N$12,\"\")","v":""}]
[null,"Chemicals and Consumables",null,null,null,null,null,null,{"$f":"I22*I23*'Input Data'!$AW$74/0.85","v":7.6470588235294124E-2},{"$f":"J22*J23*'Input Data'!$AW$74/0.85","v":8.8235294117647078E-2},{"$f":"K22*K23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"L22*L23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"M22*M23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"N22*N23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"O22*O23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"P22*P23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"Q22*Q23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"R22*R23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"S22*S23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"T22*T23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"U22*U23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"V22*V23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"W22*W23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"X22*X23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"Y22*Y23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"Z22*Z23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"AA22*AA23*'Input Data'!$AW$74/0.85","v":0.1},{"$f":"IF(AB19=\"Year 20\",AB22*AB23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF('Input Data'!AW89>20,AC22*AC23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AD19=\"Year 22\",AD22*AD23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AE19=\"Year 23\",AE22*AE23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AF19=\"Year 24\",AF22*AF23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AG19=\"Year 25\",AG22*AG23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF('Input Data'!AW89>25,AH22*AH23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AI19=\"Year 27\",AI22*AI23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AJ19=\"Year 28\",AJ22*AJ23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AK19=\"Year 29\",AK22*AK23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF(AL19=\"Year 30\",AL22*AL23*'Input Data'!$AW$74/0.85,\"\")","v":0.1},{"$f":"IF('Input Data'!AW89>30,AM22*AM23*'Input Data'!$AW$74/0.85,\"\")","v":""}]
[null,"Waste Disposal",null,null,null,null,null,null,{"$f":"I24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.1274120000000001},{"$f":"J24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.3008599999999999},{"$f":"K24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"L24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"M24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"N24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"O24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"P24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"Q24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"R24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"S24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"T24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"U24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"V24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"W24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"X24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"Y24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"Z24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"AA24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000","v":1.474308},{"$f":"IF(AB19=\"Year 20\",AB24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AW89>20,AC24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AD19=\"Year 22\",AD24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AE19=\"Year 23\",AE24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AF19=\"Year 24\",AF24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AG19=\"Year 25\",AG24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AW89>25,AH24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AI19=\"Year 27\",AI24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AJ19=\"Year 28\",AJ24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AK19=\"Year 29\",AK24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF(AL19=\"Year 30\",AL24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":1.474308},{"$f":"IF('Input Data'!AW89>30,AM24*'Input Data'!$AW$40*'Input Data'!$AW$73/1000000,\"\")","v":""}]
[null,"Insurance + Local Taxes",null,null,null,null,null,null,{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"I5*R10","v":27.094000000000001},{"$f":"IF('Input Data'!AW89>20,I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AD19=\"Year 22\",R10*I5,\"\")","v":27.094000000000001},{"$f":"IF(AE19=\"Year 23\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AF19=\"Year 24\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AG19=\"Year 25\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF('Input Data'!AW89>25,I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AI19=\"Year 27\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AJ19=\"Year 28\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AK19=\"Year 29\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF(AL19=\"Year 30\",I5*R10,\"\")","v":27.094000000000001},{"$f":"IF('Input Data'!AW89>30,I5*R10,\"\")","v":""}]
[null,"CO2 Emissions ",null,null,null,null,null,null,{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*I24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*J24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*K24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*L24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*M24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*N24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*O24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*P24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*Q24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*R24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*S24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*T24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*U24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*V24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*W24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*X24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*Y24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*Z24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*AA24/1000000","v":0},{"$f":"'Input Data'!$AW$33*'Input Data'!$AW$77*AB24/1000000","v":0},{"$f":"IF('Input Data'!AW89>20,'Input Data'!$AW$33*'Input Data'!$AW$77*AC24/1000000,\"\")","v":0},{"$f":"IF(AD19=\"Year 22\",'Input Data'!$AW$33*'Input Data'!$AW$77*AD24/1000000,\"\")","v":0},{"$f":"IF(AE19=\"Year 23\",'Input Data'!$AW$33*'Input Data'!$AW$77*AE24/1000000,\"\")","v":0},{"$f":"IF(AF19=\"Year 24\",'Input Data'!$AW$33*'Input Data'!$AW$77*AF24/1000000,\"\")","v":0},{"$f":"IF(AG19=\"Year 25\",'Input Data'!$AW$33*'Input Data'!$AW$77*AG24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AW89>25,'Input Data'!$AW$33*'Input Data'!$AW$77*AH24/1000000,\"\")","v":0},{"$f":"IF(AI19=\"Year 27\",'Input Data'!$AW$33*'Input Data'!$AW$77*AI24/1000000,\"\")","v":0},{"$f":"IF(AJ19=\"Year 28\",'Input Data'!$AW$33*'Input Data'!$AW$77*AJ24/1000000,\"\")","v":0},{"$f":"IF(AK19=\"Year 29\",'Input Data'!$AW$33*'Input Data'!$AW$77*AK24/1000000,\"\")","v":0},{"$f":"IF(AL19=\"Year 30\",'Input Data'!$AW$33*'Input Data'!$AW$77*AL24/1000000,\"\")","v":0},{"$f":"IF('Input Data'!AW89>30,'Input Data'!$AW$33*'Input Data'!$AW$77*AM24/1000000,\"\")","v":""}]
[null,"Fixed Capital Expenditure",null,null,null,{"$f":"I10*F25","v":474.14499999999998},{"$f":"I10*G25","v":853.46100000000001},{"$f":"H25*I10","v":568.97399999999993}]
[]
[null,"Total Cash Flow (yearly)",null,null,null,{"$f":"SUM(F27:F27)-SUM(F29:F35)-F36","v":-474.14499999999998},-853.46100000000001,-568.97399999999993,157.89534129824995,194.48139380567298,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,231.0674463130961,{"$f":"IF(AC19=\"Year 21\",SUM(AC27:AC27)-SUM(AC29:AC35)-AC36,\"\")","v":231.0674463130961},{"$f":"IF(AD19=\"Year 22\",SUM(AD27:AD27)-SUM(AD29:AD35)-AD36,\"\")","v":231.0674463130961},{"$f":"IF(AE19=\"Year 23\",SUM(AE27:AE27)-SUM(AE29:AE35)-AE36,\"\")","v":231.0674463130961},{"$f":"IF(AF19=\"Year 24\",SUM(AF27:AF27)-SUM(AF29:AF35)-AF36,\"\")","v":231.0674463130961},{"$f":"IF(AG19=\"Year 25\",SUM(AG27:AG27)-SUM(AG29:AG35)-AG36,\"\")","v":231.0674463130961},{"$f":"IF(AH19=\"Year 26\",SUM(AH27:AH27)-SUM(AH29:AH35)-AH36,\"\")","v":231.0674463130961},{"$f":"IF(AI19=\"Year 27\",SUM(AI27:AI27)-SUM(AI29:AI35)-AI36,\"\")","v":231.0674463130961},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ27:AJ27)-SUM(AJ29:AJ35)-AJ36,\"\")","v":231.0674463130961},{"$f":"IF(AK19=\"Year 29\",SUM(AK27:AK27)-SUM(AK29:AK35)-AK36,\"\")","v":231.0674463130961},{"$f":"IF(AL19=\"Year 30\",SUM(AL27:AL27)-SUM(AL29:AL35)-AL36,\"\")","v":231.0674463130961},{"$f":"IF(AM19=\"Year 31\",SUM(AM27:AM27)-SUM(AM29:AM35)-AM36,\"\")","v":0}]
[null,"Total Cash Flow (accumulated)",null,null,null,{"$f":"F38","v":-474.14499999999998},{"$f":"-1*(ABS(G38)+ABS(F39))","v":-1327.606},{"$f":"-1*(ABS(H38)+ABS(G39))","v":-1896.58},{"$f":"H39+I38","v":-1738.6846587017499},{"$f":"I39+J38","v":-1544.2032648960769},-1313.1358185829808,-1082.0683722698848,-851.00092595678871,-619.93347964369264,-388.86603333059657,-157.79858701750047,73.268859295595632,304.33630560869176,535.40375192178783,766.4711982348839,997.53864454797997,1228.6060908610762,1459.6735371741722,1690.7409834872683,1921.8084298003644,2152.8758761134604,2383.9433224265567,2615.010768739653,{"$f":"IF(AC19=\"Year 21\",AB39+AC38,\"\")","v":2846.0782150527493},{"$f":"IF(AD19=\"Year 22\",AC39+AD38,\"\")","v":3077.1456613658456},{"$f":"IF(AE19=\"Year 23\",AD39+AE38,\"\")","v":3308.2131076789419},{"$f":"IF(AF19=\"Year 24\",AE39+AF38,\"\")","v":3539.2805539920382},{"$f":"IF(AG19=\"Year 25\",AF39+AG38,\"\")","v":3770.3480003051345},{"$f":"IF(AH19=\"Year 26\",AG39+AH38,\"\")","v":4001.4154466182308},{"$f":"IF(AI19=\"Year 27\",AH39+AI38,\"\")","v":4232.4828929313271},{"$f":"IF(AJ19=\"Year 28\",AI39+AJ38,\"\")","v":4463.5503392444234},{"$f":"IF(AK19=\"Year 29\",AJ39+AK38,\"\")","v":4694.6177855575197},{"$f":"IF(AL19=\"Year 30\",AK39+AL38,\"\")","v":4925.685231870616},{"$f":"IF(AM19=\"Year 31\",AL39+AM38,\"\")","v":4925.685231870616}]
[]
[null,"Discounted Cash Flow (yearly)",null,null,null,{"$f":"F39/(1+R9)","v":-431.04090909090905},{"$f":"G38/(1+R9)^2","v":-705.33966942148754},{"$f":"H38/(1+R9)^3","v":-427.4785875281741},{"$f":"I38/(1+R9)^4","v":107.84464264616481},{"$f":"J38/(1+R9)^5","v":120.75764435220701},{"$f":"K38/(1+R9)^6","v":130.43154952784352},{"$f":"L38/(1+R9)^7","v":118.57413593440317},{"$f":"M38/(1+R9)^8","v":107.79466903127563},{"$f":"N38/(1+R9)^9","v":97.995153664796021},{"$f":"O38/(1+R9)^10","v":89.086503331632727},{"$f":"P38/(1+R9)^11","v":80.987730301484291},{"$f":"Q38/(1+R9)^12","v":73.625209364985722},{"$f":"R38/(1+R9)^13","v":66.932008513623387},{"$f":"S38/(1+R9)^14","v":60.847280466930336},{"$f":"T38/(1+R9)^15","v":55.315709515391212},{"$f":"U38/(1+R9)^16","v":50.287008650355645},{"$f":"V38/(1+R9)^17","v":45.715462409414222},{"$f":"W38/(1+R9)^18","v":41.559511281285658},{"$f":"X38/(1+R9)^19","v":37.781373892077859},{"$f":"Y38/(1+R9)^20","v":34.346703538252605},{"$f":"Z38/(1+R9)^21","v":31.224275943865997},{"$f":"AA38/(1+R9)^22","v":28.385705403514539},{"$f":"AB38/(1+R9)^23","v":25.80518673046776},{"$f":"IF(AC19=\"Year 21\",AC38/(1+R9)^24,\"\")","v":23.459260664061606},{"$f":"IF(AD19=\"Year 22\",AD38/(1+R9)^25,\"\")","v":21.326600603692363},{"$f":"IF(AE19=\"Year 23\",AE38/(1+R9)^26,\"\")","v":19.387818730629419},{"$f":"IF(AF19=\"Year 24\",AF38/(1+R9)^27,\"\")","v":17.625289755117652},{"$f":"IF(AG19=\"Year 25\",AG38/(1+R9)^28,\"\")","v":16.022990686470592},{"$f":"IF(AH19=\"Year 26\",AH38/(1+R9)^29,\"\")","v":14.566355169518721},{"$f":"IF(AI19=\"Year 27\",AI38/(1+R9)^30,\"\")","v":13.242141063198835},{"$f":"IF(AJ19=\"Year 28\",AJ38/(1+R9)^31,\"\")","v":12.038310057453486},{"$f":"IF(AK19=\"Year 29\",AK38/(1+R9)^32,\"\")","v":10.943918234048622},{"$f":"IF(AL19=\"Year 30\",AL38/(1+R9)^33,\"\")","v":9.9490165764078373},{"$f":"IF(AM19=\"Year 31\",AM38/(1+R9)^34,\"\")","v":0}]
[null,"Discounted Cash Flow (accumulated)",null,null,null,{"$f":"F41","v":-431.04090909090905},{"$f":"SUM(G41+F42)","v":-1136.3805785123966},-1563.8591660405707,-1456.0145233944058,-1335.2568790421988,-1204.8253295143552,-1086.2511935799521,-978.4565245486765,-880.46137088388048,-791.37486755224779,-710.38713725076354,-636.76192788577782,-569.82991937215445,-508.98263890522412,-453.66692938983289,-403.37992073947726,-357.66445833006304,-316.10494704877738,-278.32357315669952,-243.97686961844693,-212.75259367458094,-184.36688827106639,-158.56170154059862,{"$f":"IF(AC19=\"Year 21\",SUM(AC41+AB42),\"\")","v":-135.102440876537},{"$f":"IF(AD19=\"Year 22\",SUM(AD41+AC42),\"\")","v":-113.77584027284465},{"$f":"IF(AE19=\"Year 23\",SUM(AE41+AD42),\"\")","v":-94.388021542215228},{"$f":"IF(AF19=\"Year 24\",SUM(AF41+AE42),\"\")","v":-76.762731787097579},{"$f":"IF(AG19=\"Year 25\",SUM(AG41+AF42),\"\")","v":-60.739741100626986},{"$f":"IF(AH19=\"Year 26\",SUM(AH41+AG42),\"\")","v":-46.173385931108264},{"$f":"IF(AI19=\"Year 27\",SUM(AI41+AH42),\"\")","v":-32.931244867909427},{"$f":"IF(AJ19=\"Year 28\",SUM(AJ41+AI42),\"\")","v":-20.892934810455941},{"$f":"IF(AK19=\"Year 29\",SUM(AK41+AJ42),\"\")","v":-9.9490165764073186},{"$f":"IF(AL19=\"Year 30\",SUM(AL41+AK42),\"\")","v":5.1869619710487314E-13},{"$f":"IF(AM19=\"Year 31\",SUM(AM41+AL42),\"\")","v":5.1869619710487314E-13}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden acc cf",null,{"$f":"SUM(AC41+AB42)","v":-135.102440876537},{"$f":"IF(AD41=\"\",AC42,SUM(AD41+AC42))","v":-113.77584027284465},{"$f":"IF(AE41=\"\",AD44,SUM(AE41+AD44))","v":-94.388021542215228},{"$f":"IF(AF41=\"\",AE44,SUM(AF41+AE44))","v":-76.762731787097579},{"$f":"IF(AG41=\"\",AF44,SUM(AG41+AF44))","v":-60.739741100626986},-46.173385931108264,-32.931244867909427,-20.892934810455941,-9.9490165764073186,5.1869619710487314E-13,5.1869619710487314E-13,5.1869619710487314E-13]

{"sheet":"Summary Results","index":12,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"IGCC w CC","IGCC w/o CC","USCPC w CC","USCPC wo CC","CCGT w 90% CC","CCGT w 75% CC","CCGT w/o CC","Oxyfuel"]
[null,null,"Case 1A","Case 1B","Case 2A","Case 2B","Case 3A","Case 3A(ii)","Case 3B","Case 4"]
["Power Production","MWgross",{"$f":"'Input Data'!G22","v":923.8},{"$f":"'Input Data'!N22","v":878.1},{"$f":"'Input Data'!AI22","v":745.7},{"$f":"'Input Data'!AP22","v":836.2},{"$f":"'Input Data'!U22","v":955.3},{"$f":"'Input Data'!BF22","v":970.7},{"$f":"'Input Data'!AB22","v":1037.5999999999999},{"$f":"'Input Data'!AW22","v":855.4}]
[null,"MWnet",{"$f":"'Input Data'!G23","v":700.09999999999991},{"$f":"'Input Data'!N23","v":746.1},{"$f":"'Input Data'!AI23","v":626.70000000000005},{"$f":"'Input Data'!AP23","v":779.2},{"$f":"'Input Data'!U23","v":842.3},{"$f":"'Input Data'!BF23","v":872.30000000000007},{"$f":"'Input Data'!AB23","v":990.8},{"$f":"'Input Data'!AW23","v":605.59999999999991}]
["Electricity Production Cost","£ / MWh",{"$f":"'IGCC w CC'!R5*1000","v":76.207943053720697},{"$f":"'IGCC wo CC'!R5*1000","v":59.493504120862028},{"$f":"'USCPC w CC'!R5*1000","v":87.313194197154473},{"$f":"'USCPC wo CC'!R5*1000","v":56.237720262192852},{"$f":"'CCGT w 90% CC'!R5*1000","v":69.567271548539495},{"$f":"'CCGT w 75% CC'!R5*1000","v":65.891776630484671},{"$f":"'CCGT wo CC'!R5*1000","v":47.882899337235422},{"$f":"'OXYFUEL with CC'!R5*1000","v":96.897837107290528}]
["CO2 Produced","te/h",{"$f":"'Input Data'!G31","v":647.20833333333337},{"$f":"'Input Data'!N31","v":548},{"$f":"'Input Data'!AI31","v":608.16666666666663},{"$f":"'Input Data'!AP31","v":608},{"$f":"'Input Data'!U31","v":346.83333333333331},{"$f":"'Input Data'!BF31","v":347.1},{"$f":"'Input Data'!AB31","v":347},{"$f":"'Input Data'!AW31","v":607.90000000000009}]
["CO2 Captured","te/h",{"$f":"'Input Data'!G32","v":582.33333333333337},0,{"$f":"'Input Data'!AI32","v":547.16666666666663},0,{"$f":"'Input Data'!U32","v":312.83333333333331},{"$f":"'Input Data'!BF32","v":261.10000000000002},0,{"$f":"'Input Data'!AW32","v":549.31666666666672}]
["Carbon Capture Efficiency","%",90,0,90,0,90,75,0,90]
["CO2 Emitted","te/h",{"$f":"'Input Data'!G33","v":64.875},{"$f":"'Input Data'!N33","v":548},{"$f":"'Input Data'!AI33","v":61},{"$f":"'Input Data'!AP33","v":608},{"$f":"'Input Data'!U33","v":34},{"$f":"'Input Data'!BF33","v":86},{"$f":"'Input Data'!AB33","v":347},{"$f":"'Input Data'!AW33","v":58.583333333333336}]
["CO2 Emissions Cost","£ / te CO2",{"$f":"'Input Data'!G77","v":0},{"$f":"'Input Data'!N77","v":0},{"$f":"'Input Data'!AI77","v":0},{"$f":"'Input Data'!AP77","v":0},{"$f":"'Input Data'!U77","v":0},{"$f":"'Input Data'!BF77","v":0},{"$f":"'Input Data'!AB77","v":0},{"$f":"'Input Data'!AW77","v":0}]
["Specific CO2 Emissions (Gross)","g / KWhgross",{"$f":"C10/C4*1000","v":70.22623944576749},{"$f":"D10/D4*1000","v":624.07470675321724},81.802333378034049,727.09878019612529,35.590913849052654,{"$f":"H10/H4*1000","v":88.595858658699896},334.42559753276794,68.486478060946155]
["Specific CO2 Emissions (Net)","g / Kwhnet",{"$f":"C10/C5*1000","v":92.665333523782323},{"$f":"D10/D5*1000","v":734.48599383460657},97.335248125099724,780.2874743326488,40.365665439867037,{"$f":"H10/H5*1000","v":98.589934655508415},{"$f":"I10/I5*1000","v":350.22204279370209},96.736019374724819]
[]
["CO2 Captured (Removed) Cost","£ / te",{"$f":"(C6-D6)/(C8/C5)","v":20.094640006115085},"n/a",{"$f":"(E6-F6)/(E8/E5)","v":35.592445047286844},"n/a",{"$f":"(G6-I6)/(G8/G5)","v":58.384912243733893},{"$f":"(H6-I6)/(H8/H5)","v":60.165238080816998},"n/a",{"$f":"(J6-F6)/(J8/J5)","v":44.826178151141377}]
["CO2 Avoided Cost","£ / te",{"$f":"(C6-D6)/(D13-C13)*1000","v":26.042226382622392},"n/a",{"$f":"(E6-F6)/(F13-E13)*1000","v":45.501680414052551},"n/a",{"$f":"(G6-I6)/(I13-G13)*1000","v":69.982010363924132},{"$f":"(H6-I6)/(I13-H13)*1000","v":71.56828048095899},"n/a",{"$f":"(J6-F6)/(F13-J13)*1000","v":59.483622703429859}]
[]
[]
["Cost of CO2 Captured (Removed) and Avoided"]
[]
["CO2 Captured (Removed) costs are calculated using the following equation:"]
[]
[]
[null,"CO2 Captured (Removed)  [£ / te] = ",null,null,"(Electricty Costw CO2 removal - Electricity Cost w/o CO2 removal) [ £ / kWh ]"]
[null,null,null,null,null,"CO2 removed [ te / kWh ]"]
[]
[]
["CO2 Avoided costs are calculated using the following equation:"]
[]
[]
[null,"CO2 Avoided [£ / te] = ",null,null,"(Electricty Costw CO2 removal - Electricity Cost w/o CO2 removal) [ £ / kWh ]"]
[null,null,null,null,"(Specific Emissionswo CO2 removal - Specifc Emissionsw CO2 removal) [ te / kWh ]"]