{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Intro","PVNB M2","PVNB(M1) Info","PV(NB)(M2) Info","NB(M2) Info","PVNB Results Summary","PVSF M2","PVSF(M1) Info","PV(SF)(M2) Info","SF(M2) Info","SF_CBA","PV(SF) Revenue_Base","PV(SF) Cost_Base","General Finance Analysis (PVSF)","PV(SF)_CBA","PVSF(Existing)_CBA","PVSF_CBA","PVSF Results Summary","PV(NB) Revenue_Base","PV(NB) Cost_Base","General Finance Analysis (PVNB)","PV(NB)_CBA","PVNB_CBA","NB_CBA"],"not_rendered":{"charts":6,"images":13,"macros":1,"external_links":0,"defined_names":94,"comments":20,"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":"Intro","index":0,"n_rows":18,"n_cols":8,"rows_kept":18,"cut":false,"hidden":false,"merged":[[2,0,2,11],[8,0,8,3],[8,7,8,10],[4,0,4,3],[7,0,7,7],[5,0,5,11]]}
[]
[]
["Note: This Excel tool is designed for this specific project, results may not be generalized."]
[]
["Step 1: Enable Macros"]
["Note: This calculator is for use with Excel for Mac 2011 and Excel 2007 or later."]
[]
["Step 2: Choose Project"]
["To Evaluate PV Noise Barrier (PVNB)",null,null,null,null,null,null,"To Evaluate PV Snow Fences (PVSF)"]
["Method 1 (M1): From a form wizard (one step)",null,null,null,null,null,null,"Method 1 (M1): From a form wizard (one step)"]
[]
[]
["For fast evaluation with limited access to analysis input parameters."]
[]
["Method 2 (M2): From Detailed Forms (Multiple Steps)",null,null,null,null,null,null,"Method 2 (M2): From Detailed Forms (Multiple Steps)"]
[]
[]
["For detailed evaluation with full access to all analysis input parameters."]

{"sheet":"PVNB M2","index":1,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":true,"merged":[[7,0,7,5],[8,0,8,5],[10,0,10,5],[11,0,11,5],[4,0,4,5]]}
[]
[]
[]
[]
["Step 3: Change the PV System Info if Known"]
["Note: Use PVWatts Calculator for more accurate calculation, leave it as default as unknown."]
[]
["Step 4: Change the Noise Barrier Info if Known"]
["Note: Leave it as default if unknown."]
[]
["Step 5: Generate Outputs and Analysis of Results"]
["Note: Expand the results for more information."]

{"sheet":"PVNB(M1) Info","index":2,"n_rows":29,"n_cols":11,"rows_kept":29,"cut":false,"hidden":true,"merged":[[21,5,21,6],[0,5,0,10],[2,5,2,6],[9,5,9,6],[14,5,14,6],[10,2,10,3],[9,0,9,1],[13,0,13,1],[0,0,0,3],[1,0,1,1],[1,2,1,3],[5,0,5,1],[6,2,6,3]]}
["PVNB (Method 1) Inputs & Outputs",null,null,null,null," Information Table"]
["General Info",null,"PV Info",null,null,"PV System Cost Inputs (2020 U.S. Dollars)","Value","Li-ion Standalone Storage System Inputs","Value","PV System Info","Value"]
["Project Length (mi)",{"$f":"'PV(NB)(M2) Info'!F3","v":1},"Panel Capacity (Watt)",{"$f":"'PV(NB)(M2) Info'!F4","v":375},null,"Direct Capital Costs ($/W)",null,"DC System Size (KW)",{"$f":"Table14[[#This Row],[Value]]","v":990},"Project Length (mi)",{"$f":"Table12[[#This Row],[Value]]","v":1}]
["Real Discount Rate (%)",{"$f":"'PV(NB)(M2) Info'!B25","v":3.5000000000000001E-3},"Number of Panels/mi",{"$f":"'PV(NB)(M2) Info'!F5","v":2640},null,"Module Price ",{"$f":"'PV(NB)(M2) Info'!B4","v":0.65},"Storage Duration (hr)",{"$f":"Table14[[#This Row],[Value]]","v":2},"Panel Capacity (Watt)",{"$f":"Table12[[#This Row],[Value]]","v":375}]
["Sale & Use Tax (%)",{"$f":"'PV(NB)(M2) Info'!B14","v":6.8750000000000006E-2},"Tilt (deg)",{"$f":"'PV(NB)(M2) Info'!F10","v":90},null,"Inverter Price ",{"$f":"'PV(NB)(M2) Info'!B5","v":0.15},"Li-ion battery Cost ($/kWh)",{"$f":"Table14[[#This Row],[Value]]","v":209},"Number of Panel/mi",{"$f":"Table12[[#This Row],[Value]]","v":2640}]
["Utility Info",null,"Azimuth (deg)",{"$f":"'PV(NB)(M2) Info'!F11","v":180},null,"BOS Equipment",{"$f":"'PV(NB)(M2) Info'!B6","v":0.35},"Battery Cost ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.41799999999999998},"Panel Length (foot)",{"$f":"Table12[[#This Row],[Value]]","v":6.42}]
["Utility Price ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D19","v":0.12},"SF Info",null,null,"Direct Installation Labor ",{"$f":"'PV(NB)(M2) Info'!B7","v":0.2},"Battery central inverter ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":7.0000000000000007E-2},"Panel Width (foot)",{"$f":"Table12[[#This Row],[Value]]","v":3.25}]
["Selling Price ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D20","v":0.11},"NB Material",{"$f":"'NB(M2) Info'!B7","v":"Concrete"},null,"Grid Interconnection and Transmission",{"$f":"'PV(NB)(M2) Info'!B8","v":0.05},"Structural BOS ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.03},"Degradation Rate",{"$f":"Table12[[#This Row],[Value]]","v":8.0000000000000002E-3}]
["PPA Price for Indirect Ownership ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D21","v":0.1},"# of noise-sensitive receptors/mi",{"$f":"'NB(M2) Info'!B13","v":51},null,"Supply Chain Costs",{"$f":"'PV(NB)(M2) Info'!B9","v":0.11499999999999999},"Electrical BOS ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.1},"System Losses (%)",{"$f":"Table12[[#This Row],[Value]]","v":0.14080000000000001}]
["PV System Costs Outputs ($/W）",null,"MnDOT’s cost effectiveness value ",{"$f":"'NB(M2) Info'!B14","v":78500},null,"Indirect Capital Costs ($/W)",null,"Installation labor & equipment ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":7.0000000000000007E-2},"Tilt (deg)",{"$f":"Table12[[#This Row],[Value]]","v":90}]
["Total Direct Capital Costs ($/W)",{"$f":"'PV(NB)(M2) Info'!H3","v":1.5149999999999999},"Energy Outputs",null,null,"Permitting and Environmental Studies ",{"$f":"'PV(NB)(M2) Info'!B11","v":4.8000000000000001E-2},"EPC overhead ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.03},"Azimuth (deg)",{"$f":"Table12[[#This Row],[Value]]","v":180}]
["Total Indirect Capital Costs ($/W)",{"$f":"'PV(NB)(M2) Info'!H4","v":0.37706250000000002},"DC System Size (KW)",{"$f":"'PV(NB)(M2) Info'!H11","v":990},null,"Customer Acquisition and System Design",{"$f":"'PV(NB)(M2) Info'!B12","v":0.05},"Land acquisition ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.01},"Inverter Efficiency (%)",{"$f":"Table12[[#This Row],[Value]]","v":0.96}]
["Total O&M Costs ($/W)",{"$f":"'PV(NB)(M2) Info'!H5","v":0.375},"Base Energy Output (kWh)",{"$f":"'PV(NB)(M2) Info'!H12","v":991032.32970086392},null,"Other Overheads",{"$f":"'PV(NB)(M2) Info'!B13","v":0.2},"Permitting fee ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.01},"Average Peak Sun Hours for MN (hrs/day)",{"$f":"Table12[[#This Row],[Value]]","v":4.53}]
["Li-ion Standalone Storage System Outputs ($/W)",null,"PVWatts Annual AC Energy Output (kWh)",{"$f":"'PV(NB)(M2) Info'!H13","v":990979},null,"Sales and Use Taxes (%)",{"$f":"'PV(NB)(M2) Info'!B14","v":6.8750000000000006E-2},"Interconnection fee ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.03},"Electricity Rate (2020 U.S. Dollars)","Value"]
["∑ EPC cost ",{"$f":"'PV(NB)(M2) Info'!H7","v":0.76736250000000006},"Estimate Annual AC Energy Output (kWh)",{"$f":"'PV(NB)(M2) Info'!H14","v":991032.32970086392},null,"O&M Costs ($/W)",null,"Contingency ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.02},"Utility Price ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D19","v":0.12}]
["∑ Developer cost ",{"$f":"'PV(NB)(M2) Info'!H8","v":0.13},"EPA Greenhouse Gas Equivalencies (Metric Tons CO2)",{"$f":"'PV(NB)(M2) Info'!H15","v":702.60411099999988},null,"Inverter Lifetime (years) ",{"$f":"'PV(NB)(M2) Info'!B16","v":13},"Developer overhead ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.02},"Selling Price ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D20","v":0.11}]
["∑ Total energy storage system cost ($/W)",{"$f":"'PV(NB)(M2) Info'!H9","v":0.89736250000000006},"Final Annual AC Energy Output (kWh)",{"$f":"'PV(NB)(M2) Info'!H18","v":990979},null,"Inverter Replacement ",{"$f":"'PV(NB)(M2) Info'!B17","v":0.09},"EPC/developer net profit ($/W)",{"$f":"Table14[[#This Row],[Value]]","v":0.04},"PPA Price for Indirect Ownership ($/kWh)",{"$f":"'PV(NB)(M2) Info'!D21","v":0.1}]
[null,null,null,null,null,"Insurance Cost by Capacity  ($/kW-yr) ",{"$f":"'PV(NB)(M2) Info'!B18","v":5},"Social Cost Info (Per Short ton of Bituminous Coal)","Value","Self-Consumption Utilization Rate (%)",{"$f":"'PV(NB)(M2) Info'!D22","v":1}]
[null,null,null,null,null,"O&M Annual Cost by Capacity ($/kW-yr) ",{"$f":"'PV(NB)(M2) Info'!B19","v":10},"Heating Value of Bituminous Coal (mmBtu)",{"$f":"'PV(NB)(M2) Info'!F15","v":24.93},"Noise Barrier Info ","New NB"]
[null,null,null,null,null,"Recycling Cost ",{"$f":"'PV(NB)(M2) Info'!B21","v":0.17},"1 kWh to BTU",{"$f":"'PV(NB)(M2) Info'!F16","v":3412},"Average Height Feet",{"$f":"'NB(M2) Info'!B3","v":20}]
[null,null,null,null,null,"System Salvage Value (% of module cost) ",{"$f":"'PV(NB)(M2) Info'!B22","v":0.15},"Electricity Output (kWh)",{"$f":"'PV(NB)(M2) Info'!F17","v":7306.5650644783118},"Area Sq Ft",{"$f":"'NB(M2) Info'!B5","v":105600}]
[null,null,null,null,null,"Financial Parameters and Incentive",null,"kg CO2 ",{"$f":"'PV(NB)(M2) Info'!F18","v":2325},"Year of Original Construction",2021]
[null,null,null,null,null,"Analysis Period  (Effective System Lifetime)",{"$f":"'PV(NB)(M2) Info'!B24","v":25},"g CH4",{"$f":"'PV(NB)(M2) Info'!F19","v":274},"Life Span (years)",{"$f":"IF(K24=\"Concrete\",50,30)","v":50}]
[null,null,null,null,null,"Real Discount Rate (%/yr) ",{"$f":"'PV(NB)(M2) Info'!B25","v":3.5000000000000001E-3},"g N2O ",{"$f":"'PV(NB)(M2) Info'!F20","v":40},"Primary Construction Material",{"$f":"'NB(M2) Info'!B7","v":"Concrete"}]
[null,null,null,null,null,"Federal Income Tax Rate (%/yr) ",{"$f":"'PV(NB)(M2) Info'!B26","v":0},"GHG Emission Social Cost (2020 U.S. Dollars)","Value","Installation & Materials Costs  ($/sq ft) ",{"$f":"'NB(M2) Info'!B8","v":36}]
[null,null,null,null,null,"State Income Tax Rate (%/yr) ",{"$f":"'PV(NB)(M2) Info'!B27","v":0},"Per metric ton CO2",{"$f":"'PV(NB)(M2) Info'!F22","v":42},"Disposal cost ($/sq ft)",{"$f":"'NB(M2) Info'!B9","v":5}]
[null,null,null,null,null,"Federal ITC Qualification",{"$f":"'PV(NB)(M2) Info'!B28","v":0.1},"Per metric ton CH4",{"$f":"'PV(NB)(M2) Info'!F23","v":1200},"Maintenance Cost ($/sq ft-Year)",{"$f":"'NB(M2) Info'!B10","v":0}]
[null,null,null,null,null,"Other Incentives",{"$f":"'PV(NB)(M2) Info'!B29","v":0},"Per metric ton N2O",{"$f":"'PV(NB)(M2) Info'!F24","v":15000},"# of noise-sensitive receptors/mi",{"$f":"'NB(M2) Info'!B13","v":51}]
[null,null,null,null,null,"RECs ($/1MW)",{"$f":"'PV(NB)(M2) Info'!B30","v":0.65},"GHG Emission Ratio (Coal/Solar)",{"$f":"'PV(NB)(M2) Info'!F25","v":8.3699999999999992},"MnDOT’s cost effectiveness value ",{"$f":"'NB(M2) Info'!B14","v":78500}]

{"sheet":"PV(NB)(M2) Info","index":3,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":true,"merged":[[19,0,19,1],[22,0,22,1],[0,0,0,5],[0,6,0,7],[15,6,15,7],[16,6,16,7],[9,0,9,1],[2,0,2,1],[14,0,14,1]]}
["PV &Finance Inputs",null,null,null,null,null,"PV Costs & Energy Outputs"]
["PV System Cost Inputs (2020 U.S. Dollars)","Value","Li-ion Standalone Storage System Inputs","Value","PV System Info","Value","PV System Costs Outputs ($/W）","Value"]
["Direct Capital Costs ($/W)",null,"DC System Size (KW)",{"$f":"H11","v":990},"Project Length (mi)",1,"Total Direct Capital Costs ($/W)",{"$f":"SUM(B4:B9)","v":1.5149999999999999}]
["Module Price ",{"$f":"0.65*F3^(-(0.07029))","v":0.65},"Storage Duration (hr)",2,"Panel Capacity (Watt)",375,"Total Indirect Capital Costs ($/W)",{"$f":"SUM(B11:B13)+B14*SUM(B4:B6)","v":0.37706250000000002}]
["Inverter Price ",{"$f":"0.15*F3^(-(0.0587))","v":0.15},"Li-ion battery Cost ($/kWh)",209,"Number of Panel/mi",2640,"Total O&M Costs ($/W)",{"$f":"(B18+B19)*B24/1000","v":0.375}]
["BOS Equipment",{"$f":"0.35*F3^(-(0.0487))","v":0.35},"Battery Cost ($/W)",{"$f":"D5*D4/1000","v":0.41799999999999998},"Panel Length (foot)",6.42,"Li-ion Standalone Storage System Outputs ($/W)","Value"]
["Direct Installation Labor ",{"$f":"0.2*F3^(-(0.1004))","v":0.2},"Battery central inverter ($/W)",7.0000000000000007E-2,"Panel Width (foot)",3.25,"∑ EPC cost ",{"$f":"SUM(D6:D11)*(1+B14)","v":0.76736250000000006}]
["Grid Interconnection and Transmission",{"$f":"0.05*F3^(-(0.0741))","v":0.05},"Structural BOS ($/W)",0.03,"Degradation Rate",8.0000000000000002E-3,"∑ Developer cost ",{"$f":"SUM(D12:D17)","v":0.13}]
["Supply Chain Costs",{"$f":"0.1*SUM(B4:B6)","v":0.11499999999999999},"Electrical BOS ($/W)",0.1,"System Losses (%)",{"$f":"IF(AND(F5=2640,F10=45),25%,14.08%)","v":0.14080000000000001},"∑ Total energy storage system cost ($/W)",{"$f":"H7+H8","v":0.89736250000000006}]
["Indirect Capital Costs ($/W)",null,"Installation labor & equipment ($/W)",7.0000000000000007E-2,"Tilt (deg)",90,"Energy Outputs","Value"]
["Permitting and Environmental Studies ",{"$f":"0.048*F3^(-(0.068))","v":4.8000000000000001E-2},"EPC overhead ($/W)",0.03,"Azimuth (deg)",180,"DC System Size (KW)",{"$f":"F4*F5*F3/1000","v":990}]
["Customer Acquisition and System Design",{"$f":"0.05*F3^(-(0.1325))","v":0.05},"Land acquisition ($/W)",0.01,"Inverter Efficiency (%)",0.96,"Base Energy Output (kWh)",{"$f":"H11*F12*F13*(1-F9)*365*(IF(F10=90,0.734,1))","v":991032.32970086392}]
["Other Overheads",{"$f":"0.2*F3^(-(0.1004))","v":0.2},"Permitting fee ($/W)",0.01,"Average Peak Sun Hours for MN (hrs/day)",4.53,"PVWatts Annual AC Energy Output (kWh)",990979]
["Sales and Use Taxes (%)",6.8750000000000006E-2,"Interconnection fee ($/W)",0.03,"Social Cost Info (Per Short ton of Bituminous Coal)","Value","Estimate Annual AC Energy Output (kWh)",{"$f":"IF(F11=90, 0.7308*H12, IF(F11=270,0.7363*H12,H12))","v":991032.32970086392}]
["O&M Costs ($/W)",null,"Contingency ($/W)",0.02,"Heating Value of Bituminous Coal (mmBtu)",24.93,"EPA Greenhouse Gas Equivalencies (Metric Tons CO2)",{"$f":"0.709*H18/1000","v":702.60411099999988}]
["Inverter Lifetime (years) ",13,"Developer overhead ($/W)",0.02,"1 kWh to BTU",3412,"Choose Energy Output Options Below:"]
["Inverter Replacement ($/W)",{"$f":"0.09*F3^(-(0.0587))","v":0.09},"EPC/developer net profit ($/W)",0.04,"Electricity Output (kWh)",{"$f":"F15*1000000/F16","v":7306.5650644783118},"PVWatts Annual AC Energy Output (KWH)"]
["Insurance Cost by Capacity  ($/kW-yr) ",{"$f":"5*F3^(-(0.074))","v":5},"Electricity Rate (2020 U.S. Dollars)","Value","kg CO2 ",2325,"Final Annual AC Energy Output (kWh)",{"$f":"IF(G17=G14,H14,H13)","v":990979}]
["O&M Annual Cost by Capacity ($/kW-yr) ",{"$f":"10*F3^(-(0.0516))","v":10},"Utility Price ($/kWh)",0.12,"g CH4",274]
["Future Costs ($/W)",null,"Selling Price ($/kWh)",0.11,"g N2O ",40]
["Recycling Cost ",0.17,"PPA Pricing for indirect ownership ($/kWh)",0.1,"GHG Emission Social Cost (2020 U.S. Dollars)","Value"]
["System Salvage Value (% of module cost) ",0.15,"Self-Consumption Utilization Rate (%)",1,"Per metric ton CO2",42]
["Financial Parameters and Incentive",null,null,null,"Per metric ton CH4",1200]
["Analysis Period  (Effective System Lifetime)",25,null,null,"Per metric ton N2O",15000]
["Real Discount Rate (%/yr) ",3.5000000000000001E-3,null,null,"GHG Emission Ratio (Coal/Solar)",8.3699999999999992]
["Federal Income Tax Rate (%/yr) ",0]
["State Income Tax Rate (%/yr) ",0]
["Federal ITC Qualification",0.1]
["Other Incentives",0]
["RECs ($/1MW)",0.65]

{"sheet":"NB(M2) Info","index":4,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Inputs"]
["Noise Barrier Info ","New NB"]
["Average Height (ft)",20]
["Project Scale (ft)",{"$f":"'PV(NB)(M2) Info'!F3*5280","v":5280}]
["Area (Sq Ft)",{"$f":"B3*B4","v":105600}]
["Life Span (years)",{"$f":"IF(B7=\"Concrete\",50,30)","v":50}]
["Primary Construction Material","Concrete"]
["Installation & Materials Costs  ($/sq ft) ",{"$f":"IF(B7=\"Concrete\",36,25.6)","v":36}]
["Disposal cost ($/sq ft)",5]
["Maintenance  Cost ($/sq ft-Year)",0]
["Real Discount Rate (%)",{"$f":"'PV(NB)(M2) Info'!B25","v":3.5000000000000001E-3}]
["Sales & Use Taxes (%)",{"$f":"'PV(NB)(M2) Info'!B14","v":6.8750000000000006E-2}]
["# of noise-sensitive receptors/mi",51]
["MnDOT’s cost effectiveness  value ",78500]

{"sheet":"PVNB Results Summary","index":5,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":true,"merged":[[0,2,0,6],[34,2,34,6]]}
[null,null,"CBA Results"]
[null,null,"NPV","IRR","Payback","Option","Case Scenario "]
[null,null,{"$f":"PVNB_CBA!AB3","v":16834732888.727303},{"$f":"PVNB_CBA!AB16","v":124.18364855900978},{"$f":"PVNB_CBA!AB29","v":1},"PVNB ","CASE 1",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB4","v":16835003200.420292},{"$f":"PVNB_CBA!AB17","v":124.18583650961988},{"$f":"PVNB_CBA!AB30","v":1},"PVNB ","CASE 2",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB5","v":16834920202.914803},{"$f":"PVNB_CBA!AB18","v":128.42267653114573},{"$f":"PVNB_CBA!AB31","v":1},"PVNB ","CASE 3",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB6","v":16835190514.607792},{"$f":"PVNB_CBA!AB19","v":128.42493917259463},{"$f":"PVNB_CBA!AB32","v":1},"PVNB ","CASE 4",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB7","v":16834060233.400499},{"$f":"PVNB_CBA!AB20","v":107.37559336612799},{"$f":"PVNB_CBA!AB33","v":1},"PVNB ","CASE 5",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB8","v":16834330545.093483},{"$f":"PVNB_CBA!AB21","v":107.37748513550662},{"$f":"PVNB_CBA!AB34","v":1},"PVNB ","CASE 6",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB9","v":16834336386.4755},{"$f":"PVNB_CBA!AB22","v":112.09202504341251},{"$f":"PVNB_CBA!AB35","v":1},"PVNB ","CASE 7",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB10","v":16834606698.16848},{"$f":"PVNB_CBA!AB23","v":112.09399991422238},{"$f":"PVNB_CBA!AB36","v":1},"PVNB ","CASE 8",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB12","v":16835170221.328062},{"$f":"PVNB_CBA!AB25","v":185.35243548100888},{"$f":"PVNB_CBA!AB38","v":1},"PVNB ","CASE 9",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"PVNB_CBA!AB13","v":16835426510.34041},{"$f":"PVNB_CBA!AB26","v":185.35553212721811},{"$f":"PVNB_CBA!AB39","v":1},"PVNB ","CASE 10",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"C23","v":-5865.5043645430324},3.2346181956532938E-3,">25","PVNB (Existing)","CASE 1",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,264446.18862040062,1.4953156300212767E-2,21,"PVNB (Existing)","CASE 2",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":21}]
[null,null,181448.68313545702,1.2357655089888953E-2,22,"PVNB (Existing)","CASE 3",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":22}]
[null,null,451760.37612040079,2.4614783825995135E-2,19,"PVNB (Existing)","CASE 4",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":19}]
[null,null,-678520.83116808615,-1.8922804999941478E-2,">25","PVNB (Existing)","CASE 5",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,-408209.13818314177,-9.4722442284957964E-3,">25","PVNB (Existing)","CASE 6",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,-402367.75616808515,-1.0839904702921843E-2,">25","PVNB (Existing)","CASE 7",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,-132056.06318314245,-1.0255983164253468E-3,">25","PVNB (Existing)","CASE 8",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,431467.09639291407,"NA","NA","PVNB (Existing)","CASE 9",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":"NA"}]
[null,null,687756.10874508857,"NA","NA","PVNB (Existing)","CASE 10",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":"NA"}]
[null,null,{"$f":"'PV(NB)_CBA'!AB14","v":-5865.5043645430324},{"$f":"'PV(NB)_CBA'!AB29","v":3.2346181956532938E-3},{"$f":"'PV(NB)_CBA'!AB3","v":">25"},"PV Only","CASE 1",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(NB)_CBA'!AB15","v":264446.18862040062},{"$f":"'PV(NB)_CBA'!AB30","v":1.4953156300212767E-2},{"$f":"'PV(NB)_CBA'!AB4","v":21},"PV Only","CASE 2",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":21}]
[null,null,{"$f":"'PV(NB)_CBA'!AB16","v":181448.68313545702},{"$f":"'PV(NB)_CBA'!AB31","v":1.2357655089888953E-2},{"$f":"'PV(NB)_CBA'!AB5","v":22},"PV Only","CASE 3",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":22}]
[null,null,{"$f":"'PV(NB)_CBA'!AB17","v":451760.37612040079},{"$f":"'PV(NB)_CBA'!AB32","v":2.4614783825995135E-2},{"$f":"'PV(NB)_CBA'!AB6","v":19},"PV Only","CASE 4",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":19}]
[null,null,{"$f":"'PV(NB)_CBA'!AB18","v":-678520.83116808615},{"$f":"'PV(NB)_CBA'!AB33","v":-1.8922804999941478E-2},{"$f":"'PV(NB)_CBA'!AB7","v":">25"},"PV Only","CASE 5",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(NB)_CBA'!AB19","v":-408209.13818314177},{"$f":"'PV(NB)_CBA'!AB34","v":-9.4722442284957964E-3},{"$f":"'PV(NB)_CBA'!AB8","v":">25"},"PV Only","CASE 6",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(NB)_CBA'!AB20","v":-402367.75616808515},{"$f":"'PV(NB)_CBA'!AB35","v":-1.0839904702921843E-2},{"$f":"'PV(NB)_CBA'!AB9","v":">25"},"PV Only","CASE 7",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(NB)_CBA'!AB21","v":-132056.06318314245},{"$f":"'PV(NB)_CBA'!AB36","v":-1.0255983164253468E-3},{"$f":"'PV(NB)_CBA'!AB10","v":">25"},"PV Only","CASE 8",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(NB)_CBA'!AB23","v":431467.09639291407},{"$f":"'PV(NB)_CBA'!AB38","v":"NA"},"NA","PV Only","CASE 9",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":"NA"}]
[null,null,{"$f":"'PV(NB)_CBA'!AB24","v":687756.10874508857},{"$f":"'PV(NB)_CBA'!AB39","v":"NA"},"NA","PV Only","CASE 10",null,{"$f":"IF(Table1[[#This Row],[Payback]]=\">25\",26,Table1[[#This Row],[Payback]])","v":"NA"}]
[null,null,{"$f":"NB_CBA!AH13","v":20029045491.383171},{"$f":"NB_CBA!AI13","v":185.34722222222089},{"$f":"NB_CBA!AG14","v":1},"NB Only","Noise Barrier"]
[]
[null,null,"Description of Case Scenarios"]
[null,null,"Ownership","Electricity","Social Benefits","Incentives ","Case Scenario"]
[null,null,"Direct","Sell","No","No","CASE 1"]
[null,null,"Direct","Sell","Yes","No","CASE 2"]
[null,null,"Direct","Sell","No","Yes","CASE 3"]
[null,null,"Direct","Sell","Yes","Yes","CASE 4"]
[null,null,"Direct","Self- Consumption","No","No","CASE 5"]
[null,null,"Direct","Self-Consumption","Yes","No","CASE 6"]
[null,null,"Direct","Self-Consumption","No","Yes","CASE 7"]
[null,null,"Direct","Self-Consumption","Yes","Yes","CASE 8"]
[null,null,"Indirect","Solar PPA","No","NA","CASE 9"]
[null,null,"Indirect","Solar PPA","Yes","NA","CASE 10"]

{"sheet":"PVSF M2","index":6,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":true,"merged":[[4,0,4,5],[11,0,11,5],[7,0,7,5],[8,0,8,5],[10,0,10,5]]}
[]
[]
[]
[]
["Step 3: Change the PV System Info if Known"]
["Note: Use PVWatts Calculator for more accurate calculation, leave it as default as unknown."]
[]
["Step 4: Change the Snow Fence Info if Known"]
["Note: Leave it as default if unknown."]
[]
["Step 5: Generate Outputs and Analysis of Results"]
["Note: Expand the results for more information."]

{"sheet":"PVSF(M1) Info","index":7,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":true,"merged":[[14,5,14,6],[21,5,21,6],[0,0,0,3],[1,0,1,1],[1,2,1,3],[5,0,5,1],[5,2,5,3],[9,0,9,1],[10,2,10,3],[13,0,13,1],[0,5,0,10],[2,5,2,6],[9,5,9,6]]}
["PVSF (Method 1) Inputs & Outputs",null,null,null,null," Information Table"]
["General Info",null,"PV Info",null,null,"PV System Cost Inputs (2020 U.S. Dollars)","Value","Li-ion Standalone Storage System Inputs","Value","PV System Info","Value"]
["Project Length (mi)",{"$f":"'PV(SF)(M2) Info'!F3","v":1},"Panel Capacity (Watt)",{"$f":"'PV(SF)(M2) Info'!F4","v":100},null,"Direct Capital Costs ($/W)",null,"Storage Duration (hr)",{"$f":"'PV(SF)(M2) Info'!D4","v":2},"Project Length (mi)",{"$f":"Table1213[[#This Row],[Value]]","v":1}]
["Real Discount Rate (%)",{"$f":"'PV(SF)(M2) Info'!B25","v":3.5000000000000001E-3},"Tilt (deg)",{"$f":"'PV(SF)(M2) Info'!F10","v":90},null,"Module Price ",{"$f":"'PV(SF)(M2) Info'!B4","v":0.85},"Li-ion battery Cost ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D5","v":209},"Panel Capacity (Watt)",{"$f":"Table1213[[#This Row],[Value]]","v":100}]
["Sale & Use Tax (%)",{"$f":"'PV(SF)(M2) Info'!B14","v":6.8750000000000006E-2},"Azimuth (deg)",{"$f":"'PV(SF)(M2) Info'!F11","v":180},null,"Inverter Price ",{"$f":"'PV(SF)(M2) Info'!B5","v":0.15},"Battery Cost ($/W)",{"$f":"'PV(SF)(M2) Info'!D6","v":0.41799999999999998},"Number of Panel/mi",{"$f":"Table1213[[#This Row],[Value]]","v":3520}]
["Utility Info",null,"SF Info",null,null,"BOS Equipment",{"$f":"'PV(SF)(M2) Info'!B6","v":0.35},"Battery central inverter ($/W)",{"$f":"'PV(SF)(M2) Info'!D7","v":7.0000000000000007E-2},"Panel Length (foot)",{"$f":"Table1213[[#This Row],[Value]]","v":12}]
["Utility Price ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D19","v":0.12},"O&M Cost ($/mi-year)",{"$f":"'SF(M2) Info'!B10","v":3000},null,"Direct Installation Labor ",{"$f":"'PV(SF)(M2) Info'!B7","v":0.2},"Structural BOS ($/W)",{"$f":"'PV(SF)(M2) Info'!D8","v":0.03},"Panel Width (foot)",{"$f":"Table1213[[#This Row],[Value]]","v":0.5}]
["Selling Price ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D20","v":0.11},"Land Lease Cost ($/ft)",{"$f":"'SF(M2) Info'!B8","v":1},null,"Grid Interconnection and Transmission",{"$f":"'PV(SF)(M2) Info'!B8","v":0.05},"Electrical BOS ($/W)",{"$f":"'PV(SF)(M2) Info'!D9","v":0.1},"Degradation Rate",{"$f":"Table1213[[#This Row],[Value]]","v":8.0000000000000002E-3}]
["PPA Price for Indirect Ownership ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D21","v":0.1},"Install & Material Cost ($/ft)",{"$f":"'SF(M2) Info'!B7","v":72.099999999999994},null,"Supply Chain Costs",{"$f":"'PV(SF)(M2) Info'!B9","v":0.13500000000000001},"Installation labor & equipment ($/W)",{"$f":"'PV(SF)(M2) Info'!D10","v":7.0000000000000007E-2},"System Losses (%)",{"$f":"Table1213[[#This Row],[Value]]","v":0.14080000000000001}]
["PV System Costs Outputs ($/W）",null,"Snow Fence Efficiency (%) ",{"$f":"'SF(M2) Info'!B20","v":1},null,"Indirect Capital Costs ($/W)",null,"EPC overhead ($/W)",{"$f":"'PV(SF)(M2) Info'!D11","v":0.03},"Tilt (deg)",{"$f":"Table1213[[#This Row],[Value]]","v":90}]
["Total Direct Capital Costs ($/W)",{"$f":"'PV(SF)(M2) Info'!H3","v":1.7350000000000001},"Energy Outputs",null,null,"Permitting and Environmental Studies ",{"$f":"'PV(SF)(M2) Info'!B11","v":4.8000000000000001E-2},"Land acquisition ($/W)",{"$f":"'PV(SF)(M2) Info'!D12","v":0.01},"Azimuth (deg)",{"$f":"Table1213[[#This Row],[Value]]","v":180}]
["Total Indirect Capital Costs ($/W)",{"$f":"'PV(SF)(M2) Info'!H4","v":0.39081250000000006},"DC System Size (KW)",{"$f":"'PV(SF)(M2) Info'!H11","v":352},null,"Customer Acquisition and System Design",{"$f":"'PV(SF)(M2) Info'!B12","v":0.05},"Permitting fee ($/W)",{"$f":"'PV(SF)(M2) Info'!D13","v":0.01},"Inverter Efficiency (%)",{"$f":"Table1213[[#This Row],[Value]]","v":0.96}]
["Total O&M Costs ($/W)",{"$f":"'PV(SF)(M2) Info'!H5","v":0.375},"Base Energy Output (kWh)",{"$f":"'PV(SF)(M2) Info'!H12","v":352367.05056030711},null,"Other Overheads",{"$f":"'PV(SF)(M2) Info'!B13","v":0.2},"Interconnection fee ($/W)",{"$f":"'PV(SF)(M2) Info'!D14","v":0.03},"Average Peak Sun Hours for MN (hrs/day)",{"$f":"Table1213[[#This Row],[Value]]","v":4.53}]
["Li-ion Standalone Storage System Outputs ($/W)",null,"PVWatts Annual AC Energy Output (kWh)",{"$f":"'PV(SF)(M2) Info'!H13","v":360000},null,"Sales and Use Taxes (%)",{"$f":"'PV(SF)(M2) Info'!B14","v":6.8750000000000006E-2},"Contingency ($/W)",{"$f":"'PV(SF)(M2) Info'!D15","v":0.02},"Snow Fence Info ","New Fence"]
["∑ EPC cost ",{"$f":"'PV(SF)(M2) Info'!H7","v":0.76736250000000006},"Estimate Annual AC Energy Output (kWh)",{"$f":"'PV(SF)(M2) Info'!H14","v":352367.05056030711},null,"O&M Costs ($/W)",null,"Developer overhead ($/W)",{"$f":"'PV(SF)(M2) Info'!D16","v":0.02},"Unit Hight (ft)",{"$f":"'SF(M2) Info'!B3","v":8}]
["∑ Developer cost ",{"$f":"'PV(SF)(M2) Info'!H8","v":0.13},"EPA Greenhouse Gas Equivalencies (Metric Tons CO2)",{"$f":"'PV(SF)(M2) Info'!H15","v":249.82823884725772},null,"Inverter Lifetime (years) ",{"$f":"'PV(SF)(M2) Info'!B16","v":13},"EPC/developer net profit ($/W)",{"$f":"'PV(SF)(M2) Info'!D17","v":0.04},"Unit Length (ft)",{"$f":"'SF(M2) Info'!B4","v":12}]
["∑ Total energy storage system cost ($/W)",{"$f":"'PV(SF)(M2) Info'!H9","v":0.89736250000000006},"Final Annual AC Energy Output (kWh)",{"$f":"'PV(SF)(M2) Info'!H18","v":352367.05056030711},null,"Inverter Replacement ",{"$f":"'PV(SF)(M2) Info'!B17","v":0.09},"Social Cost Info (Per Short ton of Bituminous Coal)","Value","Life Span (years)",{"$f":"'SF(M2) Info'!B6","v":30}]
[null,null,null,null,null,"Insurance Cost by Capacity  ($/kW-yr) ",{"$f":"'PV(SF)(M2) Info'!B18","v":5},"Heating Value of Bituminous Coal (mmBtu)",24.93,"Install & Material Costs  ($/ft)",{"$f":"'SF(M2) Info'!B7","v":72.099999999999994}]
[null,null,null,null,null,"O&M Annual Cost by Capacity ($/kW-yr) ",{"$f":"'PV(SF)(M2) Info'!B19","v":10},"1 kWh to BTU",3412,"Land lease Cost($/foot)",{"$f":"'SF(M2) Info'!B8","v":1}]
[null,null,null,null,null,"Recycling Cost  ($/W)",{"$f":"'PV(SF)(M2) Info'!B21","v":0.17},"Electricity Output (kWh)",{"$f":"I18*1000000/I19","v":7306.5650644783118},"Land Purchase Cost ($/acre)",{"$f":"'SF(M2) Info'!B9","v":0}]
[null,null,null,null,null,"System Salvage Value (% of module cost) ",{"$f":"'PV(SF)(M2) Info'!B22","v":0.15},"kg CO2 ",2325,"O&M Cost ($/mi-Year)",{"$f":"'SF(M2) Info'!B10","v":3000}]
[null,null,null,null,null,"Financial Parameters and Incentive",null,"g CH4",274,"Drifting ($/mi-Year)",{"$f":"'SF(M2) Info'!B11","v":34486.027999999998}]
[null,null,null,null,null,"Analysis Period  (Effective Lifetime)",{"$f":"'PV(SF)(M2) Info'!B24","v":25},"g N2O ",40,"Blow Ice ($/mi-Year)",{"$f":"'SF(M2) Info'!B12","v":10207.088}]
[null,null,null,null,null,"Real Discount Rate (%/yr) ",{"$f":"'PV(SF)(M2) Info'!B25","v":3.5000000000000001E-3},"GHG Emission Social Cost (2020 U.S. Dollars)","Value","Crashes ($/mi-Year)",{"$f":"'SF(M2) Info'!B13","v":29638}]
[null,null,null,null,null,"Federal Income Tax Rate (%/yr) ",{"$f":"'PV(SF)(M2) Info'!B26","v":0},"Per metric ton CO2",42,"Travel ($/mi-Year)",{"$f":"'SF(M2) Info'!B14","v":12826.933333333332}]
[null,null,null,null,null,"State Income Tax Rate (%/yr) ",{"$f":"'PV(SF)(M2) Info'!B27","v":0},"Per metric ton CH4",1200,"Carbon ($/mi-Year)",{"$f":"'SF(M2) Info'!B15","v":241.4}]
[null,null,null,null,null,"Federal ITC Qualification",{"$f":"'PV(SF)(M2) Info'!B28","v":0.1},"Per metric ton N2O",15000,"Recycling Cost ($/ft)",{"$f":"'SF(M2) Info'!B16","v":0.25}]
[null,null,null,null,null,"Other Incentives",{"$f":"'PV(SF)(M2) Info'!B29","v":0},"GHG Emission Ratio (Coal/Solar)",8.3699999999999992,"Salvage Value ($/ft)",{"$f":"'SF(M2) Info'!B17","v":8.5416666666666682E-2}]
[null,null,null,null,null,"RECs ($/1MW)",{"$f":"'PV(SF)(M2) Info'!B30","v":0.65},"Electricity Rate (2020 U.S. Dollars)","Value","Snow Fence Efficiency (%) ",{"$f":"'SF(M2) Info'!B20","v":1}]
[null,null,null,null,null,null,null,"Utility Price ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D19","v":0.12}]
[null,null,null,null,null,null,null,"Selling Price ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D20","v":0.11}]
[null,null,null,null,null,null,null,"PPA Price for Indirect Ownership ($/kWh)",{"$f":"'PV(SF)(M2) Info'!D21","v":0.1}]
[null,null,null,null,null,null,null,"Self-Consumption Utilization Rate (%)",{"$f":"'PV(SF)(M2) Info'!D22","v":1}]

{"sheet":"PV(SF)(M2) Info","index":8,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":true,"merged":[[19,0,19,1],[22,0,22,1],[2,0,2,1],[0,0,0,5],[0,6,0,7],[15,6,15,7],[16,6,16,7],[9,0,9,1],[14,0,14,1]]}
["PV &Finance Inputs",null,null,null,null,null,"PV Costs & Energy Outputs"]
["PV System Cost Inputs (2020 U.S. Dollars)","Value","Li-ion Standalone Storage System Costs Inputs ($/W)","Value","PV System Info","Value","PV System Costs Outputs ($/W）","Value"]
["Direct Capital Costs ($/W)",null,"DC System Size (KW)",{"$f":"H11","v":352},"Project Length (mi)",1,"Total Direct Capital Costs ($/W)",{"$f":"SUM(B4:B9)","v":1.7350000000000001}]
["Module Price ",{"$f":"0.85*F3^(-0.0505)","v":0.85},"Storage Duration (hr)",2,"Panel Capacity (Watt)",100,"Total Indirect Capital Costs ($/W)",{"$f":"SUM(B11:B13)+B14*SUM(B4:B6)","v":0.39081250000000006}]
["Inverter Price ",{"$f":"0.15*F3^(-(0.0587))","v":0.15},"Li-ion battery Cost ($/kWh)",209,"Number of Panel/mi",{"$f":"5280*8/F6","v":3520},"Total O&M Costs ($/W)",{"$f":"(B18+B19)*B24/1000","v":0.375}]
["BOS Equipment",{"$f":"0.35*F3^(-(0.0487))","v":0.35},"Battery Cost ($/W)",{"$f":"D5*D4/1000","v":0.41799999999999998},"Panel Length (foot)",12,"Li-ion Storage  System Costs Outputs ($/W)","Value"]
["Direct Installation Labor ",{"$f":"0.2*F3^(-(0.1004))","v":0.2},"Battery central inverter ($/W)",7.0000000000000007E-2,"Panel Width (foot)",{"$f":"IF(F10=90,0.5,0.7)","v":0.5},"∑ EPC cost ($/W)",{"$f":"SUM(D6:D11)*(1+B14)","v":0.76736250000000006}]
["Grid Interconnection and Transmission",{"$f":"0.05*F3^(-(0.0741))","v":0.05},"Structural BOS ($/W)",0.03,"Degradation Rate",{"$f":"0.8%","v":8.0000000000000002E-3},"∑ Developer cost ($/W)",{"$f":"SUM(D12:D17)","v":0.13}]
["Supply Chain Costs",{"$f":"0.1*SUM(B4:B6)","v":0.13500000000000001},"Electrical BOS ($/W)",0.1,"System Losses (%)",{"$f":"14.08%","v":0.14080000000000001},"∑ Total energy storage system cost ($/W)",{"$f":"H7+H8","v":0.89736250000000006}]
["Indirect Capital Costs ($/W)",null,"Installation labor & equipment ($/W)",7.0000000000000007E-2,"Tilt (deg)",90,"Energy Outputs","Value"]
["Permitting and Environmental Studies ",{"$f":"0.048*F3^(-(0.068))","v":4.8000000000000001E-2},"EPC overhead ($/W)",0.03,"Azimuth (deg)",180,"DC System Size (KW)",{"$f":"F4*F5*F3/1000","v":352}]
["Customer Acquisition and System Design",{"$f":"0.05*F3^(-(0.1325))","v":0.05},"Land acquisition ($/W)",0.01,"Inverter Efficiency (%)",0.96,"Base Energy Output (kWh)",{"$f":"H11*F12*F13*(1-F9)*365*(IF(F10=90,0.734,1))","v":352367.05056030711}]
["Other Overheads",{"$f":"0.2*F3^(-(0.1004))","v":0.2},"Permitting fee ($/W)",0.01,"Average Peak Sun Hours for MN (hrs/day)",4.53,"PVWatts Annual AC Energy Output (kWh)",360000]
["Sales and Use Taxes (%)",6.8750000000000006E-2,"Interconnection fee ($/W)",0.03,"Social Cost Info (Per Short ton of Bituminous Coal)","Value","Estimate Annual AC Energy Output (kWh)",{"$f":"IF(F11=90, 0.7308*H12, IF(F11=270,0.7363*H12,H12))","v":352367.05056030711}]
["O&M Costs ($/W)",null,"Contingency ($/W)",0.02,"Heating Value Per Short Ton (mmBtu)",24.93,"EPA Greenhouse Gas Equivalencies (Metric Tons CO2)",{"$f":"0.709*H18/1000","v":249.82823884725772}]
["Inverter Lifetime (years) ",13,"Developer overhead ($/W)",0.02,"1 kWh to BTU",3412,"Choose Energy Output Options Below:"]
["Inverter Replacement ",{"$f":"0.09*F3^(-(0.0587))","v":0.09},"EPC/developer net profit ($/W)",0.04,"Electricity Output Per Short Ton (kWh)",{"$f":"F15*1000000/F16","v":7306.5650644783118},"Estimate Annual AC Energy Output (KWH)"]
["Insurance Cost by Capacity  ($/kW-yr) ",{"$f":"5*F3^(-(0.074))","v":5},"Electricity Rate (2020 U.S. Dollars)","Value","kg CO2 ",2325,"Final Annual AC Energy Output (kWh)",{"$f":"IF(G17=G14,H14,H13)","v":352367.05056030711}]
["O&M Annual Cost by Capacity ($/kW-yr) ",{"$f":"10*F3^(-(0.0516))","v":10},"Utility Price ($/kWh)",0.12,"g CH4",274]
["Future Costs ($/W)",null,"Selling Price ($/kWh)",0.11,"g N2O ",40]
["Recycling Cost ",0.17,"PPA Pricing for indirect ownership ($/kWh)",0.1,"GHG Emission Social Cost (2020 U.S. Dollars)","Value"]
["System Salvage Value (% of module cost) ",0.15,"Self-Consumption Utilization Rate (%)",1,"Per metric ton CO2",42]
["Financial Parameters and Incentive",null,null,null,"Per metric ton CH4",1200]
["Analysis Period  (Effective System Lifetime)",25,null,null,"Per metric ton N2O",15000]
["Real Discount Rate (%/yr) ",3.5000000000000001E-3,null,null,"GHG Emission Ratio (Coal/Solar)",8.3699999999999992]
["Federal Income Tax Rate (%/yr) ",0]
["State Income Tax Rate (%/yr) ",0]
["Federal ITC Qualification",0.1]
["Other Incentives",0]
["RECs ($/1MW)",0.65]

{"sheet":"SF(M2) Info","index":9,"n_rows":21,"n_cols":3,"rows_kept":21,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Inputs"]
["Snow Fence Info ","New Fence","Existing Fence"]
["Unit Height (ft)",8,{"$f":"B3","v":8}]
["Unit Length (ft)",12,{"$f":"B4","v":12}]
["Project Scale (ft)",{"$f":"5280*'PV(SF)(M2) Info'!F3","v":5280},{"$f":"B5","v":5280}]
["Life Span (years)",{"$f":"30","v":30},{"$f":"B6","v":30}]
["Install & Material Costs  ($/ft)",72.099999999999994,"HDPE"]
["Land lease Cost($/ft-Year)",1,"Steel"]
["Land Purchase Cost ($/acre)",{"$f":"IF(B8=0,10000,0)","v":0},0]
["O&M Cost ($/mi-Year)",3000,{"$f":"B8","v":1}]
["Drifting ($/mi-Year)",34486.027999999998,0]
["Blow Ice ($/mi-Year)",{"$f":"153106.32/15","v":10207.088},3000]
["Crashes ($/mi-Year)",{"$f":"444570/15","v":29638},34486.027999999998]
["Travel ($/mi-Year)",{"$f":"192404/15","v":12826.933333333332},10207.088]
["Carbon ($/mi-Year)",{"$f":"3621/15","v":241.4},29638]
["Recycling Cost ($/ft)",{"$f":"3/B4","v":0.25},12826.933333333332]
["Salvage Value ($/ft)",{"$f":"1.25*10*0.082/12","v":8.5416666666666682E-2},241.4]
["Grants & Incentives (%)",0,2]
["Real Discount Rate (%)",{"$f":"'PV(SF)(M2) Info'!B25","v":3.5000000000000001E-3},0.59]
["Snow Fence Efficiency (%) ",1,{"$f":"B18","v":0}]
[null,null,{"$f":"B19","v":3.5000000000000001E-3}]

{"sheet":"SF_CBA","index":10,"n_rows":27,"n_cols":35,"rows_kept":27,"cut":false,"hidden":true,"merged":[[25,32,26,32],[25,33,26,33],[25,34,26,34],[20,32,21,32],[22,32,23,32],[22,33,23,33],[20,33,21,33],[20,34,21,34],[22,34,23,34]]}
["Snow Fence Efficiency (%) ",{"$f":"'SF(M2) Info'!B20","v":1}]
["Costs"]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Total"]
["Snow Fence Initial Installation Cost ($/mi)",{"$f":"'SF(M2) Info'!B5*'SF(M2) Info'!B7*(1-18%)/'PV(SF)(M2) Info'!F3","v":312164.15999999997},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B4:AF4)","v":312164.15999999997}]
["Snow Fence Maintainance Cost  ($/mi)",0,{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"'SF(M2) Info'!$B$10","v":3000},{"$f":"SUM(B5:AF5)","v":90000}]
["Land Cost($/mi)",{"$f":"'SF(M2) Info'!B9*25/8.25","v":0},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"'SF(M2) Info'!$B$8*5280","v":5280},{"$f":"SUM(B6:AF6)","v":158400}]
["Snow Fence Recycling  Cost  (US dollars/mi)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'SF(M2) Info'!B16*'SF(M2) Info'!B5/'PV(SF)(M2) Info'!F3","v":1320},{"$f":"SUM(B7:AF7)","v":1320}]
["Total Snow Fence Costs (US dollars/mi)",{"$f":"SUM(B4:B7)","v":312164.15999999997},8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,8280,9600,561884.15999999992]
[]
["Benfits"]
["Snow Fence Traffic Delay Cost Saving (US dollars/mi)",0,{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"'SF(M2) Info'!$B$11","v":34486.027999999998},{"$f":"SUM(B11:AF11)","v":1034580.8400000007}]
["Snow Fence Traffic Safety Cost Saving (US dollars/mi)",0,{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},{"$f":"'SF(M2) Info'!$B$12","v":10207.088},306212.63999999984]
["Drifting Cost Saving (US dollars/mi)",0,{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},{"$f":"'SF(M2) Info'!$B$13","v":29638},889140]
["Blow Ice Cost Saving (US dollars/mi)",0,{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},{"$f":"'SF(M2) Info'!$B$14","v":12826.933333333332},384808]
["Carbon Emission Cost Saving (US dollars/mi)",0,{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},{"$f":"'SF(M2) Info'!$B$15","v":241.4},7241.9999999999964]
["Snow Fence Grant (US dollars/mi)",{"$f":"'SF(M2) Info'!B18*B4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Salvage Value (US dollars/mi)",{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"'SF(M2) Info'!B17*'SF(M2) Info'!B5/'PV(SF)(M2) Info'!F3","v":451.00000000000006},451.00000000000006]
["Total Snow Fence Revenue (US dollars/mi)",{"$f":"SUM(B11:B17)","v":0},87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87399.449333333323,87850.449333333323,2622434.4800000004]
[]
["Cashflow"]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,"Payback","NPV","IRR"]
["Discount factor (End of year)",{"$f":"1","v":1},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!C21","v":0.99651220727453904},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!D21","v":0.99303657924717392},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!E21","v":0.98957307348995893},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!F21","v":0.98612164772292876},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!G21","v":0.98268225981358126},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!H21","v":0.97925486777636384},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!I21","v":0.9758394297721612},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!J21","v":0.97243590410778402},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!K21","v":0.96904424923545984},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!L21","v":0.96566442375232675},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!M21","v":0.96229638639992676},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!N21","v":0.9589400960637039},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!O21","v":0.95559551177250024},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!P21","v":0.9522625926980568},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!Q21","v":0.94894129815451589},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!R21","v":0.94563158759792332},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!S21","v":0.94233342062573311},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!T21","v":0.93904675697631612},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!U21","v":0.93577155652846644},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!V21","v":0.93250777930091322},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!W21","v":0.92925538545183184},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!X21","v":0.92601433527835741},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!Y21","v":0.92278458921610096},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!Z21","v":0.91956610783866577},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AA21","v":0.9163588518571657},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AB21","v":0.91316278211974655},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AC21","v":0.90997785961110755},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AD21","v":0.90680404545202542},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AE21","v":0.9036413008988794},{"$f":"1/(1+'SF(M2) Info'!$B$19)^SF_CBA!AF21","v":0.90048958734317808}]
["Total Annual Network Cash Flow (US dollars/mi)",{"$f":"(B18*$B$1-B8)*'PV(SF)(M2) Info'!$F$3","v":-312164.15999999997},{"$f":"(C18*$B$1-C8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(D18*$B$1-D8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(E18*$B$1-E8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(F18*$B$1-F8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(G18*$B$1-G8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(H18*$B$1-H8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(I18*$B$1-I8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(J18*$B$1-J8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(K18*$B$1-K8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(L18*$B$1-L8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(M18*$B$1-M8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(N18*$B$1-N8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(O18*$B$1-O8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(P18*$B$1-P8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Q18*$B$1-Q8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(R18*$B$1-R8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(S18*$B$1-S8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(T18*$B$1-T8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(U18*$B$1-U8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(V18*$B$1-V8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(W18*$B$1-W8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(X18*$B$1-X8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Y18*$B$1-Y8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Z18*$B$1-Z8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AA18*$B$1-AA8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AB18*$B$1-AB8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AC18*$B$1-AC8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AD18*$B$1-AD8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AE18*$B$1-AE8)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AF18*$B$1-AF8)*'PV(SF)(M2) Info'!$F$3","v":78250.449333333323},{"$f":"MATCH(TRUE,INDEX(C24:AF24>0,0),0)","v":4},{"$f":"AF24","v":1936541.6152172927},{"$f":"IRR(B23:AF23)","v":0.25316296065421873}]
["Present Value",{"$f":"B23*B22","v":-312164.15999999997},{"$f":"B24+C23*C22","v":-233320.66290649393},-154752.15558860049,-76457.678938980753,1563.7228045366792,79313.00207062281,156791.10796607484,233998.98628740222,310937.57953237224,387607.82691151521,464010.66435958992,540147.02454700868,616017.83689122275,691624.02756806777,766966.51952307031,842046.23248271411,916864.08296566759,991420.98429397191,1065717.8466041905,1139755.5768585191,1213535.0788558568,1287057.2532428401,1360322.9975248363,1433333.2060769005,1506088.7701546922,1578590.5779053567,1650839.5143783656,1722836.4615363218,1794582.2982657249,1866077.9003877011,1936541.6152172927]
["Option (Existing Snow Fence)"]
["Total Annual Network Cash Flow (US dollars/mi)",{"$f":"('SF(M2) Info'!C19-'SF(M2) Info'!C18)*'SF(M2) Info'!C5-B6*'PV(SF)(M2) Info'!F3","v":-7444.8000000000011},{"$f":"(C18*$B$1-C6-C5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(D18*$B$1-D6-D5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(E18*$B$1-E6-E5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(F18*$B$1-F6-F5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(G18*$B$1-G6-G5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(H18*$B$1-H6-H5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(I18*$B$1-I6-I5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(J18*$B$1-J6-J5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(K18*$B$1-K6-K5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(L18*$B$1-L6-L5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(M18*$B$1-M6-M5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(N18*$B$1-N6-N5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(O18*$B$1-O6-O5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(P18*$B$1-P6-P5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Q18*$B$1-Q6-Q5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(R18*$B$1-R6-R5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(S18*$B$1-S6-S5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(T18*$B$1-T6-T5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(U18*$B$1-U6-U5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(V18*$B$1-V6-V5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(W18*$B$1-W6-W5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(X18*$B$1-X6-X5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Y18*$B$1-Y6-Y5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(Z18*$B$1-Z6-Z5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AA18*$B$1-AA6-AA5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AB18*$B$1-AB6-AB5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AC18*$B$1-AC6-AC5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AD18*$B$1-AD6-AD5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AE18*$B$1-AE6-AE5)*'PV(SF)(M2) Info'!$F$3","v":79119.449333333323},{"$f":"(AF18*$B$1-AF6-AF5)*'PV(SF)(M2) Info'!$F$3","v":79570.449333333323},{"$f":"MATCH(TRUE,INDEX(C27:AF27>0,0),0)","v":1},{"$f":"AF27","v":2242449.621472585},{"$f":"IRR(B26:AF26)","v":10.627478150297302}]
["Present Value",{"$f":"B26*B22","v":-7444.8000000000011},{"$f":"B27+C26*C22","v":71398.697093506038},149967.20441139946,228261.68106101919,306283.08280453662,384032.36207062274,461510.46796607476,538718.34628740209,615656.93953237205,692327.18691151508,768730.02435958979,844866.38454700855,920737.19689122261,996343.38756806764,1071685.8795230701,1146765.5924827137,1221583.4429656672,1296140.3442939715,1370437.2066041902,1444474.9368585185,1518254.4388558562,1591776.6132428395,1665042.3575248357,1738052.5660768999,1810808.1301546916,1883309.9379053561,1955558.874378365,2027555.8215363212,2099301.6582657243,2170797.2603877005,2242449.621472585]

{"sheet":"PV(SF) Revenue_Base","index":11,"n_rows":19,"n_cols":28,"rows_kept":19,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Base Case: Utility Sell without social cost saving"]
["# of panels per mile",{"$f":"'PV(SF)(M2) Info'!F5","v":3520}]
["Rated Maximum Power at STC (Watt)",{"$f":"'PV(SF)(M2) Info'!F4","v":100}]
["Estimated AC Energy output (KWH/year)",{"$f":"'PV(SF)(M2) Info'!H18/'PV(SF)(M2) Info'!F3","v":352367.05056030711}]
["Degradation Rate",{"$f":"'PV(SF)(M2) Info'!F8","v":8.0000000000000002E-3}]
["GHG Emission Ratio (Coal/Solar)",{"$f":"'PV(SF)(M2) Info'!F25","v":8.3699999999999992}]
[]
["Year","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","Total "]
["kwh output",0,{"$f":"B4","v":352367.05056030711},{"$f":"C9*(1-$B$5)","v":349548.11415582465},346751.72924257803,343977.71540863742,341225.8936853683,338496.08653588535,335788.11784359824,333101.81290084944,330436.99839764263,327793.50241046149,325171.15439117781,322569.78515604837,319989.22687479999,317429.31305980159,314889.87855532317,312370.75952688057,309871.79345066554,307392.81910306023,304933.67655023577,302494.20713783387,300074.25348073122,297673.65945288539,295292.27017726231,292929.93201584421,290586.49255971744,{"$f":"SUM(B9:AA9)","v":8013156.24263342}]
["Estimated Selling Rate in Average ($/KWH)",{"$f":"'PV(SF)(M2) Info'!D20","v":0.11},{"$f":"Table718[[#This Row],[0]]","v":0.11},{"$f":"Table718[[#This Row],[1]]","v":0.11},{"$f":"Table718[[#This Row],[2]]","v":0.11},{"$f":"Table718[[#This Row],[3]]","v":0.11},{"$f":"Table718[[#This Row],[4]]","v":0.11},{"$f":"Table718[[#This Row],[5]]","v":0.11},{"$f":"Table718[[#This Row],[6]]","v":0.11},{"$f":"Table718[[#This Row],[7]]","v":0.11},{"$f":"Table718[[#This Row],[8]]","v":0.11},{"$f":"Table718[[#This Row],[9]]","v":0.11},{"$f":"Table718[[#This Row],[10]]","v":0.11},{"$f":"Table718[[#This Row],[11]]","v":0.11},{"$f":"Table718[[#This Row],[12]]","v":0.11},{"$f":"Table718[[#This Row],[13]]","v":0.11},{"$f":"Table718[[#This Row],[14]]","v":0.11},{"$f":"Table718[[#This Row],[15]]","v":0.11},{"$f":"Table718[[#This Row],[16]]","v":0.11},{"$f":"Table718[[#This Row],[17]]","v":0.11},{"$f":"Table718[[#This Row],[18]]","v":0.11},{"$f":"Table718[[#This Row],[19]]","v":0.11},{"$f":"Table718[[#This Row],[20]]","v":0.11},{"$f":"Table718[[#This Row],[21]]","v":0.11},{"$f":"Table718[[#This Row],[22]]","v":0.11},{"$f":"Table718[[#This Row],[23]]","v":0.11},{"$f":"Table718[[#This Row],[24]]","v":0.11}]
["Energy Revenue ($/mi)",{"$f":"B9*B10","v":0},38760.37556163378,38450.29255714071,38142.690216683586,37837.548694950114,37534.848305390515,37234.569518947392,36936.692962795809,36641.199419093442,36348.06982374069,36057.285265150764,35768.826983029561,35482.676367165324,35198.814956228001,34917.224436578173,34637.886641085548,34360.78354795686,34085.897279573212,33813.210101336626,33542.704420525937,33274.362785161728,33008.167882880436,32744.102539817392,32482.149719498855,32222.292521742864,31964.51418156892,{"$f":"SUM(B11:AA11)","v":881447.18668967602}]
["Equivalent to (Short Ton) of Bituminous Coal Burned",0,{"$f":"C9/'PV(SF)(M2) Info'!$F$17","v":48.226088107170796},{"$f":"D9/'PV(SF)(M2) Info'!$F$17","v":47.840279402313428},{"$f":"E9/'PV(SF)(M2) Info'!$F$17","v":47.457557167094919},{"$f":"F9/'PV(SF)(M2) Info'!$F$17","v":47.077896709758157},{"$f":"G9/'PV(SF)(M2) Info'!$F$17","v":46.701273536080087},{"$f":"H9/'PV(SF)(M2) Info'!$F$17","v":46.32766334779145},{"$f":"I9/'PV(SF)(M2) Info'!$F$17","v":45.957042041009117},{"$f":"J9/'PV(SF)(M2) Info'!$F$17","v":45.589385704681042},{"$f":"K9/'PV(SF)(M2) Info'!$F$17","v":45.224670619043586},{"$f":"L9/'PV(SF)(M2) Info'!$F$17","v":44.862873254091241},{"$f":"M9/'PV(SF)(M2) Info'!$F$17","v":44.503970268058509},{"$f":"N9/'PV(SF)(M2) Info'!$F$17","v":44.147938505914041},{"$f":"O9/'PV(SF)(M2) Info'!$F$17","v":43.794754997866733},{"$f":"P9/'PV(SF)(M2) Info'!$F$17","v":43.444396957883797},{"$f":"Q9/'PV(SF)(M2) Info'!$F$17","v":43.096841782220721},{"$f":"R9/'PV(SF)(M2) Info'!$F$17","v":42.75206704796296},{"$f":"S9/'PV(SF)(M2) Info'!$F$17","v":42.410050511579257},{"$f":"T9/'PV(SF)(M2) Info'!$F$17","v":42.070770107486624},{"$f":"U9/'PV(SF)(M2) Info'!$F$17","v":41.734203946626735},{"$f":"V9/'PV(SF)(M2) Info'!$F$17","v":41.400330315053715},{"$f":"W9/'PV(SF)(M2) Info'!$F$17","v":41.069127672533291},{"$f":"X9/'PV(SF)(M2) Info'!$F$17","v":40.740574651153025},{"$f":"Y9/'PV(SF)(M2) Info'!$F$17","v":40.414650053943802},{"$f":"Z9/'PV(SF)(M2) Info'!$F$17","v":40.091332853512256},{"$f":"AA9/'PV(SF)(M2) Info'!$F$17","v":39.770602190684151}]
["CO2 Emission Social Cost Saving (US dollars)",0,{"$f":"C12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":4146.6398090815692},{"$f":"D12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":4113.466690608916},{"$f":"E12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":4080.5589570840443},{"$f":"F12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":4047.9144854273723},{"$f":"G12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":4015.5311695439523},{"$f":"H12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3983.4069201876009},{"$f":"I12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3951.5396648261003},{"$f":"J12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3919.927347507491},{"$f":"K12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3888.5679287274306},{"$f":"L12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3857.4593852976118},{"$f":"M12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3826.5997102152305},{"$f":"N12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3795.986912533509},{"$f":"O12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3765.6190172332408},{"$f":"P12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3735.4940650953749},{"$f":"Q12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3705.6101125746113},{"$f":"R12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3675.9652316740148},{"$f":"S12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3646.5575098206227},{"$f":"T12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3617.3850497420585},{"$f":"U12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3588.4459693441217},{"$f":"V12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3559.7384015893686},{"$f":"W12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3531.2604943766542},{"$f":"X12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3503.0104104216407},{"$f":"Y12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3474.9863271382678},{"$f":"Z12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3447.1864365211622},{"$f":"AA12*'PV(SF)(M2) Info'!$F$18*'PV(SF)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":3419.6089450289919},{"$f":"SUM(B13:AA13)","v":94298.466951600945}]
["CH4 Emission Social Cost Saving (US dollars)",0,{"$f":"C12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.962264917829183},{"$f":"D12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.850566798486552},{"$f":"E12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.739762264098657},{"$f":"F12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.629844165985865},{"$f":"G12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.52080541265798},{"$f":"H12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.412638969356715},{"$f":"I12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.305337857601861},{"$f":"J12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.198895154741047},{"$f":"K12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":13.093303993503115},{"$f":"L12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.988557561555091},{"$f":"M12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.884649101062649},{"$f":"N12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.781571908254151},{"$f":"O12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.679319332988117},{"$f":"P12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.577884778324211},{"$f":"Q12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.477261700097618},{"$f":"R12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.377443606496836},{"$f":"S12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.278424057644862},{"$f":"T12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.180196665183702},{"$f":"U12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":12.082755091862236},{"$f":"V12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.986093051127337},{"$f":"W12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.890204306718317},{"$f":"X12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.795082672264572},{"$f":"Y12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.700722010886455},{"$f":"Z12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.607116234799367},{"$f":"AA12*'PV(SF)(M2) Info'!$F$19*'PV(SF)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":11.514259304920968},{"$f":"SUM(B14:AA14)","v":317.51496091844746}]
["N2O  Emission Social Cost Saving (US dollars)",0,{"$f":"C12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":25.478585616476614},{"$f":"D12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":25.274756931544797},{"$f":"E12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":25.07255887609244},{"$f":"F12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":24.871978405083702},{"$f":"G12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":24.673002577843029},{"$f":"H12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":24.475618557220283},{"$f":"I12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":24.27981360876252},{"$f":"J12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":24.08557509989242},{"$f":"K12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":23.89289049909328},{"$f":"L12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":23.701747375100535},{"$f":"M12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":23.512133396099728},{"$f":"N12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":23.32403632893093},{"$f":"O12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":23.137444038299481},{"$f":"P12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.952344485993084},{"$f":"Q12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.768725730105142},{"$f":"R12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.586575924264295},{"$f":"S12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.405883316870181},{"$f":"T12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.226636250335225},{"$f":"U12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":22.048823160332546},{"$f":"V12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.872432575049881},{"$f":"W12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.697453114449488},{"$f":"X12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.523873489533891},{"$f":"Y12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.351682501617617},{"$f":"Z12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.180869041604684},{"$f":"AA12*'PV(SF)(M2) Info'!$F$20*'PV(SF)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":21.011422089271839},{"$f":"SUM(B15:AA15)","v":579.40686298986748}]
["RECs ($/mi)",{"$f":"0","v":0},{"$f":"C9*'PV(SF)(M2) Info'!$B$30/1000","v":229.03858286419961},{"$f":"D9*'PV(SF)(M2) Info'!$B$30/1000","v":227.20627420128602},{"$f":"E9*'PV(SF)(M2) Info'!$B$30/1000","v":225.38862400767573},{"$f":"F9*'PV(SF)(M2) Info'!$B$30/1000","v":223.58551501561433},{"$f":"G9*'PV(SF)(M2) Info'!$B$30/1000","v":221.79683089548939},{"$f":"H9*'PV(SF)(M2) Info'!$B$30/1000","v":220.02245624832548},{"$f":"I9*'PV(SF)(M2) Info'!$B$30/1000","v":218.26227659833884},{"$f":"J9*'PV(SF)(M2) Info'!$B$30/1000","v":216.51617838555214},{"$f":"K9*'PV(SF)(M2) Info'!$B$30/1000","v":214.78404895846774},{"$f":"L9*'PV(SF)(M2) Info'!$B$30/1000","v":213.06577656679997},{"$f":"M9*'PV(SF)(M2) Info'!$B$30/1000","v":211.36125035426559},{"$f":"N9*'PV(SF)(M2) Info'!$B$30/1000","v":209.67036035143144},{"$f":"O9*'PV(SF)(M2) Info'!$B$30/1000","v":207.99299746862002},{"$f":"P9*'PV(SF)(M2) Info'!$B$30/1000","v":206.32905348887101},{"$f":"Q9*'PV(SF)(M2) Info'!$B$30/1000","v":204.67842106096006},{"$f":"R9*'PV(SF)(M2) Info'!$B$30/1000","v":203.04099369247237},{"$f":"S9*'PV(SF)(M2) Info'!$B$30/1000","v":201.41666574293262},{"$f":"T9*'PV(SF)(M2) Info'!$B$30/1000","v":199.80533241698916},{"$f":"U9*'PV(SF)(M2) Info'!$B$30/1000","v":198.20688975765327},{"$f":"V9*'PV(SF)(M2) Info'!$B$30/1000","v":196.62123463959205},{"$f":"W9*'PV(SF)(M2) Info'!$B$30/1000","v":195.0482647624753},{"$f":"X9*'PV(SF)(M2) Info'!$B$30/1000","v":193.48787864437551},{"$f":"Y9*'PV(SF)(M2) Info'!$B$30/1000","v":191.93997561522053},{"$f":"Z9*'PV(SF)(M2) Info'!$B$30/1000","v":190.40445581029874},{"$f":"AA9*'PV(SF)(M2) Info'!$B$30/1000","v":188.88122016381635},{"$f":"AB9*'PV(SF)(M2) Info'!$B$30/1000","v":5208.551557711723}]
["Module Salvage Value ($/mi)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$B$3*$B$2*'PV(SF)(M2) Info'!$B$4*'PV(SF)(M2) Info'!$B$22","v":44880},{"$f":"SUM(B17:AA17)","v":44880}]
["Network Revenue ($/mi)",{"$f":"SUM(B13:B17)+B11","v":0},43175.494804113856,42830.090845680941,42487.450118915498,42147.55051796417,41810.370113820456,41475.887152909898,41144.080055686616,40814.927415241116,40488.407995919188,40164.500731951834,39843.184726096217,39524.439248287454,39208.243734301148,38894.577784426736,38583.421162151324,38274.753792854106,37968.555762511285,37664.807316411192,37363.488857879907,37064.580947016868,36768.064299440732,36473.919785045204,36182.128426764844,35892.671399350729,80485.530028155918,{"$f":"SUM(B18:AA18)","v":1026731.1270228974}]
["Network Revenue without Social Benefits ($/mi)",{"$f":"B11++B17","v":0},{"$f":"C11+C17","v":38760.37556163378},38450.29255714071,38142.690216683586,37837.548694950114,37534.848305390515,37234.569518947392,36936.692962795809,36641.199419093442,36348.06982374069,36057.285265150764,35768.826983029561,35482.676367165324,35198.814956228001,34917.224436578173,34637.886641085548,34360.78354795686,34085.897279573212,33813.210101336626,33542.704420525937,33274.362785161728,33008.167882880436,32744.102539817392,32482.149719498855,32222.292521742864,76844.514181568928,{"$f":"SUM(B19:AA19)","v":926327.18668967602}]

{"sheet":"PV(SF) Cost_Base","index":12,"n_rows":20,"n_cols":28,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Base Case: Utility Sell without social cost saving"]
["# of panels per mile",{"$f":"'PV(SF)(M2) Info'!F5","v":3520}]
["Rated Maximum Power at STC (Watt)",{"$f":"'PV(SF)(M2) Info'!F4","v":100}]
["Appraisal period (years)",{"$f":"'PV(SF)(M2) Info'!B24","v":25}]
["Direct Capital Costs ",{"$f":"'PV(SF)(M2) Info'!H3","v":1.7350000000000001}]
["Indirect Capital Costs",{"$f":"'PV(SF)(M2) Info'!H4","v":0.39081250000000006}]
["Energy Storage System Costs",{"$f":"B3*B2*'PV(SF)(M2) Info'!H9","v":315871.60000000003}]
["O&M Parameters and Costs",{"$f":"'PV(SF)(M2) Info'!H5*B3*B2","v":132000}]
["Recycling Costs",{"$f":"'PV(SF)(M2) Info'!B21*B3*B2","v":59840}]
["Inverter Replacement",{"$f":"'PV(SF)(M2) Info'!B17*B2*B3","v":31680}]
[]
["Year","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","Total "]
["Direct Capital Costs ",{"$f":"$B$5","v":1.7350000000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B13:AA13)","v":1.7350000000000001}]
["Indirect Capital Costs",{"$f":"$B$6","v":0.39081250000000006},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39081250000000006]
["Energy Storage System Costs",{"$f":"B7","v":315871.60000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,315871.60000000003]
["O&M Parameters and Costs",0,{"$f":"$B$8/$B$4","v":5280},5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,132000]
["Inverter Replacement",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B10","v":31680},0,0,0,0,0,0,0,0,0,0,0,0,31680]
["Recycling Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B9","v":59840},59840]
["Total PV system expenses ($/mi)",{"$f":"SUM(B13:B18)-B15","v":2.1258125000167638},{"$f":"SUM(C13:C18)","v":5280},5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,36960,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,65120,223522.12581250002]
["Total PV Costs_Self-Consumption ($/mi)",{"$f":"SUM(B13:B18)","v":315873.72581250005},5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,36960,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,5280,65120,539393.72581250011]

{"sheet":"General Finance Analysis (PVSF)","index":13,"n_rows":19,"n_cols":24,"rows_kept":19,"cut":false,"hidden":true,"merged":[[11,0,14,0],[11,1,14,1],[11,8,14,8],[11,9,14,9],[11,2,14,2],[7,1,10,1],[7,0,10,0],[7,9,10,9],[7,8,10,8],[7,2,10,2]]}
["Panel Size (Watt)",{"$f":"'PV(SF)(M2) Info'!F4","v":100}]
["Tax Credits",{"$f":"'PV(SF)(M2) Info'!B29+'PV(SF)(M2) Info'!B28","v":0.1}]
["Real Discount Rate",{"$f":"'PV(SF)(M2) Info'!B25","v":3.5000000000000001E-3}]
["Self-Consumption Utilization Rate",{"$f":"'PV(SF)(M2) Info'!D22","v":1}]
[]
["Project Length","Ownership","Electricity","Scenario","Recycling","Inverter Replacement","Social Cost Saving","Tax Credits & Incentives","Unit Installed cost","System Size","Initial Cost","Total Initial Cost","Life Span","Annunal Operation & Maintenance COST","Recycling Cost","Salvage Value","Inverter Replacement Cost","AC Energy","Revenue","Profit","Payback Years","Average Rate of Return"]
["Mile",null,null,null,"$/W","$/W","$/Mile",0.1,"$/W","Watt/Mile","$/Mile","$","Years","$/Mile","$/Mile","$/Mile","$/Mile","Average kWh/mi-year","$/mi-year","$/mi-year","Years","%"]
[{"$f":"'PV(SF)(M2) Info'!F3","v":1},"Direct","Sell","CASE 1","YES","YES","NO","NO",{"$f":"'PV(SF)(M2) Info'!H3+'PV(SF)(M2) Info'!H4","v":2.1258125000000003},{"$f":"'PV(SF)(M2) Info'!H11*1000/A8","v":352000},{"$f":"I8*J8-'PV(SF) Revenue_Base'!B19","v":748286.00000000012},{"$f":"K8*A8","v":748286.00000000012},25,{"$f":"'PV(SF) Cost_Base'!C16","v":5280},{"$f":"'PV(SF) Cost_Base'!AA18","v":59840},{"$f":"'PV(SF) Revenue_Base'!AA17","v":44880},{"$f":"'PV(SF) Cost_Base'!O17","v":31680},{"$f":"'PV(SF) Revenue_Base'!AB9/(M8*A8)","v":320526.24970533681},{"$f":"'PV(SF) Revenue_Base'!AB19/(M8*A8)","v":37053.087467587044},{"$f":"S8-N8","v":31773.087467587044},{"$f":"(K8+O8+Q8-P8)/T8","v":25.018846557198287},{"$f":"T8*100/(K8+O8+Q8-P8)","v":3.9969868223692573}]
[null,null,null,"CASE 2","YES","YES","YES","NO",null,null,{"$f":"I8*J8-'PV(SF) Revenue_Base'!B18","v":748286.00000000012},{"$f":"L8","v":748286.00000000012},25,{"$f":"N8","v":5280},59840,44880,31680,320526.24970533681,{"$f":"'PV(SF) Revenue_Base'!AB18/(M9*A8)","v":41069.245080915891},35789.245080915891,22.211309520576705,4.5022109077971892]
[null,null,null,"CASE 3","YES","YES","NO","YES",null,null,{"$f":"I8*J8-'PV(SF) Revenue_Base'!B19","v":748286.00000000012},{"$f":"K10*A8*(1-$B$2)","v":673457.40000000014},25,5280,59840,44880,31680,320526.24970533681,{"$f":"'PV(SF) Revenue_Base'!AB19/(M10*A8)","v":37053.087467587044},31773.087467587044,25.018846557198287,3.9969868223692573]
[null,null,null,"CASE 4","YES","YES","YES","YES",null,null,{"$f":"I8*J8-'PV(SF) Revenue_Base'!B18","v":748286.00000000012},{"$f":"A8*K11*(1-B2)","v":673457.40000000014},25,5280,59840,44880,31680,320526.24970533681,{"$f":"'PV(SF) Revenue_Base'!AB18/(M11*A8)","v":41069.245080915891},35789.245080915891,22.211309520576705,4.5022109077971892]
[{"$f":"'PV(SF)(M2) Info'!F3","v":1},"Direct","Self-Consumption","CASE 5","YES","YES","NO","NO",{"$f":"'PV(SF)(M2) Info'!H3+'PV(SF)(M2) Info'!H4+'PV(SF)(M2) Info'!H9","v":3.0231750000000002},{"$f":"J8","v":352000},{"$f":"I12*J12-'PV(SF) Revenue_Base'!B19","v":1064157.6000000001},{"$f":"K12*A12","v":1064157.6000000001},25,{"$f":"N8*$J$12/$J$8","v":5280},59840,44880,{"$f":"Q11","v":31680},320526.24970533681,{"$f":"R12*('PV(SF)(M2) Info'!$D$19*$B$4+'PV(SF)(M2) Info'!$D$20*(1-$B$4))","v":38463.149964640419},33183.149964640419,33.474748514943677,2.9873264008348972]
[null,null,null,"CASE 6","YES","YES","YES","NO",null,null,{"$f":"I12*J12-'PV(SF) Revenue_Base'!B18","v":1064157.6000000001},{"$f":"L12","v":1064157.6000000001},25,5280,59840,44880,31680,320526.24970533681,{"$f":"S12+S9-S8","v":42479.307577969259},37199.307577969259,29.860706349756185,3.3488826027324201]
[null,null,null,"CASE 7","YES","YES","NO","YES",null,null,{"$f":"K12","v":1064157.6000000001},{"$f":"K14*A12*(1-B2)","v":957741.84000000008},25,5280,59840,44880,31680,320526.24970533681,{"$f":"S12+S10-S8","v":38463.149964640426},33183.149964640426,33.47474851494367,2.9873264008348976]
[null,null,null,"CASE 8","YES","YES","YES","YES",null,null,{"$f":"K13","v":1064157.6000000001},{"$f":"A12*K15*(1-B2)","v":957741.84000000008},25,5280,59840,44880,31680,320526.24970533681,{"$f":"S12+S11-S8","v":42479.307577969259},37199.307577969259,29.860706349756185,3.3488826027324201]
[]
["Project Length","Ownership","Electricity","Scenario","Recycling","Inverter Replacement","Social Cost Saving","Tax Credits & Incentives","Unit Installed cost","Initial Cost","Total Initial Cost","Agreement Length (Years)","Annunal O&M Costs","Recycling Cost","Salvage Value","Inverter Replacement Cost","Annual AC Output (kWh/mi-Year)","PPA Pricing ($/KWh)","Annul PPA Electicity Costs Per Mile","Current Pricing ($/kWh)","Annual Electricity Cost Saving Per Mile","Annul Social Cost Saving Per Mile","Total Costs","Total Cost Saving"]
[{"$f":"A8","v":1},"Indirect","Solar PPA","Case 9","NA","NA","No","NA",0,0,0,25,0,0,0,0,{"$f":"R8","v":320526.24970533681},{"$f":"'PV(SF)(M2) Info'!D21","v":0.1},{"$f":"R18*Q18","v":32052.624970533681},{"$f":"'PV(SF)(M2) Info'!D19","v":0.12},{"$f":"Q18*(T18-R18)","v":6410.5249941067332},0,{"$f":"S18*L18*A18","v":801315.624263342},{"$f":"(U18+V18)*L18*A18","v":160263.12485266832}]
[{"$f":"A12","v":1},"Indirect","Solar PPA","Case 10","NA","NA","Yes","NA",0,0,0,25,0,0,0,0,{"$f":"Q18","v":320526.24970533681},{"$f":"R18","v":0.1},{"$f":"R19*Q19","v":32052.624970533681},{"$f":"T18","v":0.12},{"$f":"Q19*(T19-R19)","v":6410.5249941067332},{"$f":"SUM('PV(SF) Revenue_Base'!C13:C15)*'General Finance Analysis (PVSF)'!Q19/'PV(SF) Revenue_Base'!C9","v":3807.815551020371},{"$f":"S19*L19*A19","v":801315.624263342},{"$f":"(U19+V19)*L19*A19","v":255458.51362817761}]

{"sheet":"PV(SF)_CBA","index":14,"n_rows":47,"n_cols":28,"rows_kept":47,"cut":false,"hidden":true,"merged":[[0,27,1,27]]}
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"Payback Period"]
["Discount factor (End of year)",1,{"$f":"1/(1+'General Finance Analysis (PVSF)'!B3)^C1","v":0.99651220727453904},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^D1","v":0.99303657924717392},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^E1","v":0.98957307348995893},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^F1","v":0.98612164772292876},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^G1","v":0.98268225981358126},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^H1","v":0.97925486777636384},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^I1","v":0.9758394297721612},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^J1","v":0.97243590410778402},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^K1","v":0.96904424923545984},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^L1","v":0.96566442375232675},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^M1","v":0.96229638639992676},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^N1","v":0.9589400960637039},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^O1","v":0.95559551177250024},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^P1","v":0.9522625926980568},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^Q1","v":0.94894129815451589},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^R1","v":0.94563158759792332},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^S1","v":0.94233342062573311},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^T1","v":0.93904675697631612},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^U1","v":0.93577155652846644},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^V1","v":0.93250777930091322},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^W1","v":0.92925538545183184},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^X1","v":0.92601433527835741},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^Y1","v":0.92278458921610096},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^Z1","v":0.91956610783866577},{"$f":"1/(1+'General Finance Analysis (PVSF)'!$B$3)^AA1","v":0.9163588518571657}]
["CASE 1",{"$f":"-'General Finance Analysis (PVSF)'!L8","v":-748286.00000000012},{"$f":"B3+('PV(SF) Revenue_Base'!C19-'PV(SF) Cost_Base'!C19)*C2*'PV(SF)(M2) Info'!$F$3","v":-714922.39704869594},{"$f":"C3+('PV(SF) Revenue_Base'!D19-'PV(SF) Cost_Base'!D19)*D2*'PV(SF)(M2) Info'!$F$3","v":-681983.08319512499},{"$f":"D3+('PV(SF) Revenue_Base'!E19-'PV(SF) Cost_Base'!E19)*E2*'PV(SF)(M2) Info'!$F$3","v":-649463.04983425303},{"$f":"E3+('PV(SF) Revenue_Base'!F19-'PV(SF) Cost_Base'!F19)*F2*'PV(SF)(M2) Info'!$F$3","v":-617357.34626936936},{"$f":"F3+('PV(SF) Revenue_Base'!G19-'PV(SF) Cost_Base'!G19)*G2*'PV(SF)(M2) Info'!$F$3","v":-585661.07904668397},{"$f":"G3+('PV(SF) Revenue_Base'!H19-'PV(SF) Cost_Base'!H19)*H2*'PV(SF)(M2) Info'!$F$3","v":-554369.41129755648},{"$f":"H3+('PV(SF) Revenue_Base'!I19-'PV(SF) Cost_Base'!I19)*I2*'PV(SF)(M2) Info'!$F$3","v":-523477.56208826945},{"$f":"I3+('PV(SF) Revenue_Base'!J19-'PV(SF) Cost_Base'!J19)*J2*'PV(SF)(M2) Info'!$F$3","v":-492980.80577725882},{"$f":"J3+('PV(SF) Revenue_Base'!K19-'PV(SF) Cost_Base'!K19)*K2*'PV(SF)(M2) Info'!$F$3","v":-462874.47137971717},{"$f":"K3+('PV(SF) Revenue_Base'!L19-'PV(SF) Cost_Base'!L19)*L2*'PV(SF)(M2) Info'!$F$3","v":-433153.94193948439},{"$f":"L3+('PV(SF) Revenue_Base'!M19-'PV(SF) Cost_Base'!M19)*M2*'PV(SF)(M2) Info'!$F$3","v":-403814.65390814247},{"$f":"M3+('PV(SF) Revenue_Base'!N19-'PV(SF) Cost_Base'!N19)*N2*'PV(SF)(M2) Info'!$F$3","v":-374852.096531232},{"$f":"N3+('PV(SF) Revenue_Base'!O19-'PV(SF) Cost_Base'!O19)*O2*'PV(SF)(M2) Info'!$F$3","v":-376535.07705446141},{"$f":"O3+('PV(SF) Revenue_Base'!P19-'PV(SF) Cost_Base'!P19)*P2*'PV(SF)(M2) Info'!$F$3","v":-348312.65687211126},{"$f":"P3+('PV(SF) Revenue_Base'!Q19-'PV(SF) Cost_Base'!Q19)*Q2*'PV(SF)(M2) Info'!$F$3","v":-320453.7458118464},{"$f":"Q3+('PV(SF) Revenue_Base'!R19-'PV(SF) Cost_Base'!R19)*R2*'PV(SF)(M2) Info'!$F$3","v":-292954.0382968004},{"$f":"R3+('PV(SF) Revenue_Base'!S19-'PV(SF) Cost_Base'!S19)*S2*'PV(SF)(M2) Info'!$F$3","v":-265809.27857914666},{"$f":"S3+('PV(SF) Revenue_Base'!T19-'PV(SF) Cost_Base'!T19)*T2*'PV(SF)(M2) Info'!$F$3","v":-239015.26016736263},{"$f":"T3+('PV(SF) Revenue_Base'!U19-'PV(SF) Cost_Base'!U19)*U2*'PV(SF)(M2) Info'!$F$3","v":-212567.82526006311},{"$f":"U3+('PV(SF) Revenue_Base'!V19-'PV(SF) Cost_Base'!V19)*V2*'PV(SF)(M2) Info'!$F$3","v":-186462.86418632782},{"$f":"V3+('PV(SF) Revenue_Base'!W19-'PV(SF) Cost_Base'!W19)*W2*'PV(SF)(M2) Info'!$F$3","v":-160696.31485244865},{"$f":"W3+('PV(SF) Revenue_Base'!X19-'PV(SF) Cost_Base'!X19)*X2*'PV(SF)(M2) Info'!$F$3","v":-135264.162195023},{"$f":"X3+('PV(SF) Revenue_Base'!Y19-'PV(SF) Cost_Base'!Y19)*Y2*'PV(SF)(M2) Info'!$F$3","v":-110162.43764032038},{"$f":"Y3+('PV(SF) Revenue_Base'!Z19-'PV(SF) Cost_Base'!Z19)*Z2*'PV(SF)(M2) Info'!$F$3","v":-85387.218569850505},{"$f":"Z3+('PV(SF) Revenue_Base'!AA19-'PV(SF) Cost_Base'!AA19)*AA2*'PV(SF)(M2) Info'!$F$3","v":-74643.356215844949},{"$f":"IFERROR(AB40,\">25\")","v":">25"}]
["CASE 2",{"$f":"-'General Finance Analysis (PVSF)'!L9","v":-748286.00000000012},{"$f":"B4+('PV(SF) Revenue_Base'!C18-'PV(SF) Cost_Base'!C19)*C2*'PV(SF)(M2) Info'!$F$3","v":-710522.67682699184},{"$f":"C4+('PV(SF) Revenue_Base'!D18-'PV(SF) Cost_Base'!D19)*D2*'PV(SF)(M2) Info'!$F$3","v":-673234.06306317623},{"$f":"D4+('PV(SF) Revenue_Base'!E18-'PV(SF) Cost_Base'!E19)*E2*'PV(SF)(M2) Info'!$F$3","v":-636414.57229227666},{"$f":"E4+('PV(SF) Revenue_Base'!F18-'PV(SF) Cost_Base'!F19)*F2*'PV(SF)(M2) Info'!$F$3","v":-600058.68262799352},{"$f":"F4+('PV(SF) Revenue_Base'!G18-'PV(SF) Cost_Base'!G19)*G2*'PV(SF)(M2) Info'!$F$3","v":-564160.93597271794},{"$f":"G4+('PV(SF) Revenue_Base'!H18-'PV(SF) Cost_Base'!H19)*H2*'PV(SF)(M2) Info'!$F$3","v":-528715.93728474702},{"$f":"H4+('PV(SF) Revenue_Base'!I18-'PV(SF) Cost_Base'!I19)*I2*'PV(SF)(M2) Info'!$F$3","v":-493718.35385390266},{"$f":"I4+('PV(SF) Revenue_Base'!J18-'PV(SF) Cost_Base'!J19)*J2*'PV(SF)(M2) Info'!$F$3","v":-459162.91458545817},{"$f":"J4+('PV(SF) Revenue_Base'!K18-'PV(SF) Cost_Base'!K19)*K2*'PV(SF)(M2) Info'!$F$3","v":-425044.40929227689},{"$f":"K4+('PV(SF) Revenue_Base'!L18-'PV(SF) Cost_Base'!L19)*L2*'PV(SF)(M2) Info'!$F$3","v":-391357.68799506902},{"$f":"L4+('PV(SF) Revenue_Base'!M18-'PV(SF) Cost_Base'!M19)*M2*'PV(SF)(M2) Info'!$F$3","v":-358097.6602306735},{"$f":"M4+('PV(SF) Revenue_Base'!N18-'PV(SF) Cost_Base'!N19)*N2*'PV(SF)(M2) Info'!$F$3","v":-325259.29436827305},{"$f":"N4+('PV(SF) Revenue_Base'!O18-'PV(SF) Cost_Base'!O19)*O2*'PV(SF)(M2) Info'!$F$3","v":-323110.88274640421},{"$f":"O4+('PV(SF) Revenue_Base'!P18-'PV(SF) Cost_Base'!P19)*P2*'PV(SF)(M2) Info'!$F$3","v":-291100.97775295551},{"$f":"P4+('PV(SF) Revenue_Base'!Q18-'PV(SF) Cost_Base'!Q19)*Q2*'PV(SF)(M2) Info'!$F$3","v":-259497.98604235705},{"$f":"Q4+('PV(SF) Revenue_Base'!R18-'PV(SF) Cost_Base'!R19)*R2*'PV(SF)(M2) Info'!$F$3","v":-228297.10463081783},{"$f":"R4+('PV(SF) Revenue_Base'!S18-'PV(SF) Cost_Base'!S19)*S2*'PV(SF)(M2) Info'!$F$3","v":-197493.58606381554},{"$f":"S4+('PV(SF) Revenue_Base'!T18-'PV(SF) Cost_Base'!T19)*T2*'PV(SF)(M2) Info'!$F$3","v":-167082.73777803674},{"$f":"T4+('PV(SF) Revenue_Base'!U18-'PV(SF) Cost_Base'!U19)*U2*'PV(SF)(M2) Info'!$F$3","v":-137059.92147063476},{"$f":"U4+('PV(SF) Revenue_Base'!V18-'PV(SF) Cost_Base'!V19)*V2*'PV(SF)(M2) Info'!$F$3","v":-107420.55247572194},{"$f":"V4+('PV(SF) Revenue_Base'!W18-'PV(SF) Cost_Base'!W19)*W2*'PV(SF)(M2) Info'!$F$3","v":-78160.099148013076},{"$f":"W4+('PV(SF) Revenue_Base'!X18-'PV(SF) Cost_Base'!X19)*X2*'PV(SF)(M2) Info'!$F$3","v":-49274.082253538043},{"$f":"X4+('PV(SF) Revenue_Base'!Y18-'PV(SF) Cost_Base'!Y19)*Y2*'PV(SF)(M2) Info'!$F$3","v":-20758.074367342651},{"$f":"Y4+('PV(SF) Revenue_Base'!Z18-'PV(SF) Cost_Base'!Z19)*Z2*'PV(SF)(M2) Info'!$F$3","v":7392.300721902342},{"$f":"Z4+('PV(SF) Revenue_Base'!AA18-'PV(SF) Cost_Base'!AA19)*AA2*'PV(SF)(M2) Info'!$F$3","v":21472.640176680099},24]
["CASE 3",{"$f":"-'General Finance Analysis (PVSF)'!L10","v":-673457.40000000014},{"$f":"B5+('PV(SF) Revenue_Base'!C19-'PV(SF) Cost_Base'!C19)*C2*'PV(SF)(M2) Info'!$F$3","v":-640093.79704869597},{"$f":"C5+('PV(SF) Revenue_Base'!D19-'PV(SF) Cost_Base'!D19)*D2*'PV(SF)(M2) Info'!$F$3","v":-607154.48319512501},{"$f":"D5+('PV(SF) Revenue_Base'!E19-'PV(SF) Cost_Base'!E19)*E2*'PV(SF)(M2) Info'!$F$3","v":-574634.44983425306},{"$f":"E5+('PV(SF) Revenue_Base'!F19-'PV(SF) Cost_Base'!F19)*F2*'PV(SF)(M2) Info'!$F$3","v":-542528.74626936938},{"$f":"F5+('PV(SF) Revenue_Base'!G19-'PV(SF) Cost_Base'!G19)*G2*'PV(SF)(M2) Info'!$F$3","v":-510832.47904668399},{"$f":"G5+('PV(SF) Revenue_Base'!H19-'PV(SF) Cost_Base'!H19)*H2*'PV(SF)(M2) Info'!$F$3","v":-479540.81129755656},{"$f":"H5+('PV(SF) Revenue_Base'!I19-'PV(SF) Cost_Base'!I19)*I2*'PV(SF)(M2) Info'!$F$3","v":-448648.96208826953},{"$f":"I5+('PV(SF) Revenue_Base'!J19-'PV(SF) Cost_Base'!J19)*J2*'PV(SF)(M2) Info'!$F$3","v":-418152.2057772589},{"$f":"J5+('PV(SF) Revenue_Base'!K19-'PV(SF) Cost_Base'!K19)*K2*'PV(SF)(M2) Info'!$F$3","v":-388045.87137971725},{"$f":"K5+('PV(SF) Revenue_Base'!L19-'PV(SF) Cost_Base'!L19)*L2*'PV(SF)(M2) Info'!$F$3","v":-358325.34193948447},{"$f":"L5+('PV(SF) Revenue_Base'!M19-'PV(SF) Cost_Base'!M19)*M2*'PV(SF)(M2) Info'!$F$3","v":-328986.05390814255},{"$f":"M5+('PV(SF) Revenue_Base'!N19-'PV(SF) Cost_Base'!N19)*N2*'PV(SF)(M2) Info'!$F$3","v":-300023.49653123209},{"$f":"N5+('PV(SF) Revenue_Base'!O19-'PV(SF) Cost_Base'!O19)*O2*'PV(SF)(M2) Info'!$F$3","v":-301706.47705446149},{"$f":"O5+('PV(SF) Revenue_Base'!P19-'PV(SF) Cost_Base'!P19)*P2*'PV(SF)(M2) Info'!$F$3","v":-273484.05687211134},{"$f":"P5+('PV(SF) Revenue_Base'!Q19-'PV(SF) Cost_Base'!Q19)*Q2*'PV(SF)(M2) Info'!$F$3","v":-245625.14581184651},{"$f":"Q5+('PV(SF) Revenue_Base'!R19-'PV(SF) Cost_Base'!R19)*R2*'PV(SF)(M2) Info'!$F$3","v":-218125.43829680048},{"$f":"R5+('PV(SF) Revenue_Base'!S19-'PV(SF) Cost_Base'!S19)*S2*'PV(SF)(M2) Info'!$F$3","v":-190980.67857914674},{"$f":"S5+('PV(SF) Revenue_Base'!T19-'PV(SF) Cost_Base'!T19)*T2*'PV(SF)(M2) Info'!$F$3","v":-164186.66016736272},{"$f":"T5+('PV(SF) Revenue_Base'!U19-'PV(SF) Cost_Base'!U19)*U2*'PV(SF)(M2) Info'!$F$3","v":-137739.22526006319},{"$f":"U5+('PV(SF) Revenue_Base'!V19-'PV(SF) Cost_Base'!V19)*V2*'PV(SF)(M2) Info'!$F$3","v":-111634.2641863279},{"$f":"V5+('PV(SF) Revenue_Base'!W19-'PV(SF) Cost_Base'!W19)*W2*'PV(SF)(M2) Info'!$F$3","v":-85867.714852448727},{"$f":"W5+('PV(SF) Revenue_Base'!X19-'PV(SF) Cost_Base'!X19)*X2*'PV(SF)(M2) Info'!$F$3","v":-60435.562195023078},{"$f":"X5+('PV(SF) Revenue_Base'!Y19-'PV(SF) Cost_Base'!Y19)*Y2*'PV(SF)(M2) Info'!$F$3","v":-35333.837640320446},{"$f":"Y5+('PV(SF) Revenue_Base'!Z19-'PV(SF) Cost_Base'!Z19)*Z2*'PV(SF)(M2) Info'!$F$3","v":-10558.618569850569},{"$f":"Z5+('PV(SF) Revenue_Base'!AA19-'PV(SF) Cost_Base'!AA19)*AA2*'PV(SF)(M2) Info'!$F$3","v":185.24378415499086},25]
["CASE 4",{"$f":"-'General Finance Analysis (PVSF)'!L11","v":-673457.40000000014},{"$f":"B6+('PV(SF) Revenue_Base'!C18-'PV(SF) Cost_Base'!C19)*C2*'PV(SF)(M2) Info'!$F$3","v":-635694.07682699186},{"$f":"C6+('PV(SF) Revenue_Base'!D18-'PV(SF) Cost_Base'!D19)*D2*'PV(SF)(M2) Info'!$F$3","v":-598405.46306317626},{"$f":"D6+('PV(SF) Revenue_Base'!E18-'PV(SF) Cost_Base'!E19)*E2*'PV(SF)(M2) Info'!$F$3","v":-561585.97229227668},{"$f":"E6+('PV(SF) Revenue_Base'!F18-'PV(SF) Cost_Base'!F19)*F2*'PV(SF)(M2) Info'!$F$3","v":-525230.08262799354},{"$f":"F6+('PV(SF) Revenue_Base'!G18-'PV(SF) Cost_Base'!G19)*G2*'PV(SF)(M2) Info'!$F$3","v":-489332.33597271796},{"$f":"G6+('PV(SF) Revenue_Base'!H18-'PV(SF) Cost_Base'!H19)*H2*'PV(SF)(M2) Info'!$F$3","v":-453887.33728474699},{"$f":"H6+('PV(SF) Revenue_Base'!I18-'PV(SF) Cost_Base'!I19)*I2*'PV(SF)(M2) Info'!$F$3","v":-418889.75385390263},{"$f":"I6+('PV(SF) Revenue_Base'!J18-'PV(SF) Cost_Base'!J19)*J2*'PV(SF)(M2) Info'!$F$3","v":-384334.31458545814},{"$f":"J6+('PV(SF) Revenue_Base'!K18-'PV(SF) Cost_Base'!K19)*K2*'PV(SF)(M2) Info'!$F$3","v":-350215.80929227686},{"$f":"K6+('PV(SF) Revenue_Base'!L18-'PV(SF) Cost_Base'!L19)*L2*'PV(SF)(M2) Info'!$F$3","v":-316529.08799506899},{"$f":"L6+('PV(SF) Revenue_Base'!M18-'PV(SF) Cost_Base'!M19)*M2*'PV(SF)(M2) Info'!$F$3","v":-283269.06023067347},{"$f":"M6+('PV(SF) Revenue_Base'!N18-'PV(SF) Cost_Base'!N19)*N2*'PV(SF)(M2) Info'!$F$3","v":-250430.69436827302},{"$f":"N6+('PV(SF) Revenue_Base'!O18-'PV(SF) Cost_Base'!O19)*O2*'PV(SF)(M2) Info'!$F$3","v":-248282.28274640421},{"$f":"O6+('PV(SF) Revenue_Base'!P18-'PV(SF) Cost_Base'!P19)*P2*'PV(SF)(M2) Info'!$F$3","v":-216272.37775295551},{"$f":"P6+('PV(SF) Revenue_Base'!Q18-'PV(SF) Cost_Base'!Q19)*Q2*'PV(SF)(M2) Info'!$F$3","v":-184669.38604235704},{"$f":"Q6+('PV(SF) Revenue_Base'!R18-'PV(SF) Cost_Base'!R19)*R2*'PV(SF)(M2) Info'!$F$3","v":-153468.5046308178},{"$f":"R6+('PV(SF) Revenue_Base'!S18-'PV(SF) Cost_Base'!S19)*S2*'PV(SF)(M2) Info'!$F$3","v":-122664.98606381552},{"$f":"S6+('PV(SF) Revenue_Base'!T18-'PV(SF) Cost_Base'!T19)*T2*'PV(SF)(M2) Info'!$F$3","v":-92254.137778036718},{"$f":"T6+('PV(SF) Revenue_Base'!U18-'PV(SF) Cost_Base'!U19)*U2*'PV(SF)(M2) Info'!$F$3","v":-62231.321470634728},{"$f":"U6+('PV(SF) Revenue_Base'!V18-'PV(SF) Cost_Base'!V19)*V2*'PV(SF)(M2) Info'!$F$3","v":-32591.952475721911},{"$f":"V6+('PV(SF) Revenue_Base'!W18-'PV(SF) Cost_Base'!W19)*W2*'PV(SF)(M2) Info'!$F$3","v":-3331.4991480130484},{"$f":"W6+('PV(SF) Revenue_Base'!X18-'PV(SF) Cost_Base'!X19)*X2*'PV(SF)(M2) Info'!$F$3","v":25554.517746461988},{"$f":"X6+('PV(SF) Revenue_Base'!Y18-'PV(SF) Cost_Base'!Y19)*Y2*'PV(SF)(M2) Info'!$F$3","v":54070.52563265738},{"$f":"Y6+('PV(SF) Revenue_Base'!Z18-'PV(SF) Cost_Base'!Z19)*Z2*'PV(SF)(M2) Info'!$F$3","v":82220.900721902377},{"$f":"Z6+('PV(SF) Revenue_Base'!AA18-'PV(SF) Cost_Base'!AA19)*AA2*'PV(SF)(M2) Info'!$F$3","v":96301.240176680134},22]
["CASE 5",{"$f":"-'General Finance Analysis (PVSF)'!L12","v":-1064157.6000000001},{"$f":"B7+('PV(SF) Revenue_Base'!C9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!C19-'PV(SF) Revenue_Base'!C11-'PV(SF) Cost_Base'!C20)*C2*'PV(SF)(M2) Info'!$F$3","v":-1027282.6163754492},{"$f":"C7+('PV(SF) Revenue_Base'!D9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!D19-'PV(SF) Revenue_Base'!D11-'PV(SF) Cost_Base'!D20)*D2*'PV(SF)(M2) Info'!$F$3","v":-990872.16188624222},{"$f":"D7+('PV(SF) Revenue_Base'!E9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!E19-'PV(SF) Revenue_Base'!E11-'PV(SF) Cost_Base'!E20)*E2*'PV(SF)(M2) Info'!$F$3","v":-954920.76678092487},{"$f":"E7+('PV(SF) Revenue_Base'!F9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!F19-'PV(SF) Revenue_Base'!F11-'PV(SF) Cost_Base'!F20)*F2*'PV(SF)(M2) Info'!$F$3","v":-919423.02450105385},{"$f":"F7+('PV(SF) Revenue_Base'!G9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!G19-'PV(SF) Revenue_Base'!G11-'PV(SF) Cost_Base'!G20)*G2*'PV(SF)(M2) Info'!$F$3","v":-884373.59095523192},{"$f":"G7+('PV(SF) Revenue_Base'!H9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!H19-'PV(SF) Revenue_Base'!H11-'PV(SF) Cost_Base'!H20)*H2*'PV(SF)(M2) Info'!$F$3","v":-849767.18380146928},{"$f":"H7+('PV(SF) Revenue_Base'!I9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!I19-'PV(SF) Revenue_Base'!I11-'PV(SF) Cost_Base'!I20)*I2*'PV(SF)(M2) Info'!$F$3","v":-815598.58173777454},{"$f":"I7+('PV(SF) Revenue_Base'!J9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!J19-'PV(SF) Revenue_Base'!J11-'PV(SF) Cost_Base'!J20)*J2*'PV(SF)(M2) Info'!$F$3","v":-781862.62380088214},{"$f":"J7+('PV(SF) Revenue_Base'!K9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!K19-'PV(SF) Revenue_Base'!K11-'PV(SF) Cost_Base'!K20)*K2*'PV(SF)(M2) Info'!$F$3","v":-748554.20867302187},{"$f":"K7+('PV(SF) Revenue_Base'!L9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!L19-'PV(SF) Revenue_Base'!L11-'PV(SF) Cost_Base'!L20)*L2*'PV(SF)(M2) Info'!$F$3","v":-715668.29399663955},{"$f":"L7+('PV(SF) Revenue_Base'!M9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!M19-'PV(SF) Revenue_Base'!M11-'PV(SF) Cost_Base'!M20)*M2*'PV(SF)(M2) Info'!$F$3","v":-683199.89569697634},{"$f":"M7+('PV(SF) Revenue_Base'!N9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!N19-'PV(SF) Revenue_Base'!N11-'PV(SF) Cost_Base'!N20)*N2*'PV(SF)(M2) Info'!$F$3","v":-651144.08731241804},{"$f":"N7+('PV(SF) Revenue_Base'!O9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!O19-'PV(SF) Revenue_Base'!O11-'PV(SF) Cost_Base'!O20)*O2*'PV(SF)(M2) Info'!$F$3","v":-649769.26514547633},{"$f":"O7+('PV(SF) Revenue_Base'!P9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!P19-'PV(SF) Revenue_Base'!P11-'PV(SF) Cost_Base'!P20)*P2*'PV(SF)(M2) Info'!$F$3","v":-618524.08435659925},{"$f":"P7+('PV(SF) Revenue_Base'!Q9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Q19-'PV(SF) Revenue_Base'!Q11-'PV(SF) Cost_Base'!Q20)*Q2*'PV(SF)(M2) Info'!$F$3","v":-587677.05319501436},{"$f":"Q7+('PV(SF) Revenue_Base'!R9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!R19-'PV(SF) Revenue_Base'!R11-'PV(SF) Cost_Base'!R20)*R2*'PV(SF)(M2) Info'!$F$3","v":-557223.46910746256},{"$f":"R7+('PV(SF) Revenue_Base'!S9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!S19-'PV(SF) Revenue_Base'!S11-'PV(SF) Cost_Base'!S20)*S2*'PV(SF)(M2) Info'!$F$3","v":-527158.68391903082},{"$f":"S7+('PV(SF) Revenue_Base'!T9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!T19-'PV(SF) Revenue_Base'!T11-'PV(SF) Cost_Base'!T20)*T2*'PV(SF)(M2) Info'!$F$3","v":-497478.10320828145},{"$f":"T7+('PV(SF) Revenue_Base'!U9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!U19-'PV(SF) Revenue_Base'!U11-'PV(SF) Cost_Base'!U20)*U2*'PV(SF)(M2) Info'!$F$3","v":-468177.18568954832},{"$f":"U7+('PV(SF) Revenue_Base'!V9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!V19-'PV(SF) Revenue_Base'!V11-'PV(SF) Cost_Base'!V20)*V2*'PV(SF)(M2) Info'!$F$3","v":-439251.44260231813},{"$f":"V7+('PV(SF) Revenue_Base'!W9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!W19-'PV(SF) Revenue_Base'!W11-'PV(SF) Cost_Base'!W20)*W2*'PV(SF)(M2) Info'!$F$3","v":-410696.43710761488},{"$f":"W7+('PV(SF) Revenue_Base'!X9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!X19-'PV(SF) Revenue_Base'!X11-'PV(SF) Cost_Base'!X20)*X2*'PV(SF)(M2) Info'!$F$3","v":-382507.78369130782},{"$f":"X7+('PV(SF) Revenue_Base'!Y9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Y19-'PV(SF) Revenue_Base'!Y11-'PV(SF) Cost_Base'!Y20)*Y2*'PV(SF)(M2) Info'!$F$3","v":-354681.14757426304},{"$f":"Y7+('PV(SF) Revenue_Base'!Z9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Z19-'PV(SF) Revenue_Base'!Z11-'PV(SF) Cost_Base'!Z20)*Z2*'PV(SF)(M2) Info'!$F$3","v":-327212.24412926059},{"$f":"Z7+('PV(SF) Revenue_Base'!AA9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!AA19-'PV(SF) Revenue_Base'!AA11-'PV(SF) Cost_Base'!AA20)*AA2*'PV(SF)(M2) Info'!$F$3","v":-313805.56672838284},">25"]
["CASE 6",{"$f":"-'General Finance Analysis (PVSF)'!L13","v":-1064157.6000000001},{"$f":"B8+('PV(SF) Revenue_Base'!C9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!C18-'PV(SF) Revenue_Base'!C11-'PV(SF) Cost_Base'!C20)*C2*'PV(SF)(M2) Info'!$F$3","v":-1022882.896153745},{"$f":"C8+('PV(SF) Revenue_Base'!D9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!D18-'PV(SF) Revenue_Base'!D11-'PV(SF) Cost_Base'!D20)*D2*'PV(SF)(M2) Info'!$F$3","v":-982123.14175429335},{"$f":"D8+('PV(SF) Revenue_Base'!E9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!E18-'PV(SF) Revenue_Base'!E11-'PV(SF) Cost_Base'!E20)*E2*'PV(SF)(M2) Info'!$F$3","v":-941872.28923894837},{"$f":"E8+('PV(SF) Revenue_Base'!F9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!F18-'PV(SF) Revenue_Base'!F11-'PV(SF) Cost_Base'!F20)*F2*'PV(SF)(M2) Info'!$F$3","v":-902124.36085967789},{"$f":"F8+('PV(SF) Revenue_Base'!G9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!G18-'PV(SF) Revenue_Base'!G11-'PV(SF) Cost_Base'!G20)*G2*'PV(SF)(M2) Info'!$F$3","v":-862873.44788126578},{"$f":"G8+('PV(SF) Revenue_Base'!H9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!H18-'PV(SF) Revenue_Base'!H11-'PV(SF) Cost_Base'!H20)*H2*'PV(SF)(M2) Info'!$F$3","v":-824113.7097886597},{"$f":"H8+('PV(SF) Revenue_Base'!I9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!I18-'PV(SF) Revenue_Base'!I11-'PV(SF) Cost_Base'!I20)*I2*'PV(SF)(M2) Info'!$F$3","v":-785839.3735034077},{"$f":"I8+('PV(SF) Revenue_Base'!J9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!J18-'PV(SF) Revenue_Base'!J11-'PV(SF) Cost_Base'!J20)*J2*'PV(SF)(M2) Info'!$F$3","v":-748044.73260908143},{"$f":"J8+('PV(SF) Revenue_Base'!K9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!K18-'PV(SF) Revenue_Base'!K11-'PV(SF) Cost_Base'!K20)*K2*'PV(SF)(M2) Info'!$F$3","v":-710724.14658558159},{"$f":"K8+('PV(SF) Revenue_Base'!L9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!L18-'PV(SF) Revenue_Base'!L11-'PV(SF) Cost_Base'!L20)*L2*'PV(SF)(M2) Info'!$F$3","v":-673872.04005222418},{"$f":"L8+('PV(SF) Revenue_Base'!M9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!M18-'PV(SF) Revenue_Base'!M11-'PV(SF) Cost_Base'!M20)*M2*'PV(SF)(M2) Info'!$F$3","v":-637482.90201950748},{"$f":"M8+('PV(SF) Revenue_Base'!N9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!N18-'PV(SF) Revenue_Base'!N11-'PV(SF) Cost_Base'!N20)*N2*'PV(SF)(M2) Info'!$F$3","v":-601551.28514945915},{"$f":"N8+('PV(SF) Revenue_Base'!O9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!O18-'PV(SF) Revenue_Base'!O11-'PV(SF) Cost_Base'!O20)*O2*'PV(SF)(M2) Info'!$F$3","v":-596345.07083741925},{"$f":"O8+('PV(SF) Revenue_Base'!P9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!P18-'PV(SF) Revenue_Base'!P11-'PV(SF) Cost_Base'!P20)*P2*'PV(SF)(M2) Info'!$F$3","v":-561312.40523744363},{"$f":"P8+('PV(SF) Revenue_Base'!Q9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Q18-'PV(SF) Revenue_Base'!Q11-'PV(SF) Cost_Base'!Q20)*Q2*'PV(SF)(M2) Info'!$F$3","v":-526721.29342552507},{"$f":"Q8+('PV(SF) Revenue_Base'!R9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!R18-'PV(SF) Revenue_Base'!R11-'PV(SF) Cost_Base'!R20)*R2*'PV(SF)(M2) Info'!$F$3","v":-492566.53544148011},{"$f":"R8+('PV(SF) Revenue_Base'!S9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!S18-'PV(SF) Revenue_Base'!S11-'PV(SF) Cost_Base'!S20)*S2*'PV(SF)(M2) Info'!$F$3","v":-458842.99140369985},{"$f":"S8+('PV(SF) Revenue_Base'!T9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!T18-'PV(SF) Revenue_Base'!T11-'PV(SF) Cost_Base'!T20)*T2*'PV(SF)(M2) Info'!$F$3","v":-425545.58081895567},{"$f":"T8+('PV(SF) Revenue_Base'!U9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!U18-'PV(SF) Revenue_Base'!U11-'PV(SF) Cost_Base'!U20)*U2*'PV(SF)(M2) Info'!$F$3","v":-392669.28190012008},{"$f":"U8+('PV(SF) Revenue_Base'!V9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!V18-'PV(SF) Revenue_Base'!V11-'PV(SF) Cost_Base'!V20)*V2*'PV(SF)(M2) Info'!$F$3","v":-360209.13089171238},{"$f":"V8+('PV(SF) Revenue_Base'!W9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!W18-'PV(SF) Revenue_Base'!W11-'PV(SF) Cost_Base'!W20)*W2*'PV(SF)(M2) Info'!$F$3","v":-328160.22140317946},{"$f":"W8+('PV(SF) Revenue_Base'!X9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!X18-'PV(SF) Revenue_Base'!X11-'PV(SF) Cost_Base'!X20)*X2*'PV(SF)(M2) Info'!$F$3","v":-296517.70374982303},{"$f":"X8+('PV(SF) Revenue_Base'!Y9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Y18-'PV(SF) Revenue_Base'!Y11-'PV(SF) Cost_Base'!Y20)*Y2*'PV(SF)(M2) Info'!$F$3","v":-265276.78430128552},{"$f":"Y8+('PV(SF) Revenue_Base'!Z9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!Z18-'PV(SF) Revenue_Base'!Z11-'PV(SF) Cost_Base'!Z20)*Z2*'PV(SF)(M2) Info'!$F$3","v":-234432.72483750797},{"$f":"Z8+('PV(SF) Revenue_Base'!AA9*('General Finance Analysis (PVSF)'!$B$4*'PV(SF)(M2) Info'!$D$19+(1-'General Finance Analysis (PVSF)'!$B$4)*'PV(SF)(M2) Info'!$D$20)+'PV(SF) Revenue_Base'!AA18-'PV(SF) Revenue_Base'!AA11-'PV(SF) Cost_Base'!AA20)*AA2*'PV(SF)(M2) Info'!$F$3","v":-217689.57033585798},">25"]
["CASE 7",{"$f":"-'General Finance Analysis (PVSF)'!L14","v":-957741.84000000008},{"$f":"B9+C7-B7","v":-920866.85637544934},-884456.40188624233,-848505.00678092497,-813007.26450105396,-777957.83095523203,-743351.4238014695,-709182.82173777476,-675446.86380088225,-642138.44867302198,-609252.53399663966,-576784.13569697645,-544728.32731241814,-543353.50514547643,-512108.32435659936,-481261.29319501459,-450807.70910746278,-420742.92391903105,-391062.34320828167,-361761.4256895486,-332835.68260231841,-304280.67710761516,-276092.02369130804,-248265.38757426332,-220796.48412926088,-207389.80672838312,">25"]
["CASE 8",{"$f":"-'General Finance Analysis (PVSF)'!L15","v":-957741.84000000008},{"$f":"B10+C8-B8","v":-916467.136153745},-875707.38175429334,-835456.52923894837,-795708.60085967788,-756457.68788126577,-717697.94978865958,-679423.61350340757,-641628.97260908131,-604308.38658558147,-567456.28005222394,-531067.14201950724,-495135.52514945879,-489929.31083741889,-454896.64523744327,-420305.53342552471,-386150.77544147975,-352427.23140369949,-319129.82081895531,-286253.52190011973,-253793.37089171202,-221744.4614031791,-190101.94374982268,-158861.02430128516,-128016.96483750758,-111273.81033585759,">25"]
["Case 9",0,{"$f":"C36","v":7047.3410112061383},6990.9622831164897,6935.0345848515572,6879.5543081727446,6824.5178737073629,6769.9217307177032,6715.7623568719619,6662.0362580169858,6608.7399679528489,6555.8700482092263,6503.423087823553,6451.3957031209629,6399.784537495997,6348.5862611960283,6297.7975711064601,6247.4151905376084,6197.4358690133076,6147.8563820612017,6098.6735310047125,6049.884142756674,6001.4850696146214,5953.4731890577059,5905.8454035452432,5858.5986403168818,5811.7298511943463,"NA"]
["Case 10",0,{"$f":"C37","v":11233.421670822012},11143.554297455437,11054.405863075794,10965.970616171187,10878.242851241816,10791.216908431881,10704.887173164427,10619.248075779111,10534.294091172877,10450.019738443494,10366.419580535945,10283.488223891658,10201.220318100524,10119.610555555721,10038.653671111275,9958.3444417423852,9878.6776862084444,9799.6482647187786,9721.251078601028,9643.4810699722202,9566.3332214124457,9489.8025556411467,9413.8841351960145,9338.5730621144485,9263.8644776175315,"NA"]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",1,{"$f":"C2","v":0.99651220727453904},0.99303657924717392,0.98957307348995893,0.98612164772292876,0.98268225981358126,0.97925486777636384,0.9758394297721612,0.97243590410778402,0.96904424923545984,0.96566442375232675,0.96229638639992676,0.9589400960637039,0.95559551177250024,0.9522625926980568,0.94894129815451589,0.94563158759792332,0.94233342062573311,0.93904675697631612,0.93577155652846644,0.93250777930091322,0.92925538545183184,0.92601433527835741,0.92278458921610096,0.91956610783866577,0.9163588518571657,"NPV "]
["CASE 1",{"$f":"B3","v":-748286.00000000012},{"$f":"C3-B3","v":33363.602951304172},32939.313853570959,32520.033360871952,32105.703564883675,31696.26722268539,31291.66774912749,30891.849209287029,30496.756311010628,30106.33439754165,29720.529440232785,29339.288031341915,28962.557376910467,-1682.980523229402,28222.42018235015,27858.911060264858,27499.707515046,27144.759717653738,26794.018411784025,26447.434907299525,26104.961073735292,25766.549333879171,25432.152657425642,25101.724554702625,24775.219070469873,10743.862354005556,{"$f":"SUM(B16:AA16)","v":-74643.356215844949}]
["CASE 2",-748286.00000000012,{"$f":"C4-B4","v":37763.323173008277},37288.613763815607,36819.490770899574,36355.889664283139,35897.74665527558,35444.998687970918,34997.583430844359,34555.43926844449,34118.505293181282,33686.721297207871,33260.02776439552,32838.365862400446,2148.4116218688432,32009.904993448697,31602.991710598464,31200.881411539216,30803.518567002291,30410.848285778804,30022.816307401983,29639.368994912817,29260.453327708863,28886.016894475033,28516.007886195392,28150.375089244993,14080.339454777757,21472.640176680099]
["CASE 3",-673457.40000000014,{"$f":"C5-B5","v":33363.602951304172},32939.313853570959,32520.033360871952,32105.703564883675,31696.26722268539,31291.667749127431,30891.849209287029,30496.756311010628,30106.33439754165,29720.529440232785,29339.288031341915,28962.557376910467,-1682.980523229402,28222.42018235015,27858.911060264829,27499.70751504603,27144.759717653738,26794.018411784025,26447.434907299525,26104.961073735292,25766.549333879171,25432.15265742565,25101.724554702632,24775.219070469877,10743.86235400556,185.24378415499086]
["CASE 4",-673457.40000000014,{"$f":"C6-B6","v":37763.323173008277},37288.613763815607,36819.490770899574,36355.889664283139,35897.74665527558,35444.998687970976,34997.583430844359,34555.43926844449,34118.505293181282,33686.721297207871,33260.02776439552,32838.365862400446,2148.4116218688141,32009.904993448697,31602.991710598464,31200.881411539245,30803.518567002277,30410.848285778804,30022.81630740199,29639.368994912817,29260.453327708863,28886.016894475037,28516.007886195392,28150.375089244997,14080.339454777757,96301.240176680134]
["CASE 5",-1064157.6000000001,{"$f":"C7-B7","v":36874.983624550863},36410.454489207012,35951.395105317351,35497.742279871018,35049.433545821928,34606.407153762644,34168.602063694736,33735.957936892402,33308.415127860266,32885.914676382323,32468.398299663211,32055.808384558302,1374.8221669417107,31245.180788877071,30847.031161584891,30453.584087551804,30064.785188431735,29680.580710749375,29300.917518733128,28925.743087230192,28555.005494703248,28188.653416307061,27826.636117044778,27468.903445002448,13406.677400877757,-313805.56672838284]
["CASE 6",-1064157.6000000001,{"$f":"C8-B8","v":41274.703846255084},40759.75439945166,40250.852515344974,39747.928379270481,39250.912978412118,38759.738092606072,38274.336285252008,37794.640894326265,37320.58602349984,36852.106533357408,36389.138032716699,35931.616870048339,5206.2143120398978,35032.665599975619,34591.111811918556,34154.757984044962,33723.544037780259,33297.410584744182,32876.298918835586,32460.151008407702,32048.909488532925,31642.517653356423,31240.919448537519,30844.05946377755,16743.154501649988,-217689.57033585798]
["CASE 7",-957741.84000000008,{"$f":"C9-B9","v":36874.983624550747},36410.454489207012,35951.395105317351,35497.742279871018,35049.433545821928,34606.407153762528,34168.602063694736,33735.957936892519,33308.415127860266,32885.914676382323,32468.398299663211,32055.808384558302,1374.8221669417107,31245.180788877071,30847.031161584775,30453.584087551804,30064.785188431735,29680.580710749375,29300.917518733069,28925.743087230192,28555.005494703248,28188.653416307119,27826.63611704472,27468.903445002448,13406.677400877757,-207389.80672838312]
["CASE 8",-957741.84000000008,{"$f":"C10-B10","v":41274.703846255084},40759.75439945166,40250.852515344974,39747.928379270481,39250.912978412118,38759.738092606189,38274.336285252008,37794.640894326265,37320.58602349984,36852.106533357524,36389.138032716699,35931.616870048456,5206.2143120398978,35032.665599975619,34591.111811918556,34154.757984044962,33723.544037780259,33297.410584744182,32876.298918835586,32460.151008407702,32048.909488532925,31642.517653356423,31240.919448537519,30844.059463777579,16743.154501649988,-111273.81033585759]
["Case 9",0,{"$f":"'PV(SF) Revenue_Base'!C9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*C15*'PV(SF)(M2) Info'!$F$3","v":7022.7613464934111},{"$f":"'PV(SF) Revenue_Base'!D9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*D15*'PV(SF)(M2) Info'!$F$3","v":6942.2812712720124},{"$f":"'PV(SF) Revenue_Base'!E9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*E15*'PV(SF)(M2) Info'!$F$3","v":6862.7234888907169},{"$f":"'PV(SF) Revenue_Base'!F9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*F15*'PV(SF)(M2) Info'!$F$3","v":6784.0774299746799},{"$f":"'PV(SF) Revenue_Base'!G9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*G15*'PV(SF)(M2) Info'!$F$3","v":6706.3326462729283},{"$f":"'PV(SF) Revenue_Base'!H9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*H15*'PV(SF)(M2) Info'!$F$3","v":6629.4788092702966},{"$f":"'PV(SF) Revenue_Base'!I9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*I15*'PV(SF)(M2) Info'!$F$3","v":6553.5057088152807},{"$f":"'PV(SF) Revenue_Base'!J9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*J15*'PV(SF)(M2) Info'!$F$3","v":6478.403251763586},{"$f":"'PV(SF) Revenue_Base'!K9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*K15*'PV(SF)(M2) Info'!$F$3","v":6404.161460637245},{"$f":"'PV(SF) Revenue_Base'!L9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*L15*'PV(SF)(M2) Info'!$F$3","v":6330.7704722991011},{"$f":"'PV(SF) Revenue_Base'!M9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*M15*'PV(SF)(M2) Info'!$F$3","v":6258.2205366424587},{"$f":"'PV(SF) Revenue_Base'!N9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*N15*'PV(SF)(M2) Info'!$F$3","v":6186.5020152957832},{"$f":"'PV(SF) Revenue_Base'!O9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*O15*'PV(SF)(M2) Info'!$F$3","v":6115.605380342221},{"$f":"'PV(SF) Revenue_Base'!P9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*P15*'PV(SF)(M2) Info'!$F$3","v":6045.521213053793},{"$f":"'PV(SF) Revenue_Base'!Q9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*Q15*'PV(SF)(M2) Info'!$F$3","v":5976.2402026401214},{"$f":"'PV(SF) Revenue_Base'!R9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*R15*'PV(SF)(M2) Info'!$F$3","v":5907.7531450114611},{"$f":"'PV(SF) Revenue_Base'!S9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*S15*'PV(SF)(M2) Info'!$F$3","v":5840.0509415559227},{"$f":"'PV(SF) Revenue_Base'!T9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*T15*'PV(SF)(M2) Info'!$F$3","v":5773.1245979307196},{"$f":"'PV(SF) Revenue_Base'!U9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*U15*'PV(SF)(M2) Info'!$F$3","v":5706.9652228672385},{"$f":"'PV(SF) Revenue_Base'!V9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*V15*'PV(SF)(M2) Info'!$F$3","v":5641.5640269898349},{"$f":"'PV(SF) Revenue_Base'!W9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*W15*'PV(SF)(M2) Info'!$F$3","v":5576.9123216481485},{"$f":"'PV(SF) Revenue_Base'!X9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*X15*'PV(SF)(M2) Info'!$F$3","v":5513.0015177627938},{"$f":"'PV(SF) Revenue_Base'!Y9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*Y15*'PV(SF)(M2) Info'!$F$3","v":5449.8231246842952},{"$f":"'PV(SF) Revenue_Base'!Z9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*Z15*'PV(SF)(M2) Info'!$F$3","v":5387.3687490650946},{"$f":"'PV(SF) Revenue_Base'!AA9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21)*AA15*'PV(SF)(M2) Info'!$F$3","v":5325.6300937444676},153418.7789749236]
["Case 10",0,{"$f":"(SUM('PV(SF) Revenue_Base'!C13:C15)+'PV(SF) Revenue_Base'!C9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*C15*'PV(SF)(M2) Info'!$F$3","v":11194.241824436484},{"$f":"(SUM('PV(SF) Revenue_Base'!D13:D15)+'PV(SF) Revenue_Base'!D9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*D15*'PV(SF)(M2) Info'!$F$3","v":11065.957040200292},{"$f":"(SUM('PV(SF) Revenue_Base'!E13:E15)+'PV(SF) Revenue_Base'!E9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*E15*'PV(SF)(M2) Info'!$F$3","v":10939.142385529336},{"$f":"(SUM('PV(SF) Revenue_Base'!F13:F15)+'PV(SF) Revenue_Base'!F9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*F15*'PV(SF)(M2) Info'!$F$3","v":10813.781012899952},{"$f":"(SUM('PV(SF) Revenue_Base'!G13:G15)+'PV(SF) Revenue_Base'!G9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*G15*'PV(SF)(M2) Info'!$F$3","v":10689.856267859243},{"$f":"(SUM('PV(SF) Revenue_Base'!H13:H15)+'PV(SF) Revenue_Base'!H9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*H15*'PV(SF)(M2) Info'!$F$3","v":10567.351686812524},{"$f":"(SUM('PV(SF) Revenue_Base'!I13:I15)+'PV(SF) Revenue_Base'!I9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*I15*'PV(SF)(M2) Info'!$F$3","v":10446.250994836097},{"$f":"(SUM('PV(SF) Revenue_Base'!J13:J15)+'PV(SF) Revenue_Base'!J9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*J15*'PV(SF)(M2) Info'!$F$3","v":10326.538103515106},{"$f":"(SUM('PV(SF) Revenue_Base'!K13:K15)+'PV(SF) Revenue_Base'!K9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*K15*'PV(SF)(M2) Info'!$F$3","v":10208.19710880616},{"$f":"(SUM('PV(SF) Revenue_Base'!L13:L15)+'PV(SF) Revenue_Base'!L9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*L15*'PV(SF)(M2) Info'!$F$3","v":10091.212288924477},{"$f":"(SUM('PV(SF) Revenue_Base'!M13:M15)+'PV(SF) Revenue_Base'!M9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*M15*'PV(SF)(M2) Info'!$F$3","v":9975.5681022551853},{"$f":"(SUM('PV(SF) Revenue_Base'!N13:N15)+'PV(SF) Revenue_Base'!N9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*N15*'PV(SF)(M2) Info'!$F$3","v":9861.2491852886342},{"$f":"(SUM('PV(SF) Revenue_Base'!O13:O15)+'PV(SF) Revenue_Base'!O9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*O15*'PV(SF)(M2) Info'!$F$3","v":9748.240350579299},{"$f":"(SUM('PV(SF) Revenue_Base'!P13:P15)+'PV(SF) Revenue_Base'!P9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*P15*'PV(SF)(M2) Info'!$F$3","v":9636.5265847281134},{"$f":"(SUM('PV(SF) Revenue_Base'!Q13:Q15)+'PV(SF) Revenue_Base'!Q9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*Q15*'PV(SF)(M2) Info'!$F$3","v":9526.0930463879304},{"$f":"(SUM('PV(SF) Revenue_Base'!R13:R15)+'PV(SF) Revenue_Base'!R9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*R15*'PV(SF)(M2) Info'!$F$3","v":9416.9250642918068},{"$f":"(SUM('PV(SF) Revenue_Base'!S13:S15)+'PV(SF) Revenue_Base'!S9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*S15*'PV(SF)(M2) Info'!$F$3","v":9309.0081353039059},{"$f":"(SUM('PV(SF) Revenue_Base'!T13:T15)+'PV(SF) Revenue_Base'!T9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*T15*'PV(SF)(M2) Info'!$F$3","v":9202.3279224927537},{"$f":"(SUM('PV(SF) Revenue_Base'!U13:U15)+'PV(SF) Revenue_Base'!U9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*U15*'PV(SF)(M2) Info'!$F$3","v":9096.8702532265179},{"$f":"(SUM('PV(SF) Revenue_Base'!V13:V15)+'PV(SF) Revenue_Base'!V9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*V15*'PV(SF)(M2) Info'!$F$3","v":8992.6211172901894},{"$f":"(SUM('PV(SF) Revenue_Base'!W13:W15)+'PV(SF) Revenue_Base'!W9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*W15*'PV(SF)(M2) Info'!$F$3","v":8889.5666650242856},{"$f":"(SUM('PV(SF) Revenue_Base'!X13:X15)+'PV(SF) Revenue_Base'!X9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*X15*'PV(SF)(M2) Info'!$F$3","v":8787.693205484893},{"$f":"(SUM('PV(SF) Revenue_Base'!Y13:Y15)+'PV(SF) Revenue_Base'!Y9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*Y15*'PV(SF)(M2) Info'!$F$3","v":8686.9872046248238},{"$f":"(SUM('PV(SF) Revenue_Base'!Z13:Z15)+'PV(SF) Revenue_Base'!Z9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*Z15*'PV(SF)(M2) Info'!$F$3","v":8587.4352834955935},{"$f":"(SUM('PV(SF) Revenue_Base'!AA13:AA15)+'PV(SF) Revenue_Base'!AA9*('PV(SF)(M2) Info'!$D$19-'PV(SF)(M2) Info'!$D$21))*AA15*'PV(SF)(M2) Info'!$F$3","v":8489.024216469983},244548.66505076361]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["CASE 1",{"$f":"B16/$B$2","v":-748286.00000000012},{"$f":"C16/$C$2","v":33480.375561633737},{"$f":"D16/$D$2","v":33170.292557140667},{"$f":"E16/$E$2","v":32862.690216683557},{"$f":"F16/$F$2","v":32557.548694950096},{"$f":"G16/$G$2","v":32254.848305390493},{"$f":"H16/$H$2","v":31954.569518947428},{"$f":"I16/$I$2","v":31656.692962795787},{"$f":"J16/$J$2","v":31361.199419093427},{"$f":"K16/$K$2","v":31068.069823740698},{"$f":"L16/$L$2","v":30777.28526515076},{"$f":"M16/$M$2","v":30488.826983029547},{"$f":"N16/$N$2","v":30202.676367165313},{"$f":"O16/$O$2","v":-1761.1850437720257},{"$f":"P16/$P$2","v":29637.224436578188},{"$f":"Q16/$Q$2","v":29357.886641085566},{"$f":"R16/$R$2","v":29080.783547956846},{"$f":"S16/$S$2","v":28805.897279573226},{"$f":"T16/$T$2","v":28533.21010133663},{"$f":"U16/$U$2","v":28262.704420525937},{"$f":"V16/$V$2","v":27994.362785161731},{"$f":"W16/$W$2","v":27728.167882880443},{"$f":"X16/$X$2","v":27464.102539817384},{"$f":"Y16/$Y$2","v":27202.149719498851},{"$f":"Z16/$Z$2","v":26942.29252174286},{"$f":"AA16/$AA$2","v":11724.514181568924},{"$f":"IRR(B28:AA28)","v":-5.0631061552500745E-3}]
["CASE 2",-748286.00000000012,37895.494804113812,37550.090845680927,37207.450118915527,36867.550517964162,36530.370113820441,36195.887152909847,35864.080055686609,35534.927415241131,35208.407995919202,34884.500731951812,34563.184726096202,34244.439248287454,2248.2437343011698,33614.577784426729,33303.421162151339,32994.753792854091,32688.5557625113,32384.807316411192,32083.4888578799,31784.580947016868,31488.064299440732,31193.9197850452,30902.128426764844,30612.671399350729,15365.530028155914,5.8638753864608262E-3]
["CASE 3",-673457.40000000014,33480.375561633737,33170.292557140667,32862.690216683557,32557.548694950096,32254.848305390493,31954.56951894737,31656.692962795787,31361.199419093427,31068.069823740698,30777.28526515076,30488.826983029547,30202.676367165313,-1761.1850437720257,29637.224436578188,29357.886641085537,29080.783547956875,28805.897279573226,28533.21010133663,28262.704420525937,27994.362785161731,27728.167882880443,27464.102539817392,27202.149719498862,26942.292521742864,11724.514181568928,3.5229238158729359E-3]
["CASE 4",-673457.40000000014,37895.494804113812,37550.090845680927,37207.450118915527,36867.550517964162,36530.370113820441,36195.887152909905,35864.080055686609,35534.927415241131,35208.407995919202,34884.500731951812,34563.184726096202,34244.439248287454,2248.2437343011393,33614.577784426729,33303.421162151339,32994.753792854121,32688.555762511282,32384.807316411192,32083.488857879907,31784.580947016868,31488.064299440732,31193.919785045204,30902.128426764844,30612.671399350736,15365.530028155914,1.4937314236226129E-2]
["CASE 5",-1064157.6000000001,37004.046067236792,36665.773698698955,36330.207509109379,35997.325849036468,35667.107242244252,35339.530384306287,35014.574141231838,34692.2175481019,34372.439807717114,34055.220289255361,33740.538526941396,33428.374218725738,1438.7072249759754,32811.517567176226,32506.785426638769,32204.491143225725,31904.615214079917,31607.138292367217,31312.041186028277,31019.304856540046,30728.910417687755,30440.839134346261,30155.072421271481,29871.591841901332,14630.379107166062,-2.3549057923909822E-2]
["CASE 6",-1064157.6000000001,41419.165309716984,41045.571987239215,40674.967411341342,40307.327672050538,39942.629050674193,39580.848018268705,39221.961234122595,38865.945544249604,38512.77797989556,38162.435756056417,37814.896270007928,37470.13709984794,5448.1360030491096,36788.870915024767,36452.3199477046,36118.461388122909,35787.273697017961,35458.735507441808,35132.825623382239,34809.523018395172,34488.806834248033,34170.656379574044,33855.051128537445,33541.970719509183,18271.394953753086,-1.4582771989680832E-2]
["CASE 7",-957741.84000000008,37004.046067236675,36665.773698698955,36330.207509109379,35997.325849036468,35667.107242244252,35339.53038430617,35014.574141231838,34692.217548102024,34372.439807717114,34055.220289255361,33740.538526941396,33428.374218725738,1438.7072249759754,32811.517567176226,32506.785426638646,32204.491143225725,31904.615214079917,31607.138292367217,31312.041186028215,31019.304856540046,30728.910417687755,30440.839134346323,30155.072421271416,29871.591841901332,14630.379107166062,-1.5777865249084533E-2]
["CASE 8",-957741.84000000008,41419.165309716984,41045.571987239215,40674.967411341342,40307.327672050538,39942.629050674193,39580.848018268822,39221.961234122595,38865.945544249604,38512.77797989556,38162.435756056533,37814.896270007928,37470.137099848063,5448.1360030491096,36788.870915024767,36452.3199477046,36118.461388122909,35787.273697017961,35458.735507441808,35132.825623382239,34809.523018395172,34488.806834248033,34170.656379574044,33855.051128537445,33541.970719509212,18271.394953753086,-6.4671383888159628E-3]
["Case 9",0,{"$f":"C24/C2","v":7047.3410112061383},6990.9622831164897,6935.0345848515572,6879.5543081727446,6824.5178737073629,6769.9217307177032,6715.7623568719619,6662.0362580169858,6608.7399679528489,6555.8700482092263,6503.423087823553,6451.3957031209629,6399.784537495997,6348.5862611960283,6297.7975711064601,6247.4151905376084,6197.4358690133076,6147.8563820612017,6098.6735310047125,6049.884142756674,6001.4850696146214,5953.4731890577059,5905.8454035452432,5858.5986403168818,5811.7298511943463,"NA"]
["Case 10",0,{"$f":"C25/C2","v":11233.421670822012},11143.554297455437,11054.405863075794,10965.970616171187,10878.242851241816,10791.216908431881,10704.887173164427,10619.248075779111,10534.294091172877,10450.019738443494,10366.419580535945,10283.488223891658,10201.220318100524,10119.610555555721,10038.653671111275,9958.3444417423852,9878.6776862084444,9799.6482647187786,9721.251078601028,9643.4810699722202,9566.3332214124457,9489.8025556411467,9413.8841351960145,9338.5730621144485,9263.8644776175315,"NA"]
[]
["Case",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback"]
["CASE 1",{"$f":"IF(B3>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C40:AA40>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 2",{"$f":"IF(B4>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,25,{"$f":"MATCH(TRUE,INDEX(C41:AA41>0,0),0)","v":24}]
["CASE 3",{"$f":"IF(B5>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,{"$f":"MATCH(TRUE,INDEX(C42:AA42>0,0),0)","v":25}]
["CASE 4",{"$f":"IF(B6>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C43:AA43>0,0),0)","v":22}]
["CASE 5",{"$f":"IF(B7>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C44:AA44>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 6",{"$f":"IF(B8>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C45:AA45>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 7",{"$f":"IF(B9>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C46:AA46>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 8",{"$f":"IF(B10>=0,B1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C47:AA47>0,0),0)","v":{"$error":"#N/A"}}]

{"sheet":"PVSF(Existing)_CBA","index":15,"n_rows":52,"n_cols":28,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",1,{"$f":"'PV(SF)_CBA'!C2","v":0.99651220727453904},{"$f":"'PV(SF)_CBA'!D2","v":0.99303657924717392},{"$f":"'PV(SF)_CBA'!E2","v":0.98957307348995893},{"$f":"'PV(SF)_CBA'!F2","v":0.98612164772292876},{"$f":"'PV(SF)_CBA'!G2","v":0.98268225981358126},{"$f":"'PV(SF)_CBA'!H2","v":0.97925486777636384},{"$f":"'PV(SF)_CBA'!I2","v":0.9758394297721612},{"$f":"'PV(SF)_CBA'!J2","v":0.97243590410778402},{"$f":"'PV(SF)_CBA'!K2","v":0.96904424923545984},{"$f":"'PV(SF)_CBA'!L2","v":0.96566442375232675},{"$f":"'PV(SF)_CBA'!M2","v":0.96229638639992676},{"$f":"'PV(SF)_CBA'!N2","v":0.9589400960637039},{"$f":"'PV(SF)_CBA'!O2","v":0.95559551177250024},{"$f":"'PV(SF)_CBA'!P2","v":0.9522625926980568},{"$f":"'PV(SF)_CBA'!Q2","v":0.94894129815451589},{"$f":"'PV(SF)_CBA'!R2","v":0.94563158759792332},{"$f":"'PV(SF)_CBA'!S2","v":0.94233342062573311},{"$f":"'PV(SF)_CBA'!T2","v":0.93904675697631612},{"$f":"'PV(SF)_CBA'!U2","v":0.93577155652846644},{"$f":"'PV(SF)_CBA'!V2","v":0.93250777930091322},{"$f":"'PV(SF)_CBA'!W2","v":0.92925538545183184},{"$f":"'PV(SF)_CBA'!X2","v":0.92601433527835741},{"$f":"'PV(SF)_CBA'!Y2","v":0.92278458921610096},{"$f":"'PV(SF)_CBA'!Z2","v":0.91956610783866577},{"$f":"'PV(SF)_CBA'!AA2","v":0.9163588518571657},"NPV "]
["CASE 1",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B16","v":-755730.80000000016},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C16","v":112207.10004481021},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D16","v":111507.82117146438},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E16","v":110814.51001049169},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F16","v":110127.10530840111},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G16","v":109445.54648877152},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H16","v":108769.77364457953},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I16","v":108099.72753061441},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J16","v":107435.34955598063},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K16","v":106776.58177668464},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L16","v":106123.36688830752},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M16","v":105475.64821876066},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N16","v":104833.36972112447},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O16","v":73923.210153615655},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P16","v":103564.91213735269},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q16","v":102938.62401990863},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R16","v":102317.55799799945},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S16","v":101701.66104595811},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T16","v":101090.88072200264},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U16","v":100485.16516162799},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V16","v":99884.463071073071},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W16","v":99288.723720862501},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X16","v":98697.896939421975},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y16","v":98111.933106766723},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z16","v":97530.783148261718},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA16","v":83245.670104670076},{"$f":"SUM(B3:AA3)","v":1808666.5816895124}]
["CASE 2",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B17","v":-755730.80000000016},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C17","v":116606.82026651432},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D17","v":115857.12108170903},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E17","v":115113.96742051932},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F17","v":114377.29140780057},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G17","v":113647.02592136171},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H17","v":112923.10458342296},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I17","v":112205.46175217174},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J17","v":111494.0325134145},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K17","v":110788.75267232428},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L17","v":110089.5587452826},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M17","v":109396.38795181426},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N17","v":108709.17820661445},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O17","v":77754.6022987139},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P17","v":107352.39694845123},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q17","v":106682.70467024224},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R17","v":106018.73189449267},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S17","v":105360.41989530667},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T17","v":104707.71059599741},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U17","v":104060.54656173044},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V17","v":103418.8709922506},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W17","v":102782.62771469219},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X17","v":102151.76117647137},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y17","v":101526.21643825949},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z17","v":100905.93916703683},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA17","v":86582.147205442277},1904782.5780820369]
["CASE 3",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B18","v":-680902.20000000019},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C18","v":112207.10004481021},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D18","v":111507.82117146438},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E18","v":110814.51001049169},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F18","v":110127.10530840111},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G18","v":109445.54648877152},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H18","v":108769.77364457947},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I18","v":108099.72753061441},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J18","v":107435.34955598063},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K18","v":106776.58177668464},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L18","v":106123.36688830752},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M18","v":105475.64821876066},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N18","v":104833.36972112447},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O18","v":73923.210153615655},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P18","v":103564.91213735269},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q18","v":102938.6240199086},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R18","v":102317.55799799948},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S18","v":101701.66104595811},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T18","v":101090.88072200264},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U18","v":100485.16516162799},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V18","v":99884.463071073071},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W18","v":99288.723720862501},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X18","v":98697.896939421975},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y18","v":98111.933106766723},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z18","v":97530.783148261718},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA18","v":83245.670104670076},1883495.1816895122]
["CASE 4",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B19","v":-680902.20000000019},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C19","v":116606.82026651432},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D19","v":115857.12108170903},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E19","v":115113.96742051932},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F19","v":114377.29140780057},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G19","v":113647.02592136171},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H19","v":112923.10458342302},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I19","v":112205.46175217174},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J19","v":111494.0325134145},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K19","v":110788.75267232428},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L19","v":110089.5587452826},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M19","v":109396.38795181426},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N19","v":108709.17820661445},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O19","v":77754.602298713871},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P19","v":107352.39694845123},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q19","v":106682.70467024224},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R19","v":106018.7318944927},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S19","v":105360.41989530665},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T19","v":104707.71059599741},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U19","v":104060.54656173044},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V19","v":103418.8709922506},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W19","v":102782.62771469219},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X19","v":102151.76117647137},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y19","v":101526.21643825949},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z19","v":100905.93916703685},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA19","v":86582.147205442277},1979611.178082037]
["CASE 5",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B20","v":-1071602.4000000001},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C20","v":115718.4807180569},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D20","v":114978.96180710044},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E20","v":114245.87175493709},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F20","v":113519.14402338845},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G20","v":112798.71281190806},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H20","v":112084.51304921469},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I20","v":111376.48038502212},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J20","v":110674.55118186241},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K20","v":109978.66250700326},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L20","v":109288.75212445705},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M20","v":108604.75848708196},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N20","v":107926.62072877231},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O20","v":76981.012843786768},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P20","v":106587.67274387961},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q20","v":105926.74412122866},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R20","v":105271.43457050525},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S20","v":104621.68651673611},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T20","v":103977.44302096798},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U20","v":103338.64777306159},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V20","v":102705.24508456797},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W20","v":102077.17988168658},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X20","v":101454.39769830339},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y20","v":100836.84466910888},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z20","v":100224.46752279429},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA20","v":85908.485151542278},1569504.3711769744]
["CASE 6",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B21","v":-1071602.4000000001},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C21","v":120118.20093976113},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D21","v":119328.26171734509},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E21","v":118545.32916496471},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F21","v":117769.33012278791},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G21","v":117000.19224449825},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H21","v":116237.84398805811},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I21","v":115482.21460657939},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J21","v":114733.23413929627},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K21","v":113990.83340264283},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L21","v":113254.94398143214},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M21","v":112525.49822013544},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N21","v":111802.42921426235},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O21","v":80812.404988884955},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P21","v":110375.15755497816},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q21","v":109670.82477156233},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R21","v":108972.60846699841},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S21","v":108280.44536608463},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T21","v":107594.27289496279},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U21","v":106914.02917316405},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V21","v":106239.65300574548},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W21","v":105571.08387551625},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X21","v":104908.26193535276},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y21","v":104251.12800060162},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z21","v":103599.6235415694},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA21","v":89244.962252314508},1665620.367569499]
["CASE 7",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B22","v":-965186.64000000013},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C22","v":115718.48071805679},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D22","v":114978.96180710044},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E22","v":114245.87175493709},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F22","v":113519.14402338845},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G22","v":112798.71281190806},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H22","v":112084.51304921457},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I22","v":111376.48038502212},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J22","v":110674.55118186252},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K22","v":109978.66250700326},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L22","v":109288.75212445705},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M22","v":108604.75848708196},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N22","v":107926.62072877231},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O22","v":76981.012843786768},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P22","v":106587.67274387961},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q22","v":105926.74412122855},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R22","v":105271.43457050525},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S22","v":104621.68651673611},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T22","v":103977.44302096798},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U22","v":103338.64777306153},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V22","v":102705.24508456797},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W22","v":102077.17988168658},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X22","v":101454.39769830345},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y22","v":100836.84466910882},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z22","v":100224.46752279429},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA22","v":85908.485151542278},1675920.1311769737]
["CASE 8",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B23","v":-965186.64000000013},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C23","v":120118.20093976113},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D23","v":119328.26171734509},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E23","v":118545.32916496471},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F23","v":117769.33012278791},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G23","v":117000.19224449825},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H23","v":116237.84398805823},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I23","v":115482.21460657939},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J23","v":114733.23413929627},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K23","v":113990.83340264283},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L23","v":113254.94398143225},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M23","v":112525.49822013544},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N23","v":111802.42921426246},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O23","v":80812.404988884955},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P23","v":110375.15755497816},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q23","v":109670.82477156233},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R23","v":108972.60846699841},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S23","v":108280.44536608463},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T23","v":107594.27289496279},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U23","v":106914.02917316405},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V23","v":106239.65300574548},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W23","v":105571.08387551625},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X23","v":104908.26193535276},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y23","v":104251.12800060162},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z23","v":103599.62354156942},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA23","v":89244.962252314508},1772036.1275694992]
["Special Cases"]
["Case 9",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B24","v":-7444.8000000000011},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C24","v":85866.258439999452},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D24","v":85510.788589165444},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E24","v":85157.200138510452},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F24","v":84805.479173492116},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G24","v":84455.611912359062},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H24","v":84107.584704722336},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I24","v":83761.384030142668},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J24","v":83416.996496733598},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K24","v":83074.408839780241},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L24","v":82733.607920373834},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M24","v":82394.580724061205},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N24","v":82057.314359509794},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O24","v":81721.796057187283},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P24","v":81388.013168056335},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q24","v":81055.953162283899},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R24","v":80725.603627964912},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S24","v":80396.952269860296},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T24","v":80069.986908149323},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U24","v":79744.695477195695},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V24","v":79421.066024327607},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W24","v":79099.086708631483},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X24","v":78778.745799759126},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y24","v":78460.031676748389},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z24","v":78142.932826856937},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA24","v":77827.437844408982},{"$f":"SUM(B12:AA12)","v":2036728.7168802803}]
["Case 10",{"$f":"(SF_CBA!B26)*B2+'PV(SF)_CBA'!B25","v":-7444.8000000000011},{"$f":"(SF_CBA!C26)*C2+'PV(SF)_CBA'!C25","v":90037.738917942523},{"$f":"(SF_CBA!D26)*D2+'PV(SF)_CBA'!D25","v":89634.464358093712},{"$f":"(SF_CBA!E26)*E2+'PV(SF)_CBA'!E25","v":89233.61903514908},{"$f":"(SF_CBA!F26)*F2+'PV(SF)_CBA'!F25","v":88835.182756417387},{"$f":"(SF_CBA!G26)*G2+'PV(SF)_CBA'!G25","v":88439.135533945373},{"$f":"(SF_CBA!H26)*H2+'PV(SF)_CBA'!H25","v":88045.457582264571},{"$f":"(SF_CBA!I26)*I2+'PV(SF)_CBA'!I25","v":87654.129316163482},{"$f":"(SF_CBA!J26)*J2+'PV(SF)_CBA'!J25","v":87265.131348485113},{"$f":"(SF_CBA!K26)*K2+'PV(SF)_CBA'!K25","v":86878.444487949149},{"$f":"(SF_CBA!L26)*L2+'PV(SF)_CBA'!L25","v":86494.049736999208},{"$f":"(SF_CBA!M26)*M2+'PV(SF)_CBA'!M25","v":86111.928289673931},{"$f":"(SF_CBA!N26)*N2+'PV(SF)_CBA'!N25","v":85732.061529502636},{"$f":"(SF_CBA!O26)*O2+'PV(SF)_CBA'!O25","v":85354.431027424362},{"$f":"(SF_CBA!P26)*P2+'PV(SF)_CBA'!P25","v":84979.018539730649},{"$f":"(SF_CBA!Q26)*Q2+'PV(SF)_CBA'!Q25","v":84605.806006031708},{"$f":"(SF_CBA!R26)*R2+'PV(SF)_CBA'!R25","v":84234.775547245255},{"$f":"(SF_CBA!S26)*S2+'PV(SF)_CBA'!S25","v":83865.909463608288},{"$f":"(SF_CBA!T26)*T2+'PV(SF)_CBA'!T25","v":83499.190232711364},{"$f":"(SF_CBA!U26)*U2+'PV(SF)_CBA'!U25","v":83134.600507554977},{"$f":"(SF_CBA!V26)*V2+'PV(SF)_CBA'!V25","v":82772.123114627961},{"$f":"(SF_CBA!W26)*W2+'PV(SF)_CBA'!W25","v":82411.741052007623},{"$f":"(SF_CBA!X26)*X2+'PV(SF)_CBA'!X25","v":82053.43748748122},{"$f":"(SF_CBA!Y26)*Y2+'PV(SF)_CBA'!Y25","v":81697.195756688918},{"$f":"(SF_CBA!Z26)*Z2+'PV(SF)_CBA'!Z25","v":81342.999361287439},{"$f":"(SF_CBA!AA26)*AA2+'PV(SF)_CBA'!AA25","v":80990.831967134509},{"$f":"SUM(B13:AA13)","v":2127858.6029561209}]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"IRR "]
["CASE 1",{"$f":"B3/B2","v":-755730.80000000016},112599.82489496705,112289.74189047399,111982.13955001689,111676.99802828341,111374.29763872382,111074.01885228074,110776.14229612911,110480.64875242676,110187.51915707403,109896.73459848408,109608.27631636287,109322.12570049864,77358.264289561295,108756.67376991152,108477.33597441889,108200.23288129017,107925.34661290655,107652.65943466994,107382.15375385925,107113.81211849506,106847.61721621377,106583.5518731507,106321.59905283217,106061.74185507618,90843.963514902251,{"$f":"IRR(B16:AA16)","v":0.13983381157923014}]
["CASE 2",{"$f":"B4/B2","v":-755730.80000000016},117014.94413744712,116669.54017901425,116326.89945224885,115986.99985129749,115649.81944715376,115315.33648624316,114983.52938901992,114654.37674857446,114327.85732925253,114003.95006528513,113682.63405942952,113363.88858162078,81367.693067634493,112734.02711776005,112422.87049548466,112114.20312618742,111808.00509584462,111504.25664974451,111202.93819121322,110904.0302803502,110607.51363277405,110313.36911837853,110021.57776009817,109732.12073268405,94484.979361489241,0.14602939477637422]
["CASE 3",{"$f":"B5/B2","v":-680902.20000000019},112599.82489496705,112289.74189047399,111982.13955001689,111676.99802828341,111374.29763872382,111074.01885228069,110776.14229612911,110480.64875242676,110187.51915707403,109896.73459848408,109608.27631636287,109322.12570049864,77358.264289561295,108756.67376991152,108477.33597441886,108200.2328812902,107925.34661290655,107652.65943466994,107382.15375385925,107113.81211849506,106847.61721621377,106583.5518731507,106321.59905283217,106061.74185507618,90843.963514902251,0.15748722912687407]
["CASE 4",{"$f":"B6/B2","v":-680902.20000000019},117014.94413744712,116669.54017901425,116326.89945224885,115986.99985129749,115649.81944715376,115315.33648624324,114983.52938901992,114654.37674857446,114327.85732925253,114003.95006528513,113682.63405942952,113363.88858162078,81367.693067634464,112734.02711776005,112422.87049548466,112114.20312618745,111808.00509584461,111504.25664974451,111202.93819121322,110904.0302803502,110607.51363277405,110313.36911837853,110021.57776009817,109732.12073268407,94484.979361489241,0.16424248168618849]
["CASE 5",{"$f":"B7/B2","v":-1071602.4000000001},116123.49540057011,115785.22303203229,115449.6568424427,115116.77518236979,114786.55657557756,114458.97971763961,114134.02347456515,113811.66688143523,113491.88914105044,113174.66962258867,112859.9878602747,112547.82355205905,80558.156558309289,111930.96690050955,111626.2347599721,111323.94047655906,111024.06454741325,110726.58762570054,110431.4905193616,110138.75418987338,109848.35975102107,109560.28846767958,109274.52175460479,108991.04117523466,93749.82844049939,9.3762899943683919E-2]
["CASE 6",{"$f":"B8/B2","v":-1071602.4000000001},120538.6146430503,120165.02132057254,119794.41674467467,119426.77700538386,119062.07838400752,118700.29735160203,118341.41056745591,117985.39487758293,117632.22731322888,117281.88508938973,116934.34560334125,116589.58643318126,84567.585336382428,115908.3202483581,115571.76928103792,115237.91072145624,114906.72303035129,114578.18484077514,114252.27495671556,113928.9723517285,113608.25616758135,113290.10571290736,112974.50046187076,112661.42005284251,97390.844287086409,9.8488959688205924E-2]
["CASE 7",{"$f":"B9/B2","v":-965186.64000000013},116123.49540057,115785.22303203229,115449.6568424427,115116.77518236979,114786.55657557756,114458.97971763949,114134.02347456515,113811.66688143535,113491.88914105044,113174.66962258867,112859.9878602747,112547.82355205905,80558.156558309289,111930.96690050955,111626.23475997197,111323.94047655906,111024.06454741325,110726.58762570054,110431.49051936154,110138.75418987338,109848.35975102107,109560.28846767964,109274.52175460474,108991.04117523466,93749.82844049939,0.10770117806004986]
["CASE 8",{"$f":"B10/B2","v":-965186.64000000013},120538.6146430503,120165.02132057254,119794.41674467467,119426.77700538386,119062.07838400752,118700.29735160214,118341.41056745591,117985.39487758293,117632.22731322888,117281.88508938985,116934.34560334125,116589.58643318138,84567.585336382428,115908.3202483581,115571.76928103792,115237.91072145624,114906.72303035129,114578.18484077514,114252.27495671556,113928.9723517285,113608.25616758135,113290.10571290736,112974.50046187076,112661.42005284254,97390.844287086409,0.11279572954006745]
["Special Cases"]
["Case 9",{"$f":"B12/B2","v":-7444.8000000000011},86166.790344539462,86110.411616449826,86054.48391818488,85999.003641506075,85943.967207040681,85889.371064051025,85835.21169020528,85781.485591350327,85728.189301286169,85675.319381542547,85622.872421156877,85570.84503645428,85519.233870829325,85468.035594529356,85417.246904439788,85366.864523870943,85316.885202346632,85267.305715394512,85218.122864338031,85169.333476089989,85120.93440294794,85072.922522391018,85025.294736878554,84978.047973650202,84931.17918452766,{"$f":"IRR(B25:AA25)","v":11.573436804031234}]
["Case 10",{"$f":"B13/B2","v":-7444.8000000000011},90352.871004155328,90263.003630788764,90173.855196409117,90085.419949504518,89997.692184575135,89910.666241765211,89824.336506497741,89738.697409112443,89653.743424506189,89569.46907177681,89485.868913869257,89402.93755722497,89320.669651433855,89239.059888889053,89158.103004444609,89077.793775075712,88998.127019541775,88919.097598052103,88840.700411934347,88762.930403305538,88685.782554745761,88609.251888974453,88533.333468529323,88458.02239544777,88383.313810950858,{"$f":"IRR(B26:AA26)","v":12.135379120884542}]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"Payback"]
["CASE 1",{"$f":"B3","v":-755730.80000000016},{"$f":"B29+C3","v":-643523.69995518995},-532015.87878372555,-421201.36877323384,-311074.26346483274,-201628.71697606123,-92858.9433314817,15240.784199132715,122676.13375511335,229452.71553179799,335576.08242010552,441051.7306388662,545885.10035999073,619808.31051360641,723373.22265095916,826311.84667086776,928629.40466886724,1030331.0657148254,1131421.946436828,1231907.111598456,1331791.5746695292,1431080.2983903917,1529778.1953298138,1627890.1284365805,1725420.9115848423,1808666.5816895124,{"$f":"IFERROR(AB42,\">25\")","v":7}]
["CASE 2",-755730.80000000016,{"$f":"B30+C4","v":-639123.97973348584},-523266.8586517768,-408152.89123125747,-293775.5998234569,-180128.5739020952,-67205.469318672243,44999.992433499501,156494.024946914,267282.77761923824,377372.33636452083,486768.72431633511,595477.9025229495,673232.50482166337,780584.90177011467,887267.60644035693,993286.33833484957,1098646.7582301563,1203354.4688261538,1307415.0153878843,1410833.8863801348,1513616.514094827,1615768.2752712984,1717294.4917095578,1818200.4308765947,1904782.5780820369,7]
["CASE 3",-680902.20000000019,{"$f":"B31+C5","v":-568695.09995518997},-457187.27878372557,-346372.76877323387,-236245.66346483276,-126800.11697606124,-18030.343331481767,90069.384199132648,197504.73375511327,304281.31553179794,410404.68242010544,515880.33063886611,620713.70035999059,694636.91051360627,798201.82265095902,901140.44667086762,1003458.0046688671,1105159.6657148253,1206250.5464368279,1306735.7115984559,1406620.1746695291,1505908.8983903916,1604606.7953298136,1702718.7284365804,1800249.5115848421,1883495.1816895122,7]
["CASE 4",-680902.20000000019,{"$f":"B32+C6","v":-564295.37973348587},-448438.25865177682,-333324.29123125749,-218946.99982345692,-105299.97390209521,7623.1306813278061,119828.59243349955,231322.62494691403,342111.37761923834,452200.93636452092,561597.32431633514,670306.5025229496,748061.10482166347,855413.50177011476,962096.20644035703,1068114.9383348497,1173475.3582301564,1278183.0688261539,1382243.6153878844,1485662.4863801349,1588445.1140948271,1690596.8752712985,1792123.0917095579,1893029.0308765948,1979611.178082037,6]
["CASE 5",-1071602.4000000001,{"$f":"B33+C7","v":-955883.91928194324},-840904.95747484278,-726659.08571990568,-613139.94169651717,-500341.22888460913,-388256.71583539445,-276880.23545037233,-166205.68426850991,-56227.02176150665,53061.730362950402,161666.48885003236,269593.1095788047,346574.12242259143,453161.79516647104,559088.53928769974,664359.97385820502,768981.66037494107,872959.10339590907,976297.75116897072,1079002.9962535386,1181080.1761352252,1282534.5738335287,1383371.4185026377,1483595.886025432,1569504.3711769744,10]
["CASE 6",-1071602.4000000001,{"$f":"B34+C8","v":-951484.19906023901},-832155.93734289391,-713610.60817792919,-595841.27805514121,-478841.08581064298,-362603.24182258488,-247121.02721600549,-132387.7930767092,-18396.959674066369,94857.984307365768,207383.48252750121,319185.91174176359,399998.31673064851,510373.47428562667,620044.29905718903,729016.90752418747,837297.35289027216,944891.62578523497,1051805.654958399,1158045.3079641445,1263616.3918396607,1368524.6537750135,1472775.7817756152,1576375.4053171845,1665620.367569499,10]
["CASE 7",-965186.64000000013,{"$f":"B35+C9","v":-849468.15928194334},-734489.19747484289,-620243.32571990578,-506724.18169651733,-393925.46888460929,-281840.95583539474,-170464.47545037261,-59789.924268510091,50188.73823849317,159477.49036295022,268082.24885003216,376008.86957880447,452989.88242259121,559577.55516647082,665504.2992876994,770775.73385820468,875397.42037494085,979374.86339590885,1082713.5111689703,1185418.7562535382,1287495.9361352248,1388950.3338335282,1489787.178502637,1590011.6460254313,1675920.1311769737,9]
["CASE 8",-965186.64000000013,{"$f":"B36+C10","v":-845068.439060239},-725740.17734289391,-607194.84817792918,-489425.51805514126,-372425.32581064303,-256187.48182258481,-140705.26721600542,-25972.033076709151,88018.800325933684,201273.74430736594,313799.24252750137,425601.67174176383,506414.07673064875,616789.23428562691,726460.05905718927,835432.66752418771,943713.1128902724,1051307.3857852351,1158221.4149583993,1264461.0679641447,1370032.1518396609,1474940.4137750138,1579191.5417756154,1682791.1653171848,1772036.1275694992,9]
["Special Cases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Case 9",{"$f":"B12","v":-7444.8000000000011},{"$f":"B38+C12","v":78421.458439999449},163932.24702916489,249089.44716767536,333894.92634116748,418350.53825352655,502458.12295824889,586219.50698839151,669636.50348512514,752710.9123249054,835444.52024527919,917839.10096934042,999896.41532885027,1081618.2113860375,1163006.2245540938,1244062.1777163777,1324787.7813443425,1405184.7336142028,1485254.720522352,1564999.4159995478,1644420.4820238755,1723519.5687325071,1802298.3145322662,1880758.3462090145,1958901.2790358714,2036728.7168802803,1]
["Case 10",{"$f":"B13","v":-7444.8000000000011},{"$f":"B39+C13","v":82592.93891794252},172227.40327603623,261461.02231118531,350296.20506760268,438735.34060154809,526780.79818381264,614434.92749997613,701700.05884846125,788578.50333641039,875072.5530734096,961184.48136308347,1046916.5428925861,1132270.9739200105,1217249.9924597412,1301855.798465773,1386090.5740130183,1469956.4834766267,1553455.6737093381,1636590.2742168931,1719362.3973315211,1801774.1383835287,1883827.5758710098,1965524.7716276988,2046867.7709889861,2127858.6029561209,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback"]
["CASE 1",{"$f":"IF(B29>=0,B28,0)","v":0},0,0,0,0,0,0,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C42:AA42>0,0),0)","v":7}]
["CASE 2",{"$f":"IF(B30>=0,B28,0)","v":0},0,0,0,0,0,0,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C43:AA43>0,0),0)","v":7}]
["CASE 3",{"$f":"IF(B31>=0,B28,0)","v":0},0,0,0,0,0,0,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C44:AA44>0,0),0)","v":7}]
["CASE 4",{"$f":"IF(B32>=0,B28,0)","v":0},0,0,0,0,0,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C45:AA45>0,0),0)","v":6}]
["CASE 5",{"$f":"IF(B33>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C46:AA46>0,0),0)","v":10}]
["CASE 6",{"$f":"IF(B34>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C47:AA47>0,0),0)","v":10}]
["CASE 7",{"$f":"IF(B35>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C48:AA48>0,0),0)","v":9}]
["CASE 8",{"$f":"IF(B36>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C49:AA49>0,0),0)","v":9}]
[]
["Case 9",{"$f":"IF(B38>=0,B28,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C51:AA51>0,0),0)","v":1}]
["Case 10",{"$f":"IF(B39>=0,B28,0)","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C52:AA52>0,0),0)","v":1}]

{"sheet":"PVSF_CBA","index":16,"n_rows":52,"n_cols":28,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",1,{"$f":"'PV(SF)_CBA'!C2","v":0.99651220727453904},{"$f":"'PV(SF)_CBA'!D2","v":0.99303657924717392},{"$f":"'PV(SF)_CBA'!E2","v":0.98957307348995893},{"$f":"'PV(SF)_CBA'!F2","v":0.98612164772292876},{"$f":"'PV(SF)_CBA'!G2","v":0.98268225981358126},{"$f":"'PV(SF)_CBA'!H2","v":0.97925486777636384},{"$f":"'PV(SF)_CBA'!I2","v":0.9758394297721612},{"$f":"'PV(SF)_CBA'!J2","v":0.97243590410778402},{"$f":"'PV(SF)_CBA'!K2","v":0.96904424923545984},{"$f":"'PV(SF)_CBA'!L2","v":0.96566442375232675},{"$f":"'PV(SF)_CBA'!M2","v":0.96229638639992676},{"$f":"'PV(SF)_CBA'!N2","v":0.9589400960637039},{"$f":"'PV(SF)_CBA'!O2","v":0.95559551177250024},{"$f":"'PV(SF)_CBA'!P2","v":0.9522625926980568},{"$f":"'PV(SF)_CBA'!Q2","v":0.94894129815451589},{"$f":"'PV(SF)_CBA'!R2","v":0.94563158759792332},{"$f":"'PV(SF)_CBA'!S2","v":0.94233342062573311},{"$f":"'PV(SF)_CBA'!T2","v":0.93904675697631612},{"$f":"'PV(SF)_CBA'!U2","v":0.93577155652846644},{"$f":"'PV(SF)_CBA'!V2","v":0.93250777930091322},{"$f":"'PV(SF)_CBA'!W2","v":0.92925538545183184},{"$f":"'PV(SF)_CBA'!X2","v":0.92601433527835741},{"$f":"'PV(SF)_CBA'!Y2","v":0.92278458921610096},{"$f":"'PV(SF)_CBA'!Z2","v":0.91956610783866577},{"$f":"'PV(SF)_CBA'!AA2","v":0.9163588518571657},"NPV "]
["CASE 1",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B16","v":-1060450.1600000001},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C16","v":112207.10004481021},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D16","v":111507.82117146438},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E16","v":110814.51001049169},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F16","v":110127.10530840111},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G16","v":109445.54648877152},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H16","v":108769.77364457953},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I16","v":108099.72753061441},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J16","v":107435.34955598063},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K16","v":106776.58177668464},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L16","v":106123.36688830752},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M16","v":105475.64821876066},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N16","v":104833.36972112447},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O16","v":73923.210153615655},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P16","v":103564.91213735269},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q16","v":102938.62401990863},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R16","v":102317.55799799945},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S16","v":101701.66104595811},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T16","v":101090.88072200264},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U16","v":100485.16516162799},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V16","v":99884.463071073071},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W16","v":99288.723720862501},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X16","v":98697.896939421975},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y16","v":98111.933106766723},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z16","v":97530.783148261718},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA16","v":83245.670104670076},{"$f":"SUM(B3:AA3)","v":1503947.2216895118}]
["CASE 2",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B17","v":-1060450.1600000001},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C17","v":116606.82026651432},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D17","v":115857.12108170903},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E17","v":115113.96742051932},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F17","v":114377.29140780057},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G17","v":113647.02592136171},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H17","v":112923.10458342296},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I17","v":112205.46175217174},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J17","v":111494.0325134145},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K17","v":110788.75267232428},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L17","v":110089.5587452826},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M17","v":109396.38795181426},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N17","v":108709.17820661445},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O17","v":77754.6022987139},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P17","v":107352.39694845123},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q17","v":106682.70467024224},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R17","v":106018.73189449267},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S17","v":105360.41989530667},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T17","v":104707.71059599741},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U17","v":104060.54656173044},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V17","v":103418.8709922506},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W17","v":102782.62771469219},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X17","v":102151.76117647137},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y17","v":101526.21643825949},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z17","v":100905.93916703683},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA17","v":86582.147205442277},1600063.2180820368]
["CASE 3",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B18","v":-985621.56},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C18","v":112207.10004481021},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D18","v":111507.82117146438},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E18","v":110814.51001049169},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F18","v":110127.10530840111},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G18","v":109445.54648877152},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H18","v":108769.77364457947},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I18","v":108099.72753061441},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J18","v":107435.34955598063},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K18","v":106776.58177668464},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L18","v":106123.36688830752},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M18","v":105475.64821876066},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N18","v":104833.36972112447},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O18","v":73923.210153615655},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P18","v":103564.91213735269},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q18","v":102938.6240199086},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R18","v":102317.55799799948},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S18","v":101701.66104595811},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T18","v":101090.88072200264},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U18","v":100485.16516162799},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V18","v":99884.463071073071},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W18","v":99288.723720862501},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X18","v":98697.896939421975},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y18","v":98111.933106766723},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z18","v":97530.783148261718},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA18","v":83245.670104670076},1578775.8216895121]
["CASE 4",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B19","v":-985621.56},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C19","v":116606.82026651432},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D19","v":115857.12108170903},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E19","v":115113.96742051932},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F19","v":114377.29140780057},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G19","v":113647.02592136171},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H19","v":112923.10458342302},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I19","v":112205.46175217174},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J19","v":111494.0325134145},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K19","v":110788.75267232428},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L19","v":110089.5587452826},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M19","v":109396.38795181426},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N19","v":108709.17820661445},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O19","v":77754.602298713871},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P19","v":107352.39694845123},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q19","v":106682.70467024224},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R19","v":106018.7318944927},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S19","v":105360.41989530665},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T19","v":104707.71059599741},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U19","v":104060.54656173044},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V19","v":103418.8709922506},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W19","v":102782.62771469219},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X19","v":102151.76117647137},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y19","v":101526.21643825949},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z19","v":100905.93916703685},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA19","v":86582.147205442277},1674891.8180820369]
["CASE 5",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B20","v":-1376321.76},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C20","v":115718.4807180569},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D20","v":114978.96180710044},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E20","v":114245.87175493709},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F20","v":113519.14402338845},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G20","v":112798.71281190806},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H20","v":112084.51304921469},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I20","v":111376.48038502212},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J20","v":110674.55118186241},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K20","v":109978.66250700326},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L20","v":109288.75212445705},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M20","v":108604.75848708196},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N20","v":107926.62072877231},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O20","v":76981.012843786768},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P20","v":106587.67274387961},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q20","v":105926.74412122866},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R20","v":105271.43457050525},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S20","v":104621.68651673611},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T20","v":103977.44302096798},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U20","v":103338.64777306159},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V20","v":102705.24508456797},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W20","v":102077.17988168658},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X20","v":101454.39769830339},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y20","v":100836.84466910888},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z20","v":100224.46752279429},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA20","v":85908.485151542278},1264785.0111769743]
["CASE 6",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B21","v":-1376321.76},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C21","v":120118.20093976113},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D21","v":119328.26171734509},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E21","v":118545.32916496471},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F21","v":117769.33012278791},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G21","v":117000.19224449825},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H21","v":116237.84398805811},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I21","v":115482.21460657939},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J21","v":114733.23413929627},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K21","v":113990.83340264283},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L21","v":113254.94398143214},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M21","v":112525.49822013544},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N21","v":111802.42921426235},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O21","v":80812.404988884955},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P21","v":110375.15755497816},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q21","v":109670.82477156233},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R21","v":108972.60846699841},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S21","v":108280.44536608463},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T21","v":107594.27289496279},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U21","v":106914.02917316405},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V21","v":106239.65300574548},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W21","v":105571.08387551625},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X21","v":104908.26193535276},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y21","v":104251.12800060162},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z21","v":103599.6235415694},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA21","v":89244.962252314508},1360901.0075694991]
["CASE 7",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B22","v":-1269906},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C22","v":115718.48071805679},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D22","v":114978.96180710044},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E22","v":114245.87175493709},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F22","v":113519.14402338845},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G22","v":112798.71281190806},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H22","v":112084.51304921457},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I22","v":111376.48038502212},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J22","v":110674.55118186252},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K22","v":109978.66250700326},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L22","v":109288.75212445705},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M22","v":108604.75848708196},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N22","v":107926.62072877231},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O22","v":76981.012843786768},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P22","v":106587.67274387961},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q22","v":105926.74412122855},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R22","v":105271.43457050525},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S22","v":104621.68651673611},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T22","v":103977.44302096798},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U22","v":103338.64777306153},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V22","v":102705.24508456797},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W22","v":102077.17988168658},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X22","v":101454.39769830345},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y22","v":100836.84466910882},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z22","v":100224.46752279429},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA22","v":85908.485151542278},1371200.7711769738]
["CASE 8",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B23","v":-1269906},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C23","v":120118.20093976113},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D23","v":119328.26171734509},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E23","v":118545.32916496471},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F23","v":117769.33012278791},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G23","v":117000.19224449825},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H23","v":116237.84398805823},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I23","v":115482.21460657939},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J23","v":114733.23413929627},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K23","v":113990.83340264283},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L23","v":113254.94398143225},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M23","v":112525.49822013544},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N23","v":111802.42921426246},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O23","v":80812.404988884955},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P23","v":110375.15755497816},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q23","v":109670.82477156233},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R23","v":108972.60846699841},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S23","v":108280.44536608463},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T23","v":107594.27289496279},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U23","v":106914.02917316405},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V23","v":106239.65300574548},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W23","v":105571.08387551625},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X23","v":104908.26193535276},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y23","v":104251.12800060162},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z23","v":103599.62354156942},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA23","v":89244.962252314508},1467316.7675694993]
["Special Cases"]
["Case 9",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B24","v":-312164.15999999997},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C24","v":85866.258439999452},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D24","v":85510.788589165444},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E24","v":85157.200138510452},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F24","v":84805.479173492116},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G24","v":84455.611912359062},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H24","v":84107.584704722336},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I24","v":83761.384030142668},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J24","v":83416.996496733598},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K24","v":83074.408839780241},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L24","v":82733.607920373834},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M24","v":82394.580724061205},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N24","v":82057.314359509794},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O24","v":81721.796057187283},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P24","v":81388.013168056335},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q24","v":81055.953162283899},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R24","v":80725.603627964912},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S24","v":80396.952269860296},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T24","v":80069.986908149323},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U24","v":79744.695477195695},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V24","v":79421.066024327607},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W24","v":79099.086708631483},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X24","v":78778.745799759126},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y24","v":78460.031676748389},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z24","v":78142.932826856937},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA24","v":77827.437844408982},{"$f":"SUM(B12:AA12)","v":1732009.3568802804}]
["Case 10",{"$f":"(SF_CBA!B23)*B2+'PV(SF)_CBA'!B25","v":-312164.15999999997},{"$f":"(SF_CBA!C23)*C2+'PV(SF)_CBA'!C25","v":90037.738917942523},{"$f":"(SF_CBA!D23)*D2+'PV(SF)_CBA'!D25","v":89634.464358093712},{"$f":"(SF_CBA!E23)*E2+'PV(SF)_CBA'!E25","v":89233.61903514908},{"$f":"(SF_CBA!F23)*F2+'PV(SF)_CBA'!F25","v":88835.182756417387},{"$f":"(SF_CBA!G23)*G2+'PV(SF)_CBA'!G25","v":88439.135533945373},{"$f":"(SF_CBA!H23)*H2+'PV(SF)_CBA'!H25","v":88045.457582264571},{"$f":"(SF_CBA!I23)*I2+'PV(SF)_CBA'!I25","v":87654.129316163482},{"$f":"(SF_CBA!J23)*J2+'PV(SF)_CBA'!J25","v":87265.131348485113},{"$f":"(SF_CBA!K23)*K2+'PV(SF)_CBA'!K25","v":86878.444487949149},{"$f":"(SF_CBA!L23)*L2+'PV(SF)_CBA'!L25","v":86494.049736999208},{"$f":"(SF_CBA!M23)*M2+'PV(SF)_CBA'!M25","v":86111.928289673931},{"$f":"(SF_CBA!N23)*N2+'PV(SF)_CBA'!N25","v":85732.061529502636},{"$f":"(SF_CBA!O23)*O2+'PV(SF)_CBA'!O25","v":85354.431027424362},{"$f":"(SF_CBA!P23)*P2+'PV(SF)_CBA'!P25","v":84979.018539730649},{"$f":"(SF_CBA!Q23)*Q2+'PV(SF)_CBA'!Q25","v":84605.806006031708},{"$f":"(SF_CBA!R23)*R2+'PV(SF)_CBA'!R25","v":84234.775547245255},{"$f":"(SF_CBA!S23)*S2+'PV(SF)_CBA'!S25","v":83865.909463608288},{"$f":"(SF_CBA!T23)*T2+'PV(SF)_CBA'!T25","v":83499.190232711364},{"$f":"(SF_CBA!U23)*U2+'PV(SF)_CBA'!U25","v":83134.600507554977},{"$f":"(SF_CBA!V23)*V2+'PV(SF)_CBA'!V25","v":82772.123114627961},{"$f":"(SF_CBA!W23)*W2+'PV(SF)_CBA'!W25","v":82411.741052007623},{"$f":"(SF_CBA!X23)*X2+'PV(SF)_CBA'!X25","v":82053.43748748122},{"$f":"(SF_CBA!Y23)*Y2+'PV(SF)_CBA'!Y25","v":81697.195756688918},{"$f":"(SF_CBA!Z23)*Z2+'PV(SF)_CBA'!Z25","v":81342.999361287439},{"$f":"(SF_CBA!AA23)*AA2+'PV(SF)_CBA'!AA25","v":80990.831967134509},{"$f":"SUM(B13:AA13)","v":1823139.2429561203}]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"IRR "]
["CASE 1",{"$f":"B3/B2","v":-1060450.1600000001},112599.82489496705,112289.74189047399,111982.13955001689,111676.99802828341,111374.29763872382,111074.01885228074,110776.14229612911,110480.64875242676,110187.51915707403,109896.73459848408,109608.27631636287,109322.12570049864,77358.264289561295,108756.67376991152,108477.33597441889,108200.23288129017,107925.34661290655,107652.65943466994,107382.15375385925,107113.81211849506,106847.61721621377,106583.5518731507,106321.59905283217,106061.74185507618,90843.963514902251,{"$f":"IRR(B16:AA16)","v":9.127652510314932E-2}]
["CASE 2",{"$f":"B4/B2","v":-1060450.1600000001},117014.94413744712,116669.54017901425,116326.89945224885,115986.99985129749,115649.81944715376,115315.33648624316,114983.52938901992,114654.37674857446,114327.85732925253,114003.95006528513,113682.63405942952,113363.88858162078,81367.693067634493,112734.02711776005,112422.87049548466,112114.20312618742,111808.00509584462,111504.25664974451,111202.93819121322,110904.0302803502,110607.51363277405,110313.36911837853,110021.57776009817,109732.12073268405,94484.979361489241,9.6077464891122233E-2]
["CASE 3",{"$f":"B5/B2","v":-985621.56},112599.82489496705,112289.74189047399,111982.13955001689,111676.99802828341,111374.29763872382,111074.01885228069,110776.14229612911,110480.64875242676,110187.51915707403,109896.73459848408,109608.27631636287,109322.12570049864,77358.264289561295,108756.67376991152,108477.33597441886,108200.2328812902,107925.34661290655,107652.65943466994,107382.15375385925,107113.81211849506,106847.61721621377,106583.5518731507,106321.59905283217,106061.74185507618,90843.963514902251,0.10078828334459922]
["CASE 4",{"$f":"B6/B2","v":-985621.56},117014.94413744712,116669.54017901425,116326.89945224885,115986.99985129749,115649.81944715376,115315.33648624324,114983.52938901992,114654.37674857446,114327.85732925253,114003.95006528513,113682.63405942952,113363.88858162078,81367.693067634464,112734.02711776005,112422.87049548466,112114.20312618745,111808.00509584461,111504.25664974451,111202.93819121322,110904.0302803502,110607.51363277405,110313.36911837853,110021.57776009817,109732.12073268407,94484.979361489241,0.10584369296218532]
["CASE 5",{"$f":"B7/B2","v":-1376321.76},116123.49540057011,115785.22303203229,115449.6568424427,115116.77518236979,114786.55657557756,114458.97971763961,114134.02347456515,113811.66688143523,113491.88914105044,113174.66962258867,112859.9878602747,112547.82355205905,80558.156558309289,111930.96690050955,111626.2347599721,111323.94047655906,111024.06454741325,110726.58762570054,110431.4905193616,110138.75418987338,109848.35975102107,109560.28846767958,109274.52175460479,108991.04117523466,93749.82844049939,6.4066803406183093E-2]
["CASE 6",{"$f":"B8/B2","v":-1376321.76},120538.6146430503,120165.02132057254,119794.41674467467,119426.77700538386,119062.07838400752,118700.29735160203,118341.41056745591,117985.39487758293,117632.22731322888,117281.88508938973,116934.34560334125,116589.58643318126,84567.585336382428,115908.3202483581,115571.76928103792,115237.91072145624,114906.72303035129,114578.18484077514,114252.27495671556,113928.9723517285,113608.25616758135,113290.10571290736,112974.50046187076,112661.42005284251,97390.844287086409,6.8077644501087553E-2]
["CASE 7",{"$f":"B9/B2","v":-1269906},116123.49540057,115785.22303203229,115449.6568424427,115116.77518236979,114786.55657557756,114458.97971763949,114134.02347456515,113811.66688143535,113491.88914105044,113174.66962258867,112859.9878602747,112547.82355205905,80558.156558309289,111930.96690050955,111626.23475997197,111323.94047655906,111024.06454741325,110726.58762570054,110431.49051936154,110138.75418987338,109848.35975102107,109560.28846767964,109274.52175460474,108991.04117523466,93749.82844049939,7.3112194334506109E-2]
["CASE 8",{"$f":"B10/B2","v":-1269906},120538.6146430503,120165.02132057254,119794.41674467467,119426.77700538386,119062.07838400752,118700.29735160214,118341.41056745591,117985.39487758293,117632.22731322888,117281.88508938985,116934.34560334125,116589.58643318138,84567.585336382428,115908.3202483581,115571.76928103792,115237.91072145624,114906.72303035129,114578.18484077514,114252.27495671556,113928.9723517285,113608.25616758135,113290.10571290736,112974.50046187076,112661.42005284254,97390.844287086409,7.7330425300526695E-2]
["Special Cases"]
["Case 9",{"$f":"B12/B2","v":-312164.15999999997},86166.790344539462,86110.411616449826,86054.48391818488,85999.003641506075,85943.967207040681,85889.371064051025,85835.21169020528,85781.485591350327,85728.189301286169,85675.319381542547,85622.872421156877,85570.84503645428,85519.233870829325,85468.035594529356,85417.246904439788,85366.864523870943,85316.885202346632,85267.305715394512,85218.122864338031,85169.333476089989,85120.93440294794,85072.922522391018,85025.294736878554,84978.047973650202,84931.17918452766,{"$f":"IRR(B25:AA25)","v":0.27476379119521033}]
["Case 10",{"$f":"B13/B2","v":-312164.15999999997},90352.871004155328,90263.003630788764,90173.855196409117,90085.419949504518,89997.692184575135,89910.666241765211,89824.336506497741,89738.697409112443,89653.743424506189,89569.46907177681,89485.868913869257,89402.93755722497,89320.669651433855,89239.059888889053,89158.103004444609,89077.793775075712,88998.127019541775,88919.097598052103,88840.700411934347,88762.930403305538,88685.782554745761,88609.251888974453,88533.333468529323,88458.02239544777,88383.313810950858,{"$f":"IRR(B26:AA26)","v":0.28796309415060173}]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"Payback"]
["CASE 1",{"$f":"B3","v":-1060450.1600000001},{"$f":"B29+C3","v":-948243.05995518994},-836735.23878372554,-725920.72877323383,-615793.62346483278,-506348.07697606127,-397578.30333148176,-289478.57580086734,-182043.2262448867,-75266.644468202052,30856.722420105463,136332.37063886612,241165.7403599906,315088.95051360625,418653.86265095894,521592.48667086754,623910.04466886702,725611.70571482508,826702.58643682767,927187.75159845571,1027072.2146695288,1126360.9383903912,1225058.8353298132,1323170.76843658,1420701.5515848417,1503947.2216895118,{"$f":"IFERROR(AB42,\">25\")","v":10}]
["CASE 2",-1060450.1600000001,{"$f":"B30+C4","v":-943843.33973348583},-827986.21865177678,-712872.25123125745,-598494.95982345683,-484847.93390209513,-371924.82931867219,-259719.36756650044,-148225.33505308593,-37436.582380761654,72652.976364520946,182049.36431633521,290758.54252294963,368513.1448216635,475865.54177011474,582548.24644035695,688566.97833484958,793927.39823015628,898635.10882615368,1002695.6553878841,1106114.5263801347,1208897.1540948269,1311048.9152712983,1412575.1317095577,1513481.0708765946,1600063.2180820368,10]
["CASE 3",-985621.56,{"$f":"B31+C5","v":-873414.45995518984},-761906.63878372544,-651092.12877323374,-540965.02346483269,-431519.47697606118,-322749.70333148172,-214649.97580086731,-107214.62624488668,-438.04446820203157,105685.32242010548,211160.97063886613,315994.3403599906,389917.55051360629,493482.46265095897,596421.08667086763,698738.64466886711,800440.30571482517,901531.18643682776,1002016.3515984558,1101900.814669529,1201189.5383903915,1299887.4353298135,1397999.3684365803,1495530.151584842,1578775.8216895121,10]
["CASE 4",-985621.56,{"$f":"B32+C6","v":-869014.73973348574},-753157.61865177669,-638043.65123125736,-523666.35982345679,-410019.3339020951,-297096.22931867209,-184890.76756650035,-73396.735053085853,37392.017619238424,147481.57636452102,256877.96431633527,365587.14252294973,443341.7448216636,550694.14177011489,657376.84644035716,763395.57833484979,868755.99823015649,973463.70882615389,1077524.2553878843,1180943.1263801348,1283725.754094827,1385877.5152712984,1487403.7317095578,1588309.6708765947,1674891.8180820369,9]
["CASE 5",-1376321.76,{"$f":"B33+C7","v":-1260603.2792819431},-1145624.3174748428,-1031378.4457199057,-917859.30169651727,-805060.58888460917,-692976.07583539444,-581599.59545037232,-470925.0442685099,-360946.38176150667,-251657.62963704963,-143052.87114996766,-35126.250421195349,41854.762422591419,148442.43516647103,254369.17928769969,359640.61385820492,464262.30037494103,568239.74339590897,671578.39116897061,774283.63625353854,876360.81613522512,977815.21383352857,1078652.0585026375,1178876.5260254319,1264785.0111769743,13]
["CASE 6",-1376321.76,{"$f":"B34+C8","v":-1256203.5590602388},-1136875.2973428937,-1018329.9681779289,-900560.63805514108,-783560.44581064279,-667322.60182258463,-551840.38721600524,-437107.15307670896,-323116.31967406615,-209861.37569263403,-97335.877472498585,14466.55174176376,95278.956730648715,205654.11428562686,315324.93905718916,424297.5475241876,532577.99289027229,640172.2657852351,747086.29495839914,853325.94796414464,958897.03183966083,1063805.2937750136,1168056.4217756153,1271656.0453171846,1360901.0075694991,12]
["CASE 7",-1269906,{"$f":"B35+C9","v":-1154187.5192819433},-1039208.5574748429,-924962.68571990577,-811443.54169651726,-698644.82888460916,-586560.31583539455,-475183.83545037243,-364509.28426850989,-254530.62176150663,-145241.86963704956,-36637.111149967604,71289.509578804704,148270.52242259146,254858.19516647107,360784.93928769964,466056.37385820493,570678.06037494098,674655.50339590898,777994.15116897051,880699.39625353843,982776.57613522501,1084230.9738335283,1185067.8185026371,1285292.2860254315,1371200.7711769738,12]
["CASE 8",-1269906,{"$f":"B36+C10","v":-1149787.799060239},-1030459.5373428939,-911914.20817792916,-794144.87805514131,-677144.68581064302,-560906.84182258474,-445424.62721600535,-330691.39307670906,-216700.55967406623,-103445.61569263398,9079.8825275014678,120882.31174176393,201694.71673064888,312069.87428562704,421740.6990571894,530713.30752418784,638993.75289027253,746588.02578523534,853502.05495839939,959741.70796414488,1065312.7918396611,1170221.0537750139,1274472.1817756156,1378071.8053171849,1467316.7675694993,11]
["Special Cases"]
["Case 9",{"$f":"B12","v":-312164.15999999997},{"$f":"B38+C12","v":-226297.90156000052},-140787.11297083506,-55629.912832324611,29175.566341167505,113631.17825352657,197738.7629582489,281500.14698839159,364917.14348512515,447991.55232490541,530725.1602452792,613119.74096934043,695177.05532885017,776898.85138603742,858286.8645540938,939342.81771637767,1020068.4213443426,1100465.373614203,1180535.3605223522,1260280.0559995479,1339701.1220238756,1418800.2087325072,1497578.9545322664,1576038.9862090147,1654181.9190358715,1732009.3568802804,{"$f":"IFERROR(AB51,\">25\")","v":4}]
["Case 10",{"$f":"B13","v":-312164.15999999997},{"$f":"B39+C13","v":-222126.42108205747},-132491.95672396375,-43258.337688814674,45576.845067602713,134015.9806015481,222061.43818381266,309715.56749997614,396980.69884846127,483859.1433364104,570353.19307340961,656465.1213630836,742197.18289258622,827551.61392001063,912530.63245974132,997136.43846577301,1081371.2140130182,1165237.1234766264,1248736.3137093377,1331870.9142168928,1414643.0373315208,1497054.7783835283,1579108.2158710095,1660805.4116276985,1742148.4109889858,1823139.2429561203,{"$f":"IFERROR(AB52,\">25\")","v":4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback"]
["CASE 1",{"$f":"IF(B29>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C42:AA42>0,0),0)","v":10}]
["CASE 2",{"$f":"IF(B30>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C43:AA43>0,0),0)","v":10}]
["CASE 3",{"$f":"IF(B31>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C44:AA44>0,0),0)","v":10}]
["CASE 4",{"$f":"IF(B32>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C45:AA45>0,0),0)","v":9}]
["CASE 5",{"$f":"IF(B33>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C46:AA46>0,0),0)","v":13}]
["CASE 6",{"$f":"IF(B34>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C47:AA47>0,0),0)","v":12}]
["CASE 7",{"$f":"IF(B35>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C48:AA48>0,0),0)","v":12}]
["CASE 8",{"$f":"IF(B36>=0,B28,0)","v":0},0,0,0,0,0,0,0,0,0,0,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C49:AA49>0,0),0)","v":11}]
[]
["Case 9",{"$f":"IF(B38>=0,B28,0)","v":0},0,0,0,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C51:AA51>0,0),0)","v":4}]
["Case 10",{"$f":"IF(B39>=0,B28,0)","v":0},0,0,0,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C52:AA52>0,0),0)","v":4}]

{"sheet":"PVSF Results Summary","index":17,"n_rows":46,"n_cols":9,"rows_kept":46,"cut":false,"hidden":true,"merged":[[0,2,0,6],[34,2,34,6]]}
[null,null,"CBA Results"]
[null,null,"NPV","IRR","Payback","Option","Case Scenario "]
[null,null,{"$f":"PVSF_CBA!AB3","v":1503947.2216895118},{"$f":"PVSF_CBA!AB16","v":9.127652510314932E-2},{"$f":"PVSF_CBA!AB29","v":10},"PVSF","CASE 1",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":10}]
[null,null,{"$f":"PVSF_CBA!AB4","v":1600063.2180820368},{"$f":"PVSF_CBA!AB17","v":9.6077464891122233E-2},{"$f":"PVSF_CBA!AB30","v":10},"PVSF","CASE 2",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":10}]
[null,null,{"$f":"PVSF_CBA!AB5","v":1578775.8216895121},{"$f":"PVSF_CBA!AB18","v":0.10078828334459922},{"$f":"PVSF_CBA!AB31","v":10},"PVSF","CASE 3",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":10}]
[null,null,{"$f":"PVSF_CBA!AB6","v":1674891.8180820369},{"$f":"PVSF_CBA!AB19","v":0.10584369296218532},{"$f":"PVSF_CBA!AB32","v":9},"PVSF","CASE 4",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":9}]
[null,null,{"$f":"PVSF_CBA!AB7","v":1264785.0111769743},{"$f":"PVSF_CBA!AB20","v":6.4066803406183093E-2},{"$f":"PVSF_CBA!AB33","v":13},"PVSF","CASE 5",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":13}]
[null,null,{"$f":"PVSF_CBA!AB8","v":1360901.0075694991},{"$f":"PVSF_CBA!AB21","v":6.8077644501087553E-2},{"$f":"PVSF_CBA!AB34","v":12},"PVSF","CASE 6",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":12}]
[null,null,{"$f":"PVSF_CBA!AB9","v":1371200.7711769738},{"$f":"PVSF_CBA!AB22","v":7.3112194334506109E-2},{"$f":"PVSF_CBA!AB35","v":12},"PVSF","CASE 7",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":12}]
[null,null,{"$f":"PVSF_CBA!AB10","v":1467316.7675694993},{"$f":"PVSF_CBA!AB23","v":7.7330425300526695E-2},{"$f":"PVSF_CBA!AB36","v":11},"PVSF","CASE 8",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":11}]
[null,null,{"$f":"PVSF_CBA!AB12","v":1732009.3568802804},{"$f":"PVSF_CBA!AB25","v":0.27476379119521033},{"$f":"PVSF_CBA!AB38","v":4},"PVSF","CASE 9",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":4}]
[null,null,{"$f":"PVSF_CBA!AB13","v":1823139.2429561203},{"$f":"PVSF_CBA!AB26","v":0.28796309415060173},{"$f":"PVSF_CBA!AB39","v":4},"PVSF","CASE 10",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":4}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB3","v":1808666.5816895124},{"$f":"'PVSF(Existing)_CBA'!AB16","v":0.13983381157923014},{"$f":"'PVSF(Existing)_CBA'!AB29","v":7},"PVSF (Existing)","CASE 1",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":7}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB4","v":1904782.5780820369},{"$f":"'PVSF(Existing)_CBA'!AB17","v":0.14602939477637422},{"$f":"'PVSF(Existing)_CBA'!AB30","v":7},"PVSF (Existing)","CASE 2",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":7}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB5","v":1883495.1816895122},{"$f":"'PVSF(Existing)_CBA'!AB18","v":0.15748722912687407},{"$f":"'PVSF(Existing)_CBA'!AB31","v":7},"PVSF (Existing)","CASE 3",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":7}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB6","v":1979611.178082037},{"$f":"'PVSF(Existing)_CBA'!AB19","v":0.16424248168618849},{"$f":"'PVSF(Existing)_CBA'!AB32","v":6},"PVSF (Existing)","CASE 4",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":6}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB7","v":1569504.3711769744},{"$f":"'PVSF(Existing)_CBA'!AB20","v":9.3762899943683919E-2},{"$f":"'PVSF(Existing)_CBA'!AB33","v":10},"PVSF (Existing)","CASE 5",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":10}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB8","v":1665620.367569499},{"$f":"'PVSF(Existing)_CBA'!AB21","v":9.8488959688205924E-2},{"$f":"'PVSF(Existing)_CBA'!AB34","v":10},"PVSF (Existing)","CASE 6",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":10}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB9","v":1675920.1311769737},{"$f":"'PVSF(Existing)_CBA'!AB22","v":0.10770117806004986},{"$f":"'PVSF(Existing)_CBA'!AB35","v":9},"PVSF (Existing)","CASE 7",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":9}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB10","v":1772036.1275694992},{"$f":"'PVSF(Existing)_CBA'!AB23","v":0.11279572954006745},{"$f":"'PVSF(Existing)_CBA'!AB36","v":9},"PVSF (Existing)","CASE 8",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":9}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB12","v":2036728.7168802803},{"$f":"'PVSF(Existing)_CBA'!AB25","v":11.573436804031234},{"$f":"'PVSF(Existing)_CBA'!AB38","v":1},"PVSF (Existing)","CASE 9",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"'PVSF(Existing)_CBA'!AB13","v":2127858.6029561209},{"$f":"'PVSF(Existing)_CBA'!AB26","v":12.135379120884542},{"$f":"'PVSF(Existing)_CBA'!AB39","v":1},"PVSF (Existing)","CASE 10",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":1}]
[null,null,{"$f":"'PV(SF)_CBA'!AB16","v":-74643.356215844949},{"$f":"'PV(SF)_CBA'!AB28","v":-5.0631061552500745E-3},{"$f":"'PV(SF)_CBA'!AB3","v":">25"},"PV Only","CASE 1",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(SF)_CBA'!AB17","v":21472.640176680099},{"$f":"'PV(SF)_CBA'!AB29","v":5.8638753864608262E-3},{"$f":"'PV(SF)_CBA'!AB4","v":24},"PV Only","CASE 2",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":24}]
[null,null,{"$f":"'PV(SF)_CBA'!AB18","v":185.24378415499086},{"$f":"'PV(SF)_CBA'!AB30","v":3.5229238158729359E-3},{"$f":"'PV(SF)_CBA'!AB5","v":25},"PV Only","CASE 3",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":25}]
[null,null,{"$f":"'PV(SF)_CBA'!AB19","v":96301.240176680134},{"$f":"'PV(SF)_CBA'!AB31","v":1.4937314236226129E-2},{"$f":"'PV(SF)_CBA'!AB6","v":22},"PV Only","CASE 4",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":22}]
[null,null,{"$f":"'PV(SF)_CBA'!AB20","v":-313805.56672838284},{"$f":"'PV(SF)_CBA'!AB32","v":-2.3549057923909822E-2},{"$f":"'PV(SF)_CBA'!AB7","v":">25"},"PV Only","CASE 5",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(SF)_CBA'!AB21","v":-217689.57033585798},{"$f":"'PV(SF)_CBA'!AB33","v":-1.4582771989680832E-2},{"$f":"'PV(SF)_CBA'!AB8","v":">25"},"PV Only","CASE 6",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(SF)_CBA'!AB22","v":-207389.80672838312},{"$f":"'PV(SF)_CBA'!AB34","v":-1.5777865249084533E-2},{"$f":"'PV(SF)_CBA'!AB9","v":">25"},"PV Only","CASE 7",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(SF)_CBA'!AB23","v":-111273.81033585759},{"$f":"'PV(SF)_CBA'!AB35","v":-6.4671383888159628E-3},{"$f":"'PV(SF)_CBA'!AB10","v":">25"},"PV Only","CASE 8",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":26}]
[null,null,{"$f":"'PV(SF)_CBA'!AB24","v":153418.7789749236},{"$f":"'PV(SF)_CBA'!AB36","v":"NA"},{"$f":"'PV(SF)_CBA'!AB11","v":"NA"},"PV Only","CASE 9",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":"NA"}]
[null,null,{"$f":"'PV(SF)_CBA'!AB25","v":244548.66505076361},{"$f":"'PV(SF)_CBA'!AB37","v":"NA"},{"$f":"'PV(SF)_CBA'!AB12","v":"NA"},"PV Only","CASE 10",null,{"$f":"IF(Table124[[#This Row],[Payback]]=\">25\", 26, Table124[[#This Row],[Payback]])","v":"NA"}]
[null,null,{"$f":"SF_CBA!AH23","v":1936541.6152172927},{"$f":"SF_CBA!AI23","v":0.25316296065421873},{"$f":"SF_CBA!AG23","v":4},"SF Only","Snow Fence"]
[]
[null,null,"Description of Case Scenarios"]
[null,null,"Ownership","Electricity","Social Benefits","Incentives ","Case Scenario "]
[null,null,"Direct","Sell","No","No","CASE 1"]
[null,null,"Direct","Sell","Yes","No","CASE 2"]
[null,null,"Direct","Sell","No","Yes","CASE 3"]
[null,null,"Direct","Sell","Yes","Yes","CASE 4"]
[null,null,"Direct","Self- Consumption","No","No","CASE 5"]
[null,null,"Direct","Self-Consumption","Yes","No","CASE 6"]
[null,null,"Direct","Self-Consumption","No","Yes","CASE 7"]
[null,null,"Direct","Self-Consumption","Yes","Yes","CASE 8"]
[null,null,"Indirect","Solar PPA","No","NA","CASE 9"]
[null,null,"Indirect","Solar PPA","Yes","NA","CASE 10"]

{"sheet":"PV(NB) Revenue_Base","index":18,"n_rows":19,"n_cols":28,"rows_kept":19,"cut":false,"hidden":true,"merged":[[0,0,0,1]]}
["Base Case: Utility Sell without social cost saving"]
["# of panels per mile",{"$f":"'PV(NB)(M2) Info'!F5","v":2640}]
["Rated Maximum Power at STC (Watt)",{"$f":"'PV(NB)(M2) Info'!F4","v":375}]
["Estimated AC Energy output (KWH/year)",{"$f":"'PV(NB)(M2) Info'!H18/'PVNB(M1) Info'!B3","v":990979}]
["Degradation Rate",{"$f":"'PV(NB)(M2) Info'!F8","v":8.0000000000000002E-3}]
["GHG Emission Ratio (Coal/Solar)",{"$f":"'PV(NB)(M2) Info'!F25","v":8.3699999999999992}]
[]
["Year","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","Total "]
["KWH Output Per Mile",0,{"$f":"B4","v":990979},{"$f":"C9*(1-$B$5)","v":983051.16799999995},975186.7586559999,967385.26458675193,959646.18247005786,951969.01301029744,944353.26090621506,936798.43481896538,929304.04734041367,921869.61496169039,914494.65804199688,907178.70077766094,899921.27117143967,892721.90100206819,885580.12579405168,878495.4847876993,871467.52090939775,864495.78074212256,857579.81449618551,850719.17598021601,843913.42257237423,837162.11519179528,830464.81827026093,823821.09972409881,817230.53092630603,{"$f":"SUM(B9:AA9)","v":22535789.165138066}]
["Estimated Selling Rate in Average ($/KWH)",{"$f":"'PV(NB)(M2) Info'!D20","v":0.11},{"$f":"Table7[[#This Row],[0]]","v":0.11},{"$f":"Table7[[#This Row],[1]]","v":0.11},{"$f":"Table7[[#This Row],[2]]","v":0.11},{"$f":"Table7[[#This Row],[3]]","v":0.11},{"$f":"Table7[[#This Row],[4]]","v":0.11},{"$f":"Table7[[#This Row],[5]]","v":0.11},{"$f":"Table7[[#This Row],[6]]","v":0.11},{"$f":"Table7[[#This Row],[7]]","v":0.11},{"$f":"Table7[[#This Row],[8]]","v":0.11},{"$f":"Table7[[#This Row],[9]]","v":0.11},{"$f":"Table7[[#This Row],[10]]","v":0.11},{"$f":"Table7[[#This Row],[11]]","v":0.11},{"$f":"Table7[[#This Row],[12]]","v":0.11},{"$f":"Table7[[#This Row],[13]]","v":0.11},{"$f":"Table7[[#This Row],[14]]","v":0.11},{"$f":"Table7[[#This Row],[15]]","v":0.11},{"$f":"Table7[[#This Row],[16]]","v":0.11},{"$f":"Table7[[#This Row],[17]]","v":0.11},{"$f":"Table7[[#This Row],[18]]","v":0.11},{"$f":"Table7[[#This Row],[19]]","v":0.11},{"$f":"Table7[[#This Row],[20]]","v":0.11},{"$f":"Table7[[#This Row],[21]]","v":0.11},{"$f":"Table7[[#This Row],[22]]","v":0.11},{"$f":"Table7[[#This Row],[23]]","v":0.11},{"$f":"Table7[[#This Row],[24]]","v":0.11}]
["Energy Revenue ($/mi)",{"$f":"B9*B10","v":0},{"$f":"C9*C10","v":109007.69},108135.62848,107270.54345216,106412.37910454271,105561.08007170637,104716.59143113272,103878.85869968365,103047.82783008619,102223.4452074455,101405.65764578595,100594.41238461966,99789.657085542698,98991.33982885837,98199.409110227498,97413.81383734569,96634.503326646925,95861.427300033756,95094.535881633477,94333.77959458041,93579.109357823763,92830.476482961167,92087.83267109748,91351.130009728702,90620.320969650871,89895.358401893667,{"$f":"SUM(B11:AA11)","v":2478936.8081651879}]
["Equivalent to (Short Ton) of Bituminous Coal Burned",0,{"$f":"C9/'PV(NB)(M2) Info'!$F$17","v":135.62857392699559},{"$f":"D9/'PV(NB)(M2) Info'!$F$17","v":134.54354533557961},{"$f":"E9/'PV(NB)(M2) Info'!$F$17","v":133.46719697289498},{"$f":"F9/'PV(NB)(M2) Info'!$F$17","v":132.39945939711183},{"$f":"G9/'PV(NB)(M2) Info'!$F$17","v":131.34026372193492},{"$f":"H9/'PV(NB)(M2) Info'!$F$17","v":130.28954161215944},{"$f":"I9/'PV(NB)(M2) Info'!$F$17","v":129.24722527926215},{"$f":"J9/'PV(NB)(M2) Info'!$F$17","v":128.21324747702806},{"$f":"K9/'PV(NB)(M2) Info'!$F$17","v":127.18754149721185},{"$f":"L9/'PV(NB)(M2) Info'!$F$17","v":126.17004116523417},{"$f":"M9/'PV(NB)(M2) Info'!$F$17","v":125.16068083591229},{"$f":"N9/'PV(NB)(M2) Info'!$F$17","v":124.159395389225},{"$f":"O9/'PV(NB)(M2) Info'!$F$17","v":123.1661202261112},{"$f":"P9/'PV(NB)(M2) Info'!$F$17","v":122.18079126430231},{"$f":"Q9/'PV(NB)(M2) Info'!$F$17","v":121.2033449341879},{"$f":"R9/'PV(NB)(M2) Info'!$F$17","v":120.2337181747144},{"$f":"S9/'PV(NB)(M2) Info'!$F$17","v":119.27184842931669},{"$f":"T9/'PV(NB)(M2) Info'!$F$17","v":118.31767364188215},{"$f":"U9/'PV(NB)(M2) Info'!$F$17","v":117.37113225274709},{"$f":"V9/'PV(NB)(M2) Info'!$F$17","v":116.43216319472511},{"$f":"W9/'PV(NB)(M2) Info'!$F$17","v":115.50070588916731},{"$f":"X9/'PV(NB)(M2) Info'!$F$17","v":114.57670024205397},{"$f":"Y9/'PV(NB)(M2) Info'!$F$17","v":113.66008664011754},{"$f":"Z9/'PV(NB)(M2) Info'!$F$17","v":112.75080594699659},{"$f":"AA9/'PV(NB)(M2) Info'!$F$17","v":111.84879949942062}]
["CO2 Emission Social Cost Saving ($/mi)",0,{"$f":"C12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11661.796881489503},{"$f":"D12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11568.502506437586},{"$f":"E12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11475.954486386087},{"$f":"F12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11384.146850494997},{"$f":"G12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11293.073675691037},{"$f":"H12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11202.729086285508},{"$f":"I12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11113.107253595224},{"$f":"J12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":11024.202395566461},{"$f":"K12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10936.008776401932},{"$f":"L12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10848.520706190719},{"$f":"M12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10761.73254054119},{"$f":"N12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10675.63868021686},{"$f":"O12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10590.233570775126},{"$f":"P12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10505.511702208927},{"$f":"Q12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10421.467608591256},{"$f":"R12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10338.095867722526},{"$f":"S12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10255.391100780747},{"$f":"T12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10173.347971974499},{"$f":"U12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10091.961188198704},{"$f":"V12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":10011.225498693115},{"$f":"W12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":9931.1356947035674},{"$f":"X12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":9851.6866091459415},{"$f":"Y12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":9772.8731162727745},{"$f":"Z12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":9694.6901313425897},{"$f":"AA12*'PV(NB)(M2) Info'!$F$18*'PV(NB)(M2) Info'!$F$22*(1-1/$B$6)/1000","v":9617.1326102918483},{"$f":"SUM(B13:AA13)","v":265200.16650999867}]
["CH4 Emission Social Cost Saving ($/mi)",0,{"$f":"C12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":39.266756934293376},{"$f":"D12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":38.952622878819035},{"$f":"E12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":38.641001895788484},{"$f":"F12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":38.331873880622176},{"$f":"G12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":38.025218889577197},{"$f":"H12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":37.721017138460567},{"$f":"I12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":37.419249001352881},{"$f":"J12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":37.119895009342066},{"$f":"K12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":36.822935849267331},{"$f":"L12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":36.528352362473193},{"$f":"M12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":36.236125543573408},{"$f":"N12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":35.946236539224827},{"$f":"O12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":35.658666646911023},{"$f":"P12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":35.373397313735744},{"$f":"Q12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":35.090410135225852},{"$f":"R12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":34.809686854144047},{"$f":"S12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":34.531209359310893},{"$f":"T12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":34.254959684436407},{"$f":"U12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":33.980920006960922},{"$f":"V12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":33.709072646905227},{"$f":"W12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":33.439400065729984},{"$f":"X12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":33.171884865204149},{"$f":"Y12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":32.906509786282513},{"$f":"Z12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":32.643257707992255},{"$f":"AA12*'PV(NB)(M2) Info'!$F$19*'PV(NB)(M2) Info'!$F$23*(1-1/$B$6)/1000000","v":32.382111646328312},892.96277264196169]
["N2O  Emission Social Cost Saving ($/mi)",0,{"$f":"C12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":71.654665938491561},{"$f":"D12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":71.081428610983636},{"$f":"E12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":70.512777182095761},{"$f":"F12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":69.948674964639011},{"$f":"G12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":69.389085564921871},{"$f":"H12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":68.833972880402499},{"$f":"I12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":68.283301097359271},{"$f":"J12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":67.737034688580422},{"$f":"K12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":67.195138411071781},{"$f":"L12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":66.657577303783214},{"$f":"M12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":66.124316685352937},{"$f":"N12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":65.595322151870121},{"$f":"O12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":65.070559574655164},{"$f":"P12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":64.54999509805792},{"$f":"Q12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":64.033595137273466},{"$f":"R12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":63.521326376175267},{"$f":"S12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":63.013155765165884},{"$f":"T12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":62.509050519044543},{"$f":"U12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":62.008978114892187},{"$f":"V12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":61.512906289973039},{"$f":"W12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":61.020803039653266},{"$f":"X12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":60.532636615336031},{"$f":"Y12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":60.048375522413352},{"$f":"Z12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":59.567988518234039},{"$f":"AA12*'PV(NB)(M2) Info'!$F$20*'PV(NB)(M2) Info'!$F$24*(1-1/$B$6)/1000000","v":59.091444610088168},1629.4941106605145]
["RECs ($/mi)",{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!B9/1000","v":0},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!C9/1000","v":644.13634999999999},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!D9/1000","v":638.98325920000002},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!E9/1000","v":633.87139312639999},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!F9/1000","v":628.80042198138881},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!G9/1000","v":623.77001860553764},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!H9/1000","v":618.77985845669332},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!I9/1000","v":613.82961958903979},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!J9/1000","v":608.91898263232747},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!K9/1000","v":604.04763077126881},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!L9/1000","v":599.21524972509872},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!M9/1000","v":594.42152772729798},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!N9/1000","v":589.66615550547965},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!O9/1000","v":584.94882626143578},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!P9/1000","v":580.26923565134427},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!Q9/1000","v":575.62708176613364},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!R9/1000","v":571.0220651120045},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!S9/1000","v":566.45388859110858},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!T9/1000","v":561.92225748237968},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!U9/1000","v":557.42687942252064},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!V9/1000","v":552.96746438714047},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!W9/1000","v":548.54372467204325},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!X9/1000","v":544.1553748746669},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!Y9/1000","v":539.8021318756696},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!Z9/1000","v":535.4837148206642},{"$f":"'PV(NB)(M2) Info'!$B$30*'PV(NB) Revenue_Base'!AA9/1000","v":531.19984510209883},{"$f":"SUM(B16:AA16)","v":14648.262957339743}]
["Module Salvage Value ($/mi)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'PV(NB)(M2) Info'!B4*B3*B2*'PV(NB)(M2) Info'!B22","v":96525},96525]
["Network Revenue ($/mi)",{"$f":"SUM(B13:B17)+B11","v":0},121424.5446543623,120453.14829712739,119489.52311075036,118533.60692586435,117585.33807045744,116644.65536589379,115711.49812296663,114785.8061379829,113867.51968887905,112956.57953136803,112052.92689511707,111156.50347995613,110267.2514521165,109385.11344049955,108510.03253297557,107641.95227271177,106780.81665453009,105926.57012129383,105079.15756032348,104238.52429984089,103404.61610544217,102577.37917659862,101756.76014318585,100942.70606204035,196660.16441354403,2857832.694515828]
["Network Revenue without Social Cost Saving ($/mi)",{"$f":"B11+B17","v":0},{"$f":"C11+C17","v":109007.69},{"$f":"D11+D17","v":108135.62848},107270.54345216,106412.37910454271,105561.08007170637,104716.59143113272,103878.85869968365,103047.82783008619,102223.4452074455,101405.65764578595,100594.41238461966,99789.657085542698,98991.33982885837,98199.409110227498,97413.81383734569,96634.503326646925,95861.427300033756,95094.535881633477,94333.77959458041,93579.109357823763,92830.476482961167,92087.83267109748,91351.130009728702,90620.320969650871,186420.35840189367,2575461.8081651879]

{"sheet":"PV(NB) Cost_Base","index":19,"n_rows":20,"n_cols":28,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Base Case: Utility Sell without social cost saving"]
["# of panels per mile",{"$f":"'PV(NB)(M2) Info'!F5","v":2640}]
["Rated Maximum Power at STC (Watt)",{"$f":"'PV(NB)(M2) Info'!F4","v":375}]
["Appraisal period (years)",{"$f":"'PV(NB)(M2) Info'!B24","v":25}]
["Direct Capital Costs ",{"$f":"'PV(NB)(M2) Info'!H3*B3*B2","v":1499850}]
["Indirect Capital Costs",{"$f":"'PV(NB)(M2) Info'!H4*B3*B2","v":373291.875}]
["Energy Storage System Costs",{"$f":"B3*B2*'PV(NB)(M2) Info'!H9","v":888388.87500000012}]
["O&M Parameters and Costs",{"$f":"'PV(NB)(M2) Info'!H5*B3*B2","v":371250}]
["Recycling Costs",{"$f":"'PV(NB)(M2) Info'!B21*B3*B2","v":168300.00000000003}]
["Inverter Replacement",{"$f":"'PV(NB)(M2) Info'!B17*B3*B2","v":89100}]
[]
["Year","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","Total "]
["Direct Capital Costs ($/mi)",{"$f":"$B$5","v":1499850},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B13:AA13)","v":1499850}]
["Indirect Capital Costs ($/mi)",{"$f":"$B$6","v":373291.875},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,373291.875]
["Energy Storage System Costs ($/mi)",{"$f":"B7","v":888388.87500000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B15:AA15)","v":888388.87500000012}]
["O&M Parameters and Costs ($/mi)",0,{"$f":"$B$8/$B$4","v":14850},14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,371250]
["Inverter Replacement ($/mi)",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B10","v":89100},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B17:AA17)","v":89100}]
["Recycling Cost ($/mi)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"B9","v":168300.00000000003},168300.00000000003]
["Total PV system expenses ($/mi)",{"$f":"SUM(B13:B18)-B15","v":1873141.875},{"$f":"SUM(C13:C18)-C15","v":14850},14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,103950,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,183150.00000000003,2501791.875]
["Total PV Costs_Self-Consumption ($/mi)",{"$f":"SUM(B13:B18)","v":2761530.75},{"$f":"SUM(C13:C18)","v":14850},14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,103950,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,14850,183150.00000000003,{"$f":"SUM(B20:AA20)","v":3390180.75}]

{"sheet":"General Finance Analysis (PVNB)","index":20,"n_rows":19,"n_cols":24,"rows_kept":19,"cut":false,"hidden":true,"merged":[[11,0,14,0],[11,1,14,1],[11,8,14,8],[11,9,14,9],[11,2,14,2],[7,1,10,1],[7,0,10,0],[7,9,10,9],[7,8,10,8],[7,2,10,2]]}
["Panel Capacity",{"$f":"'PV(NB)(M2) Info'!F4","v":375}]
["Tax Credits & Incentives",{"$f":"'PV(NB)(M2) Info'!B28+'PV(NB)(M2) Info'!B29","v":0.1}]
["Real Discount Rate",{"$f":"'PV(NB)(M2) Info'!B25","v":3.5000000000000001E-3}]
["Self-Consumption Utilization Rate",{"$f":"'PV(NB)(M2) Info'!D22","v":1}]
[]
["Project Length","Ownership","Electricity","Scenario","Recycling","Inverter Replacement","Social Cost Saving","Tax Credits & Incentives","Unit Installed cost","System Size","Initial Cost","Total Initial Cost","Life Span","Annunal Operation & Maintenance COST","Recycling Cost","Salvage Value","Inverter Replacement Cost","AC Energy","Revenue","Profit","Payback Years","Average Rate of Return"]
["Mile",null,null,null,"$/W","$/W","$/Mile",{"$f":"B2","v":0.1},"$/W","Watt/Mile","$/Mile","$","Years","$/Mile","$/Mile","$/Mile","$/Mile","Average kWh/year","$/year","$/year","Years","%"]
[{"$f":"'PV(NB)(M2) Info'!F3","v":1},"Direct","Sell","CASE 1","YES","YES","NO","NO",{"$f":"'PV(NB)(M2) Info'!H3+'PV(NB)(M2) Info'!H4","v":1.8920625},{"$f":"B1*'PV(NB)(M2) Info'!F5","v":990000},{"$f":"I8*J8-'PV(NB) Revenue_Base'!B19","v":1873141.875},{"$f":"K8*A8","v":1873141.875},25,{"$f":"'PV(NB) Cost_Base'!C16","v":14850},{"$f":"'PV(NB) Cost_Base'!AA18","v":168300.00000000003},{"$f":"'PV(NB) Revenue_Base'!AA17","v":96525},{"$f":"'PV(NB) Cost_Base'!O17","v":89100},{"$f":"'PV(NB) Revenue_Base'!AB9/25","v":901431.56660552265},{"$f":"'PV(NB) Revenue_Base'!AB19/M8","v":103018.47232660752},{"$f":"S8-N8","v":88168.472326607516},{"$f":"(K8+O8+Q8-P8)/T8","v":23.069662219679557},{"$f":"T8*100/(K8+O8+Q8-P8)","v":4.3346971900912825}]
[null,null,null,"CASE 2","YES","YES","YES","NO",null,null,{"$f":"I8*J8-'PV(NB) Revenue_Base'!B18","v":1873141.875},{"$f":"K9*A8","v":1873141.875},25,{"$f":"N8","v":14850},{"$f":"O8","v":168300.00000000003},96525,89100,{"$f":"R8","v":901431.56660552265},{"$f":"'PV(NB) Revenue_Base'!AB18/M9","v":114313.30778063313},99463.307780633128,{"$f":"(K9+O9+Q9-P9)/T9","v":20.449921889648344},{"$f":"T9*100/(K9+O9+Q9-P9)","v":4.8899942278322115}]
[null,null,null,"CASE 3","YES","YES","NO","YES",null,null,{"$f":"K8","v":1873141.875},{"$f":"K10*A8*(1-B2)","v":1685827.6875},25,14850,168300.00000000003,96525,89100,901431.56660552265,{"$f":"S8","v":103018.47232660752},88168.472326607516,23.069662219679557,4.3346971900912825]
[null,null,null,"CASE 4","YES","YES","YES","YES",null,null,{"$f":"K9","v":1873141.875},{"$f":"K11*A8*(1-B2)","v":1685827.6875},25,14850,168300.00000000003,96525,89100,{"$f":"R10","v":901431.56660552265},{"$f":"S9","v":114313.30778063313},99463.307780633128,20.449921889648344,4.8899942278322115]
[{"$f":"A8","v":1},"Direct","Self-Consumption","CASE 5","YES","YES","NO","NO",{"$f":"'PV(NB)(M2) Info'!H3+'PV(NB)(M2) Info'!H4+'PV(NB)(M2) Info'!H9","v":2.789425},{"$f":"J8","v":990000},{"$f":"I12*J12-'PV(NB) Revenue_Base'!B19","v":2761530.75},{"$f":"K12*A12","v":2761530.75},25,{"$f":"N8*$J$12/$J$8","v":14850},168300.00000000003,96525,89100,{"$f":"R11","v":901431.56660552265},{"$f":"R12*('PV(NB)(M2) Info'!$D$19*$B$4+'PV(NB)(M2) Info'!$D$20*(1-$B$4))","v":108171.78799266271},93321.787992662707,{"$f":"(K12+O12+Q12-P12)/T12","v":31.315363891546635},{"$f":"T12*100/(K12+O12+Q12-P12)","v":3.1933207082097588}]
[null,null,null,"CASE 6","YES","YES","YES","NO",null,null,{"$f":"I12*J12-'PV(NB) Revenue_Base'!B18","v":2761530.75},{"$f":"K13*A12","v":2761530.75},25,{"$f":"N9*$J$12/$J$8","v":14850},168300.00000000003,96525,89100,{"$f":"R12","v":901431.56660552265},{"$f":"S12+(S9-S8)","v":119466.62344668832},104616.62344668832,{"$f":"(K13+O13+Q13-P13)/T13","v":27.934430052497646},{"$f":"T13*100/(K13+O13+Q13-P13)","v":3.5798117166546199}]
[null,null,null,"CASE 7","YES","YES","NO","YES",null,null,{"$f":"K12","v":2761530.75},{"$f":"K14*A12*(1-B2)","v":2485377.6750000003},25,14850,168300.00000000003,96525,89100,901431.56660552265,{"$f":"S12+(S10-S8)","v":108171.78799266271},93321.787992662707,31.315363891546635,3.1933207082097588]
[null,null,null,"CASE 8","YES","YES","YES","YES",null,null,{"$f":"K13","v":2761530.75},{"$f":"K15*A12*(1-B2)","v":2485377.6750000003},25,14850,168300.00000000003,96525,89100,901431.56660552265,{"$f":"S12+(S11-S8)","v":119466.62344668832},104616.62344668832,27.934430052497646,3.5798117166546199]
[]
["Project Length","Ownership","Electricity","Scenario","Recycling","Inverter Replacement","Social Cost Saving","Tax Credits & Incentives","Unit Installed cost","Initial Cost","Total Initial Cost","Agreement Length (Years)","Annunal O&M Costs","Recycling Cost","Salvage Value","Inverter Replacement Cost","Annual AC Output (kWh/Year)","PPA Pricing ($/KWh)","Annul PPA Electicity Costs","Current Pricing ($/kWh)","Annual Electricity Cost Saving","Annul Social Cost Saving","Total Costs","Total Cost Saving"]
[{"$f":"A8","v":1},"Indirect","Solar PPA","Case 9","NA","NA","No","NA",0,0,0,{"$f":"'PV(NB)(M2) Info'!B24","v":25},0,0,0,0,{"$f":"R8","v":901431.56660552265},{"$f":"'PV(NB)(M2) Info'!D21","v":0.1},{"$f":"R18*Q18","v":90143.156660552268},{"$f":"'PV(NB)(M2) Info'!D19","v":0.12},{"$f":"Q18*(T18-R18)","v":18028.631332110443},0,{"$f":"S18*L18","v":2253578.9165138067},{"$f":"(U18+V18)*L18","v":450715.78330276109}]
[{"$f":"A8","v":1},"Indirect","Solar PPA","Case 10","NA","NA","Yes","NA",0,0,0,{"$f":"L18","v":25},0,0,0,0,{"$f":"Q18","v":901431.56660552265},{"$f":"R18","v":0.1},{"$f":"R19*Q19","v":90143.156660552268},{"$f":"T18","v":0.12},{"$f":"Q19*(T19-R19)","v":18028.631332110443},{"$f":"SUM('PV(NB) Revenue_Base'!AB13:AB15)/L19","v":10708.904935732045},{"$f":"S19*L19","v":2253578.9165138067},{"$f":"(U19+V19)*L19","v":718438.40669606219}]

{"sheet":"PV(NB)_CBA","index":21,"n_rows":49,"n_cols":28,"rows_kept":49,"cut":false,"hidden":true,"merged":[[0,27,1,27]]}
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"Payback Period"]
["Discount factor (End of year)",1,{"$f":"1/(1+'General Finance Analysis (PVNB)'!B3)^C1","v":0.99651220727453904},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^D1","v":0.99303657924717392},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^E1","v":0.98957307348995893},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^F1","v":0.98612164772292876},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^G1","v":0.98268225981358126},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^H1","v":0.97925486777636384},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^I1","v":0.9758394297721612},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^J1","v":0.97243590410778402},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^K1","v":0.96904424923545984},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^L1","v":0.96566442375232675},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^M1","v":0.96229638639992676},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^N1","v":0.9589400960637039},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^O1","v":0.95559551177250024},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^P1","v":0.9522625926980568},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^Q1","v":0.94894129815451589},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^R1","v":0.94563158759792332},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^S1","v":0.94233342062573311},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^T1","v":0.93904675697631612},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^U1","v":0.93577155652846644},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^V1","v":0.93250777930091322},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^W1","v":0.92925538545183184},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^X1","v":0.92601433527835741},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^Y1","v":0.92278458921610096},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^Z1","v":0.91956610783866577},{"$f":"1/(1+'General Finance Analysis (PVNB)'!$B$3)^AA1","v":0.9163588518571657}]
["CASE 1",{"$f":"-'General Finance Analysis (PVNB)'!L8","v":-1873141.875},{"$f":"B3+('PV(NB) Revenue_Base'!C19-'PV(NB) Cost_Base'!C19)*C2*'PV(NB)(M2) Info'!F3","v":-1779312.5875062281},{"$f":"C3+('PV(NB) Revenue_Base'!D19-'PV(NB) Cost_Base'!D19)*D2*'PV(NB)(M2) Info'!F3","v":-1686676.5461075262},{"$f":"D3+('PV(NB) Revenue_Base'!E19-'PV(NB) Cost_Base'!E19)*E2*'PV(NB)(M2) Info'!F3","v":-1595219.6648699599},{"$f":"E3+('PV(NB) Revenue_Base'!F19-'PV(NB) Cost_Base'!F19)*F2*'PV(NB)(M2) Info'!F3","v":-1504928.0207179568},{"$f":"F3+('PV(NB) Revenue_Base'!G19-'PV(NB) Cost_Base'!G19)*G2*'PV(NB)(M2) Info'!F3","v":-1415787.8515629617},{"$f":"G3+('PV(NB) Revenue_Base'!H19-'PV(NB) Cost_Base'!H19)*H2*'PV(NB)(M2) Info'!F3","v":-1327785.5544535553},{"$f":"H3+('PV(NB) Revenue_Base'!I19-'PV(NB) Cost_Base'!I19)*I2*'PV(NB)(M2) Info'!F3","v":-1240907.6837467896},{"$f":"I3+('PV(NB) Revenue_Base'!J19-'PV(NB) Cost_Base'!J19)*J2*'PV(NB)(M2) Info'!F3","v":-1155140.9493004971},{"$f":"J3+('PV(NB) Revenue_Base'!K19-'PV(NB) Cost_Base'!K19)*K2*'PV(NB)(M2) Info'!F3","v":-1070472.2146863325},{"$f":"K3+('PV(NB) Revenue_Base'!L19-'PV(NB) Cost_Base'!L19)*L2*'PV(NB)(M2) Info'!F3","v":-986888.4954233109},{"$f":"L3+('PV(NB) Revenue_Base'!M19-'PV(NB) Cost_Base'!M19)*M2*'PV(NB)(M2) Info'!F3","v":-904376.95723160624},{"$f":"M3+('PV(NB) Revenue_Base'!N19-'PV(NB) Cost_Base'!N19)*N2*'PV(NB)(M2) Info'!F3","v":-822924.91430637788},{"$f":"N3+('PV(NB) Revenue_Base'!O19-'PV(NB) Cost_Base'!O19)*O2*'PV(NB)(M2) Info'!F3","v":-827663.38771032589},{"$f":"O3+('PV(NB) Revenue_Base'!P19-'PV(NB) Cost_Base'!P19)*P2*'PV(NB)(M2) Info'!F3","v":-748292.86329116963},{"$f":"P3+('PV(NB) Revenue_Base'!Q19-'PV(NB) Cost_Base'!Q19)*Q2*'PV(NB)(M2) Info'!F3","v":-669944.65060777101},{"$f":"Q3+('PV(NB) Revenue_Base'!R19-'PV(NB) Cost_Base'!R19)*R2*'PV(NB)(M2) Info'!F3","v":-592606.64088608627},{"$f":"R3+('PV(NB) Revenue_Base'!S19-'PV(NB) Cost_Base'!S19)*S2*'PV(NB)(M2) Info'!F3","v":-516266.86548867257},{"$f":"S3+('PV(NB) Revenue_Base'!T19-'PV(NB) Cost_Base'!T19)*T2*'PV(NB)(M2) Info'!F3","v":-440913.494303955},{"$f":"T3+('PV(NB) Revenue_Base'!U19-'PV(NB) Cost_Base'!U19)*U2*'PV(NB)(M2) Info'!F3","v":-366534.83415396896},{"$f":"U3+('PV(NB) Revenue_Base'!V19-'PV(NB) Cost_Base'!V19)*V2*'PV(NB)(M2) Info'!F3","v":-293119.32722036599},{"$f":"V3+('PV(NB) Revenue_Base'!W19-'PV(NB) Cost_Base'!W19)*W2*'PV(NB)(M2) Info'!F3","v":-220655.54948847438},{"$f":"W3+('PV(NB) Revenue_Base'!X19-'PV(NB) Cost_Base'!X19)*X2*'PV(NB)(M2) Info'!F3","v":-149132.20920920704},{"$f":"X3+('PV(NB) Revenue_Base'!Y19-'PV(NB) Cost_Base'!Y19)*Y2*'PV(NB)(M2) Info'!F3","v":-78538.145378612011},{"$f":"Y3+('PV(NB) Revenue_Base'!Z19-'PV(NB) Cost_Base'!Z19)*Z2*'PV(NB)(M2) Info'!F3","v":-8862.3262348637218},{"$f":"Z3+('PV(NB) Revenue_Base'!AA19-'PV(NB) Cost_Base'!AA19)*AA2*'PV(NB)(M2) Info'!F3","v":-5865.5043645430324},{"$f":"IFERROR(AB42,\">25\")","v":">25"}]
["CASE 2",{"$f":"-'General Finance Analysis (PVNB)'!L9","v":-1873141.875},{"$f":"B4+('PV(NB) Revenue_Base'!C18-'PV(NB) Cost_Base'!C19)*C2*'PV(NB)(M2) Info'!F3","v":-1766939.0402672025},{"$f":"C4+('PV(NB) Revenue_Base'!D18-'PV(NB) Cost_Base'!D19)*D2*'PV(NB)(M2) Info'!F3","v":-1662071.2511244912},{"$f":"D4+('PV(NB) Revenue_Base'!E18-'PV(NB) Cost_Base'!E19)*E2*'PV(NB)(M2) Info'!F3","v":-1558522.7966312624},{"$f":"E4+('PV(NB) Revenue_Base'!F18-'PV(NB) Cost_Base'!F19)*F2*'PV(NB)(M2) Info'!F3","v":-1456278.1473276727},{"$f":"F4+('PV(NB) Revenue_Base'!G18-'PV(NB) Cost_Base'!G19)*G2*'PV(NB)(M2) Info'!F3","v":-1355321.9531498833},{"$f":"G4+('PV(NB) Revenue_Base'!H18-'PV(NB) Cost_Base'!H19)*H2*'PV(NB)(M2) Info'!F3","v":-1255639.0413692144},{"$f":"H4+('PV(NB) Revenue_Base'!I18-'PV(NB) Cost_Base'!I19)*I2*'PV(NB)(M2) Info'!F3","v":-1157214.4145549329},{"$f":"I4+('PV(NB) Revenue_Base'!J18-'PV(NB) Cost_Base'!J19)*J2*'PV(NB)(M2) Info'!F3","v":-1060033.2485604032},{"$f":"J4+('PV(NB) Revenue_Base'!K18-'PV(NB) Cost_Base'!K19)*K2*'PV(NB)(M2) Info'!F3","v":-964080.89053233608},{"$f":"K4+('PV(NB) Revenue_Base'!L18-'PV(NB) Cost_Base'!L19)*L2*'PV(NB)(M2) Info'!F3","v":-869342.85694286576},{"$f":"L4+('PV(NB) Revenue_Base'!M18-'PV(NB) Cost_Base'!M19)*M2*'PV(NB)(M2) Info'!F3","v":-775804.83164419839},{"$f":"M4+('PV(NB) Revenue_Base'!N18-'PV(NB) Cost_Base'!N19)*N2*'PV(NB)(M2) Info'!F3","v":-683452.66394556989},{"$f":"N4+('PV(NB) Revenue_Base'!O18-'PV(NB) Cost_Base'!O19)*O2*'PV(NB)(M2) Info'!F3","v":-677415.92681118904},{"$f":"O4+('PV(NB) Revenue_Base'!P18-'PV(NB) Cost_Base'!P19)*P2*'PV(NB)(M2) Info'!F3","v":-587393.67458533403},{"$f":"P4+('PV(NB) Revenue_Base'!Q18-'PV(NB) Cost_Base'!Q19)*Q2*'PV(NB)(M2) Info'!F3","v":-498515.80172829801},{"$f":"Q4+('PV(NB) Revenue_Base'!R18-'PV(NB) Cost_Base'!R19)*R2*'PV(NB)(M2) Info'!F3","v":-410768.80058434285},{"$f":"R4+('PV(NB) Revenue_Base'!S18-'PV(NB) Cost_Base'!S19)*S2*'PV(NB)(M2) Info'!F3","v":-324139.31966536242},{"$f":"S4+('PV(NB) Revenue_Base'!T18-'PV(NB) Cost_Base'!T19)*T2*'PV(NB)(M2) Info'!F3","v":-238614.16185643541},{"$f":"T4+('PV(NB) Revenue_Base'!U18-'PV(NB) Cost_Base'!U19)*U2*'PV(NB)(M2) Info'!F3","v":-154180.28264195926},{"$f":"U4+('PV(NB) Revenue_Base'!V18-'PV(NB) Cost_Base'!V19)*V2*'PV(NB)(M2) Info'!F3","v":-70824.788352128904},{"$f":"V4+('PV(NB) Revenue_Base'!W18-'PV(NB) Cost_Base'!W19)*W2*'PV(NB)(M2) Info'!F3","v":11465.065570472754},{"$f":"W4+('PV(NB) Revenue_Base'!X18-'PV(NB) Cost_Base'!X19)*X2*'PV(NB)(M2) Info'!F3","v":92701.876284403144},{"$f":"X4+('PV(NB) Revenue_Base'!Y18-'PV(NB) Cost_Base'!Y19)*Y2*'PV(NB)(M2) Info'!F3","v":172898.09524323512},{"$f":"Y4+('PV(NB) Revenue_Base'!Z18-'PV(NB) Cost_Base'!Z19)*Z2*'PV(NB)(M2) Info'!F3","v":252066.02987000387},{"$f":"Z4+('PV(NB) Revenue_Base'!AA18-'PV(NB) Cost_Base'!AA19)*AA2*'PV(NB)(M2) Info'!F3","v":264446.18862040062},{"$f":"IFERROR(AB43,\">25\")","v":21}]
["CASE 3",{"$f":"-'General Finance Analysis (PVNB)'!L10","v":-1685827.6875},{"$f":"B5+('PV(NB) Revenue_Base'!C19-'PV(NB) Cost_Base'!C19)*C2*'PV(NB)(M2) Info'!F3","v":-1591998.4000062281},{"$f":"C5+('PV(NB) Revenue_Base'!D19-'PV(NB) Cost_Base'!D19)*D2*'PV(NB)(M2) Info'!F3","v":-1499362.3586075262},{"$f":"D5+('PV(NB) Revenue_Base'!E19-'PV(NB) Cost_Base'!E19)*E2*'PV(NB)(M2) Info'!F3","v":-1407905.4773699599},{"$f":"E5+('PV(NB) Revenue_Base'!F19-'PV(NB) Cost_Base'!F19)*F2*'PV(NB)(M2) Info'!F3","v":-1317613.8332179568},{"$f":"F5+('PV(NB) Revenue_Base'!G19-'PV(NB) Cost_Base'!G19)*G2*'PV(NB)(M2) Info'!F3","v":-1228473.6640629617},{"$f":"G5+('PV(NB) Revenue_Base'!H19-'PV(NB) Cost_Base'!H19)*H2*'PV(NB)(M2) Info'!F3","v":-1140471.3669535553},{"$f":"H5+('PV(NB) Revenue_Base'!I19-'PV(NB) Cost_Base'!I19)*I2*'PV(NB)(M2) Info'!F3","v":-1053593.4962467896},{"$f":"I5+('PV(NB) Revenue_Base'!J19-'PV(NB) Cost_Base'!J19)*J2*'PV(NB)(M2) Info'!F3","v":-967826.76180049707},{"$f":"J5+('PV(NB) Revenue_Base'!K19-'PV(NB) Cost_Base'!K19)*K2*'PV(NB)(M2) Info'!F3","v":-883158.0271863325},{"$f":"K5+('PV(NB) Revenue_Base'!L19-'PV(NB) Cost_Base'!L19)*L2*'PV(NB)(M2) Info'!F3","v":-799574.3079233109},{"$f":"L5+('PV(NB) Revenue_Base'!M19-'PV(NB) Cost_Base'!M19)*M2*'PV(NB)(M2) Info'!F3","v":-717062.76973160624},{"$f":"M5+('PV(NB) Revenue_Base'!N19-'PV(NB) Cost_Base'!N19)*N2*'PV(NB)(M2) Info'!F3","v":-635610.72680637788},{"$f":"N5+('PV(NB) Revenue_Base'!O19-'PV(NB) Cost_Base'!O19)*O2*'PV(NB)(M2) Info'!F3","v":-640349.20021032589},{"$f":"O5+('PV(NB) Revenue_Base'!P19-'PV(NB) Cost_Base'!P19)*P2*'PV(NB)(M2) Info'!F3","v":-560978.67579116963},{"$f":"P5+('PV(NB) Revenue_Base'!Q19-'PV(NB) Cost_Base'!Q19)*Q2*'PV(NB)(M2) Info'!F3","v":-482630.46310777101},{"$f":"Q5+('PV(NB) Revenue_Base'!R19-'PV(NB) Cost_Base'!R19)*R2*'PV(NB)(M2) Info'!F3","v":-405292.45338608621},{"$f":"R5+('PV(NB) Revenue_Base'!S19-'PV(NB) Cost_Base'!S19)*S2*'PV(NB)(M2) Info'!F3","v":-328952.67798867251},{"$f":"S5+('PV(NB) Revenue_Base'!T19-'PV(NB) Cost_Base'!T19)*T2*'PV(NB)(M2) Info'!F3","v":-253599.30680395494},{"$f":"T5+('PV(NB) Revenue_Base'!U19-'PV(NB) Cost_Base'!U19)*U2*'PV(NB)(M2) Info'!F3","v":-179220.64665396887},{"$f":"U5+('PV(NB) Revenue_Base'!V19-'PV(NB) Cost_Base'!V19)*V2*'PV(NB)(M2) Info'!F3","v":-105805.13972036589},{"$f":"V5+('PV(NB) Revenue_Base'!W19-'PV(NB) Cost_Base'!W19)*W2*'PV(NB)(M2) Info'!F3","v":-33341.361988474295},{"$f":"W5+('PV(NB) Revenue_Base'!X19-'PV(NB) Cost_Base'!X19)*X2*'PV(NB)(M2) Info'!F3","v":38181.978290793035},{"$f":"X5+('PV(NB) Revenue_Base'!Y19-'PV(NB) Cost_Base'!Y19)*Y2*'PV(NB)(M2) Info'!F3","v":108776.04212138806},{"$f":"Y5+('PV(NB) Revenue_Base'!Z19-'PV(NB) Cost_Base'!Z19)*Z2*'PV(NB)(M2) Info'!F3","v":178451.86126513634},{"$f":"Z5+('PV(NB) Revenue_Base'!AA19-'PV(NB) Cost_Base'!AA19)*AA2*'PV(NB)(M2) Info'!F3","v":181448.68313545702},22]
["CASE 4",{"$f":"-'General Finance Analysis (PVNB)'!L11","v":-1685827.6875},{"$f":"B6+('PV(NB) Revenue_Base'!C18-'PV(NB) Cost_Base'!C19)*C2*'PV(NB)(M2) Info'!F3","v":-1579624.8527672025},{"$f":"C6+('PV(NB) Revenue_Base'!D18-'PV(NB) Cost_Base'!D19)*D2*'PV(NB)(M2) Info'!F3","v":-1474757.0636244912},{"$f":"D6+('PV(NB) Revenue_Base'!E18-'PV(NB) Cost_Base'!E19)*E2*'PV(NB)(M2) Info'!F3","v":-1371208.6091312624},{"$f":"E6+('PV(NB) Revenue_Base'!F18-'PV(NB) Cost_Base'!F19)*F2*'PV(NB)(M2) Info'!F3","v":-1268963.9598276727},{"$f":"F6+('PV(NB) Revenue_Base'!G18-'PV(NB) Cost_Base'!G19)*G2*'PV(NB)(M2) Info'!F3","v":-1168007.7656498833},{"$f":"G6+('PV(NB) Revenue_Base'!H18-'PV(NB) Cost_Base'!H19)*H2*'PV(NB)(M2) Info'!F3","v":-1068324.8538692144},{"$f":"H6+('PV(NB) Revenue_Base'!I18-'PV(NB) Cost_Base'!I19)*I2*'PV(NB)(M2) Info'!F3","v":-969900.22705493274},{"$f":"I6+('PV(NB) Revenue_Base'!J18-'PV(NB) Cost_Base'!J19)*J2*'PV(NB)(M2) Info'!F3","v":-872719.06106040312},{"$f":"J6+('PV(NB) Revenue_Base'!K18-'PV(NB) Cost_Base'!K19)*K2*'PV(NB)(M2) Info'!F3","v":-776766.70303233596},{"$f":"K6+('PV(NB) Revenue_Base'!L18-'PV(NB) Cost_Base'!L19)*L2*'PV(NB)(M2) Info'!F3","v":-682028.66944286565},{"$f":"L6+('PV(NB) Revenue_Base'!M18-'PV(NB) Cost_Base'!M19)*M2*'PV(NB)(M2) Info'!F3","v":-588490.64414419828},{"$f":"M6+('PV(NB) Revenue_Base'!N18-'PV(NB) Cost_Base'!N19)*N2*'PV(NB)(M2) Info'!F3","v":-496138.47644556971},{"$f":"N6+('PV(NB) Revenue_Base'!O18-'PV(NB) Cost_Base'!O19)*O2*'PV(NB)(M2) Info'!F3","v":-490101.73931118887},{"$f":"O6+('PV(NB) Revenue_Base'!P18-'PV(NB) Cost_Base'!P19)*P2*'PV(NB)(M2) Info'!F3","v":-400079.48708533385},{"$f":"P6+('PV(NB) Revenue_Base'!Q18-'PV(NB) Cost_Base'!Q19)*Q2*'PV(NB)(M2) Info'!F3","v":-311201.61422829784},{"$f":"Q6+('PV(NB) Revenue_Base'!R18-'PV(NB) Cost_Base'!R19)*R2*'PV(NB)(M2) Info'!F3","v":-223454.61308434268},{"$f":"R6+('PV(NB) Revenue_Base'!S18-'PV(NB) Cost_Base'!S19)*S2*'PV(NB)(M2) Info'!F3","v":-136825.13216536224},{"$f":"S6+('PV(NB) Revenue_Base'!T18-'PV(NB) Cost_Base'!T19)*T2*'PV(NB)(M2) Info'!F3","v":-51299.974356435225},{"$f":"T6+('PV(NB) Revenue_Base'!U18-'PV(NB) Cost_Base'!U19)*U2*'PV(NB)(M2) Info'!F3","v":33133.904858040929},{"$f":"U6+('PV(NB) Revenue_Base'!V18-'PV(NB) Cost_Base'!V19)*V2*'PV(NB)(M2) Info'!F3","v":116489.39914787129},{"$f":"V6+('PV(NB) Revenue_Base'!W18-'PV(NB) Cost_Base'!W19)*W2*'PV(NB)(M2) Info'!F3","v":198779.25307047294},{"$f":"W6+('PV(NB) Revenue_Base'!X18-'PV(NB) Cost_Base'!X19)*X2*'PV(NB)(M2) Info'!F3","v":280016.06378440332},{"$f":"X6+('PV(NB) Revenue_Base'!Y18-'PV(NB) Cost_Base'!Y19)*Y2*'PV(NB)(M2) Info'!F3","v":360212.28274323529},{"$f":"Y6+('PV(NB) Revenue_Base'!Z18-'PV(NB) Cost_Base'!Z19)*Z2*'PV(NB)(M2) Info'!F3","v":439380.21737000404},{"$f":"Z6+('PV(NB) Revenue_Base'!AA18-'PV(NB) Cost_Base'!AA19)*AA2*'PV(NB)(M2) Info'!F3","v":451760.37612040079},19]
["CASE 5",{"$f":"-'General Finance Analysis (PVNB)'!L12","v":-2761530.75},{"$f":"B7+('PV(NB) Revenue_Base'!C9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!C19-'PV(NB) Revenue_Base'!C11-'PV(NB) Cost_Base'!C20)*C2*'PV(NB)(M2) Info'!$F$3","v":-2657826.235799701},{"$f":"C7+('PV(NB) Revenue_Base'!D9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!D19-'PV(NB) Revenue_Base'!D11-'PV(NB) Cost_Base'!D20)*D2*'PV(NB)(M2) Info'!$F$3","v":-2555428.1367100426},{"$f":"D7+('PV(NB) Revenue_Base'!E9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!E19-'PV(NB) Revenue_Base'!E11-'PV(NB) Cost_Base'!E20)*E2*'PV(NB)(M2) Info'!$F$3","v":-2454321.0698925769},{"$f":"E7+('PV(NB) Revenue_Base'!F9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!F19-'PV(NB) Revenue_Base'!F11-'PV(NB) Cost_Base'!F20)*F2*'PV(NB)(M2) Info'!$F$3","v":-2354489.8302296023},{"$f":"F7+('PV(NB) Revenue_Base'!G9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!G19-'PV(NB) Revenue_Base'!G11-'PV(NB) Cost_Base'!G20)*G2*'PV(NB)(M2) Info'!$F$3","v":-2255919.3882824956},{"$f":"G7+('PV(NB) Revenue_Base'!H9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!H19-'PV(NB) Revenue_Base'!H11-'PV(NB) Cost_Base'!H20)*H2*'PV(NB)(M2) Info'!$F$3","v":-2158594.8882734631},{"$f":"H7+('PV(NB) Revenue_Base'!I9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!I19-'PV(NB) Revenue_Base'!I11-'PV(NB) Cost_Base'!I20)*I2*'PV(NB)(M2) Info'!$F$3","v":-2062501.6460904356},{"$f":"I7+('PV(NB) Revenue_Base'!J9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!J19-'PV(NB) Revenue_Base'!J11-'PV(NB) Cost_Base'!J20)*J2*'PV(NB)(M2) Info'!$F$3","v":-1967625.1473148437},{"$f":"J7+('PV(NB) Revenue_Base'!K9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!K19-'PV(NB) Revenue_Base'!K11-'PV(NB) Cost_Base'!K20)*K2*'PV(NB)(M2) Info'!$F$3","v":-1873951.0452720146},{"$f":"K7+('PV(NB) Revenue_Base'!L9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!L19-'PV(NB) Revenue_Base'!L11-'PV(NB) Cost_Base'!L20)*L2*'PV(NB)(M2) Info'!$F$3","v":-1781465.1591039253},{"$f":"L7+('PV(NB) Revenue_Base'!M9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!M19-'PV(NB) Revenue_Base'!M11-'PV(NB) Cost_Base'!M20)*M2*'PV(NB)(M2) Info'!$F$3","v":-1690153.4718640621},{"$f":"M7+('PV(NB) Revenue_Base'!N9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!N19-'PV(NB) Revenue_Base'!N11-'PV(NB) Cost_Base'!N20)*N2*'PV(NB)(M2) Info'!$F$3","v":-1600002.1286341269},{"$f":"N7+('PV(NB) Revenue_Base'!O9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!O19-'PV(NB) Revenue_Base'!O11-'PV(NB) Cost_Base'!O20)*O2*'PV(NB)(M2) Info'!$F$3","v":-1596140.9947612747},{"$f":"O7+('PV(NB) Revenue_Base'!P9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!P19-'PV(NB) Revenue_Base'!P11-'PV(NB) Cost_Base'!P20)*P2*'PV(NB)(M2) Info'!$F$3","v":-1508269.4136220526},{"$f":"P7+('PV(NB) Revenue_Base'!Q9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Q19-'PV(NB) Revenue_Base'!Q11-'PV(NB) Cost_Base'!Q20)*Q2*'PV(NB)(M2) Info'!$F$3","v":-1421517.5653967457},{"$f":"Q7+('PV(NB) Revenue_Base'!R9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!R19-'PV(NB) Revenue_Base'!R11-'PV(NB) Cost_Base'!R20)*R2*'PV(NB)(M2) Info'!$F$3","v":-1335872.2248752869},{"$f":"R7+('PV(NB) Revenue_Base'!S9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!S19-'PV(NB) Revenue_Base'!S11-'PV(NB) Cost_Base'!S20)*S2*'PV(NB)(M2) Info'!$F$3","v":-1251320.3197784454},{"$f":"S7+('PV(NB) Revenue_Base'!T9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!T19-'PV(NB) Revenue_Base'!T11-'PV(NB) Cost_Base'!T20)*T2*'PV(NB)(M2) Info'!$F$3","v":-1167848.929000472},{"$f":"T7+('PV(NB) Revenue_Base'!U9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!U19-'PV(NB) Revenue_Base'!U11-'PV(NB) Cost_Base'!U20)*U2*'PV(NB)(M2) Info'!$F$3","v":-1085445.280871901},{"$f":"U7+('PV(NB) Revenue_Base'!V9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!V19-'PV(NB) Revenue_Base'!V11-'PV(NB) Cost_Base'!V20)*V2*'PV(NB)(M2) Info'!$F$3","v":-1004096.7514422778},{"$f":"V7+('PV(NB) Revenue_Base'!W9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!W19-'PV(NB) Revenue_Base'!W11-'PV(NB) Cost_Base'!W20)*W2*'PV(NB)(M2) Info'!$F$3","v":-923790.86278258159},{"$f":"W7+('PV(NB) Revenue_Base'!X9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!X19-'PV(NB) Revenue_Base'!X11-'PV(NB) Cost_Base'!X20)*X2*'PV(NB)(M2) Info'!$F$3","v":-844515.28130711871},{"$f":"X7+('PV(NB) Revenue_Base'!Y9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Y19-'PV(NB) Revenue_Base'!Y11-'PV(NB) Cost_Base'!Y20)*Y2*'PV(NB)(M2) Info'!$F$3","v":-766257.81611466419},{"$f":"Y7+('PV(NB) Revenue_Base'!Z9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Z19-'PV(NB) Revenue_Base'!Z11-'PV(NB) Cost_Base'!Z20)*Z2*'PV(NB)(M2) Info'!$F$3","v":-689006.41734862933},{"$f":"Z7+('PV(NB) Revenue_Base'!AA9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!AA19-'PV(NB) Revenue_Base'!AA11-'PV(NB) Cost_Base'!AA20)*AA2*'PV(NB)(M2) Info'!$F$3","v":-678520.83116808615},">25"]
["CASE 6",{"$f":"-'General Finance Analysis (PVNB)'!L13","v":-2761530.75},{"$f":"B8+('PV(NB) Revenue_Base'!C9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!C18-'PV(NB) Revenue_Base'!C11-'PV(NB) Cost_Base'!C20)*C2*'PV(NB)(M2) Info'!$F$3","v":-2645452.6885606754},{"$f":"C8+('PV(NB) Revenue_Base'!D9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!D18-'PV(NB) Revenue_Base'!D11-'PV(NB) Cost_Base'!D20)*D2*'PV(NB)(M2) Info'!$F$3","v":-2530822.8417270072},{"$f":"D8+('PV(NB) Revenue_Base'!E9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!E18-'PV(NB) Revenue_Base'!E11-'PV(NB) Cost_Base'!E20)*E2*'PV(NB)(M2) Info'!$F$3","v":-2417624.2016538791},{"$f":"E8+('PV(NB) Revenue_Base'!F9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!F18-'PV(NB) Revenue_Base'!F11-'PV(NB) Cost_Base'!F20)*F2*'PV(NB)(M2) Info'!$F$3","v":-2305839.9568393175},{"$f":"F8+('PV(NB) Revenue_Base'!G9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!G18-'PV(NB) Revenue_Base'!G11-'PV(NB) Cost_Base'!G20)*G2*'PV(NB)(M2) Info'!$F$3","v":-2195453.4898694167},{"$f":"G8+('PV(NB) Revenue_Base'!H9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!H18-'PV(NB) Revenue_Base'!H11-'PV(NB) Cost_Base'!H20)*H2*'PV(NB)(M2) Info'!$F$3","v":-2086448.3751891218},{"$f":"H8+('PV(NB) Revenue_Base'!I9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!I18-'PV(NB) Revenue_Base'!I11-'PV(NB) Cost_Base'!I20)*I2*'PV(NB)(M2) Info'!$F$3","v":-1978808.3768985781},{"$f":"I8+('PV(NB) Revenue_Base'!J9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!J18-'PV(NB) Revenue_Base'!J11-'PV(NB) Cost_Base'!J20)*J2*'PV(NB)(M2) Info'!$F$3","v":-1872517.4465747492},{"$f":"J8+('PV(NB) Revenue_Base'!K9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!K18-'PV(NB) Revenue_Base'!K11-'PV(NB) Cost_Base'!K20)*K2*'PV(NB)(M2) Info'!$F$3","v":-1767559.7211180173},{"$f":"K8+('PV(NB) Revenue_Base'!L9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!L18-'PV(NB) Revenue_Base'!L11-'PV(NB) Cost_Base'!L20)*L2*'PV(NB)(M2) Info'!$F$3","v":-1663919.5206234795},{"$f":"L8+('PV(NB) Revenue_Base'!M9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!M18-'PV(NB) Revenue_Base'!M11-'PV(NB) Cost_Base'!M20)*M2*'PV(NB)(M2) Info'!$F$3","v":-1561581.3462766537},{"$f":"M8+('PV(NB) Revenue_Base'!N9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!N18-'PV(NB) Revenue_Base'!N11-'PV(NB) Cost_Base'!N20)*N2*'PV(NB)(M2) Info'!$F$3","v":-1460529.8782733183},{"$f":"N8+('PV(NB) Revenue_Base'!O9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!O18-'PV(NB) Revenue_Base'!O11-'PV(NB) Cost_Base'!O20)*O2*'PV(NB)(M2) Info'!$F$3","v":-1445893.5338621372},{"$f":"O8+('PV(NB) Revenue_Base'!P9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!P18-'PV(NB) Revenue_Base'!P11-'PV(NB) Cost_Base'!P20)*P2*'PV(NB)(M2) Info'!$F$3","v":-1347370.2249162165},{"$f":"P8+('PV(NB) Revenue_Base'!Q9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Q18-'PV(NB) Revenue_Base'!Q11-'PV(NB) Cost_Base'!Q20)*Q2*'PV(NB)(M2) Info'!$F$3","v":-1250088.7165172719},{"$f":"Q8+('PV(NB) Revenue_Base'!R9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!R18-'PV(NB) Revenue_Base'!R11-'PV(NB) Cost_Base'!R20)*R2*'PV(NB)(M2) Info'!$F$3","v":-1154034.3845735427},{"$f":"R8+('PV(NB) Revenue_Base'!S9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!S18-'PV(NB) Revenue_Base'!S11-'PV(NB) Cost_Base'!S20)*S2*'PV(NB)(M2) Info'!$F$3","v":-1059192.7739551344},{"$f":"S8+('PV(NB) Revenue_Base'!T9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!T18-'PV(NB) Revenue_Base'!T11-'PV(NB) Cost_Base'!T20)*T2*'PV(NB)(M2) Info'!$F$3","v":-965549.59655295149},{"$f":"T8+('PV(NB) Revenue_Base'!U9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!U18-'PV(NB) Revenue_Base'!U11-'PV(NB) Cost_Base'!U20)*U2*'PV(NB)(M2) Info'!$F$3","v":-873090.72935989045},{"$f":"U8+('PV(NB) Revenue_Base'!V9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!V18-'PV(NB) Revenue_Base'!V11-'PV(NB) Cost_Base'!V20)*V2*'PV(NB)(M2) Info'!$F$3","v":-781802.21257403994},{"$f":"V8+('PV(NB) Revenue_Base'!W9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!W18-'PV(NB) Revenue_Base'!W11-'PV(NB) Cost_Base'!W20)*W2*'PV(NB)(M2) Info'!$F$3","v":-691670.24772363366},{"$f":"W8+('PV(NB) Revenue_Base'!X9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!X18-'PV(NB) Revenue_Base'!X11-'PV(NB) Cost_Base'!X20)*X2*'PV(NB)(M2) Info'!$F$3","v":-602681.19581350777},{"$f":"X8+('PV(NB) Revenue_Base'!Y9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Y18-'PV(NB) Revenue_Base'!Y11-'PV(NB) Cost_Base'!Y20)*Y2*'PV(NB)(M2) Info'!$F$3","v":-514821.57549281634},{"$f":"Y8+('PV(NB) Revenue_Base'!Z9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!Z18-'PV(NB) Revenue_Base'!Z11-'PV(NB) Cost_Base'!Z20)*Z2*'PV(NB)(M2) Info'!$F$3","v":-428078.06124376098},{"$f":"Z8+('PV(NB) Revenue_Base'!AA9*('General Finance Analysis (PVNB)'!$B$4*'PV(NB)(M2) Info'!$D$19+(1-'General Finance Analysis (PVNB)'!$B$4)*'PV(NB)(M2) Info'!$D$20)+'PV(NB) Revenue_Base'!AA18-'PV(NB) Revenue_Base'!AA11-'PV(NB) Cost_Base'!AA20)*AA2*'PV(NB)(M2) Info'!$F$3","v":-408209.13818314177},">25"]
["CASE 7",{"$f":"-'General Finance Analysis (PVNB)'!L14","v":-2485377.6750000003},{"$f":"B9+C7-B7","v":-2381673.1607997008},{"$f":"C9+D7-C7","v":-2279275.0617100419},-2178167.9948925762,-2078336.7552296016,-1979766.3132824949,-1882441.8132734625,-1786348.5710904351,-1691472.0723148433,-1597797.9702720139,-1505312.0841039247,-1414000.3968640612,-1323849.053634126,-1319987.919761274,-1232116.3386220518,-1145364.4903967448,-1059719.149875286,-975167.24477844429,-891695.85400047083,-809292.20587189985,-727943.67644227669,-647637.78778258059,-568362.20630711771,-490104.74111466319,-412853.34234862833,-402367.75616808515,">25"]
["CASE 8",{"$f":"-'General Finance Analysis (PVNB)'!L15","v":-2485377.6750000003},{"$f":"B10+C8-B8","v":-2369299.6135606756},{"$f":"C10+D8-C8","v":-2254669.7667270075},-2141471.1266538799,-2029686.8818393182,-1919300.4148694174,-1810295.3001891226,-1702655.3018985791,-1596364.3715747504,-1491406.6461180185,-1387766.4456234805,-1285428.2712766547,-1184376.8032733195,-1169740.4588621382,-1071217.1499162177,-973935.64151727315,-877881.30957354372,-783039.69895513542,-689396.52155295247,-596937.65435989131,-505649.13757404068,-415517.17272363428,-326528.1208135084,-238668.50049281702,-151924.98624376167,-132056.06318314245,">25"]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",1,{"$f":"C2","v":0.99651220727453904},{"$f":"D2","v":0.99303657924717392},0.98957307348995893,0.98612164772292876,0.98268225981358126,0.97925486777636384,0.9758394297721612,0.97243590410778402,0.96904424923545984,0.96566442375232675,0.96229638639992676,0.9589400960637039,0.95559551177250024,0.9522625926980568,0.94894129815451589,0.94563158759792332,0.94233342062573311,0.93904675697631612,0.93577155652846644,0.93250777930091322,0.92925538545183184,0.92601433527835741,0.92278458921610096,0.91956610783866577,0.9163588518571657,"NPV "]
["CASE 1",{"$f":"B3","v":-1873141.875},{"$f":"C3-B3","v":93829.287493771873},{"$f":"D3-C3","v":92636.041398701956},91456.881237566238,90291.644152003108,89140.169154995121,88002.297109406441,86877.87070676568,85766.73444629251,84668.734614164568,83583.719263021601,82511.538191704662,81452.042925228365,-4738.4734039480099,79370.524419156252,78348.212683398626,77338.009721684735,76339.775397413701,75353.371184717573,74378.660149986041,73415.50693360297,72463.777731891605,71523.340279267344,70594.063830595027,69675.819143748289,2996.8218703206894,{"$f":"SUM(B14:AA14)","v":-5865.5043645430324}]
["CASE 2",{"$f":"B4","v":-1873141.875},{"$f":"C4-B4","v":106202.83473279746},104867.78914271132,103548.45449322881,102244.64930358971,100956.19417778938,99682.911780668888,98424.626814281568,97181.165994529612,95952.358028067159,94738.033589470317,93538.025298667373,92352.167698628502,6036.7371343808481,90022.252225855016,88877.872857036011,87747.00114395516,86629.480918980436,85525.157808927004,84433.879214476154,83355.494289830356,82289.853922601658,81236.81071393039,80196.218958831974,79167.934626768751,12380.158750396746,{"$f":"SUM(B15:AA15)","v":264446.18862040062}]
["CASE 3",-1685827.6875,93829.287493771873,92636.041398701956,91456.881237566238,90291.644152003108,89140.169154995121,88002.297109406441,86877.87070676568,85766.73444629251,84668.734614164568,83583.719263021601,82511.538191704662,81452.042925228365,-4738.4734039480099,79370.524419156252,78348.212683398626,77338.009721684793,76339.775397413701,75353.371184717573,74378.66014998607,73415.506933602985,72463.777731891591,71523.34027926733,70594.063830595027,69675.819143748275,2996.8218703206803,181448.68313545702]
["CASE 4",-1685827.6875,106202.83473279746,104867.78914271132,103548.45449322881,102244.64930358971,100956.19417778938,99682.911780668888,98424.626814281684,97181.165994529612,95952.358028067159,94738.033589470317,93538.025298667373,92352.16769862856,6036.7371343808481,90022.252225855016,88877.872857036011,87747.00114395516,86629.480918980436,85525.157808927019,84433.879214476154,83355.494289830356,82289.853922601658,81236.810713930376,80196.218958831974,79167.934626768751,12380.158750396746,451760.37612040079]
["CASE 5",-2761530.75,103704.51420029905,102398.09908965835,101107.0668174657,99831.239662974607,98570.441947106738,97324.500009032432,96093.242183027556,94876.498775591841,93674.102042829152,92485.88616808923,91311.687239863211,90151.343229935272,3861.1338728521951,87871.58113922202,86751.848225306952,85645.340521458769,84551.90509684151,83471.390777973458,82403.648128570989,81348.529429623159,80305.888659696211,79275.581475462881,78257.465192454518,77251.398766034865,10485.586180543178,-678520.83116808615]
["CASE 6",-2761530.75,116078.06143932464,114629.84683366818,113198.64007312804,111784.24481456168,110386.46696990076,109005.11468029488,107639.99829054368,106290.93032382894,104957.72545673186,103640.20049453783,102338.17434682581,101051.46800333541,14636.344411181053,98523.308945920784,97281.508398944512,96054.331943729194,94841.610618408304,93643.177402182948,92458.867193061044,91288.516785850516,90131.964850406279,88989.051910125883,87859.620320691436,86743.514249055355,19868.923060619214,-408209.13818314177]
["CASE 7",-2485377.6750000003,103704.51420029951,102398.09908965882,101107.0668174657,99831.239662974607,98570.441947106738,97324.500009032432,96093.242183027323,94876.498775591841,93674.102042829385,92485.88616808923,91311.687239863444,90151.343229935272,3861.1338728519622,87871.581139222253,86751.848225306952,85645.340521458769,84551.905096841743,83471.390777973458,82403.648128570989,81348.529429623159,80305.888659696095,79275.581475462881,78257.465192454518,77251.398766034865,10485.586180543178,-402367.75616808515]
["CASE 8",-2485377.6750000003,116078.06143932464,114629.84683366818,113198.64007312758,111784.24481456168,110386.46696990076,109005.11468029488,107639.99829054344,106290.93032382871,104957.72545673186,103640.20049453806,102338.17434682581,101051.46800333518,14636.344411181286,98523.308945920551,97281.508398944512,96054.331943729427,94841.610618408304,93643.177402182948,92458.86719306116,91288.516785850632,90131.964850406395,88989.051910125883,87859.620320691378,86743.514249055355,19868.923060619214,-132056.06318314245]
[]
["Case 9",0,{"$f":"'PV(NB) Revenue_Base'!C9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*C13*'PV(NB)(M2) Info'!$F$3","v":19750.4534130543},{"$f":"'PV(NB) Revenue_Base'!D9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*D13*'PV(NB)(M2) Info'!$F$3","v":19524.115381913165},{"$f":"'PV(NB) Revenue_Base'!E9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*E13*'PV(NB)(M2) Info'!$F$3","v":19300.371159798564},{"$f":"'PV(NB) Revenue_Base'!F9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*F13*'PV(NB)(M2) Info'!$F$3","v":19079.191021943378},{"$f":"'PV(NB) Revenue_Base'!G9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*G13*'PV(NB)(M2) Info'!$F$3","v":18860.545584223048},{"$f":"'PV(NB) Revenue_Base'!H9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*H13*'PV(NB)(M2) Info'!$F$3","v":18644.405799251879},{"$f":"'PV(NB) Revenue_Base'!I9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*I13*'PV(NB)(M2) Info'!$F$3","v":18430.74295252403},{"$f":"'PV(NB) Revenue_Base'!J9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*J13*'PV(NB)(M2) Info'!$F$3","v":18219.528658598745},{"$f":"'PV(NB) Revenue_Base'!K9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*K13*'PV(NB)(M2) Info'!$F$3","v":18010.734857329298},{"$f":"'PV(NB) Revenue_Base'!L9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*L13*'PV(NB)(M2) Info'!$F$3","v":17804.333810135191},{"$f":"'PV(NB) Revenue_Base'!M9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*M13*'PV(NB)(M2) Info'!$F$3","v":17600.298096316998},{"$f":"'PV(NB) Revenue_Base'!N9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*N13*'PV(NB)(M2) Info'!$F$3","v":17398.600609413519},{"$f":"'PV(NB) Revenue_Base'!O9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*O13*'PV(NB)(M2) Info'!$F$3","v":17199.214553600606},{"$f":"'PV(NB) Revenue_Base'!P9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*P13*'PV(NB)(M2) Info'!$F$3","v":17002.113440131339},{"$f":"'PV(NB) Revenue_Base'!Q9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*Q13*'PV(NB)(M2) Info'!$F$3","v":16807.27108381693},{"$f":"'PV(NB) Revenue_Base'!R9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*R13*'PV(NB)(M2) Info'!$F$3","v":16614.661599547981},{"$f":"'PV(NB) Revenue_Base'!S9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*S13*'PV(NB)(M2) Info'!$F$3","v":16424.2593988556},{"$f":"'PV(NB) Revenue_Base'!T9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*T13*'PV(NB)(M2) Info'!$F$3","v":16236.039186511964},{"$f":"'PV(NB) Revenue_Base'!U9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*U13*'PV(NB)(M2) Info'!$F$3","v":16049.975957169772},{"$f":"'PV(NB) Revenue_Base'!V9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*V13*'PV(NB)(M2) Info'!$F$3","v":15866.044992040272},{"$f":"'PV(NB) Revenue_Base'!W9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*W13*'PV(NB)(M2) Info'!$F$3","v":15684.221855609316},{"$f":"'PV(NB) Revenue_Base'!X9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*X13*'PV(NB)(M2) Info'!$F$3","v":15504.482392391072},{"$f":"'PV(NB) Revenue_Base'!Y9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*Y13*'PV(NB)(M2) Info'!$F$3","v":15326.802723718927},{"$f":"'PV(NB) Revenue_Base'!Z9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*Z13*'PV(NB)(M2) Info'!$F$3","v":15151.159244573169},{"$f":"'PV(NB) Revenue_Base'!AA9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21)*AA13*'PV(NB)(M2) Info'!$F$3","v":14977.528620445028},{"$f":"SUM(B23:AA23)","v":431467.09639291407}]
["Case 10",0,{"$f":"(SUM('PV(NB) Revenue_Base'!C13:C15)+'PV(NB) Revenue_Base'!C9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*C13*'PV(NB)(M2) Info'!$F$3","v":31482.110916155732},{"$f":"(SUM('PV(NB) Revenue_Base'!D13:D15)+'PV(NB) Revenue_Base'!D9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*D13*'PV(NB)(M2) Info'!$F$3","v":31121.329376010446},{"$f":"(SUM('PV(NB) Revenue_Base'!E13:E15)+'PV(NB) Revenue_Base'!E9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*E13*'PV(NB)(M2) Info'!$F$3","v":30764.682352767672},{"$f":"(SUM('PV(NB) Revenue_Base'!F13:F15)+'PV(NB) Revenue_Base'!F9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*F13*'PV(NB)(M2) Info'!$F$3","v":30412.122465316927},{"$f":"(SUM('PV(NB) Revenue_Base'!G13:G15)+'PV(NB) Revenue_Base'!G9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*G13*'PV(NB)(M2) Info'!$F$3","v":30063.602875530036},{"$f":"(SUM('PV(NB) Revenue_Base'!H13:H15)+'PV(NB) Revenue_Base'!H9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*H13*'PV(NB)(M2) Info'!$F$3","v":29719.077282038656},{"$f":"(SUM('PV(NB) Revenue_Base'!I13:I15)+'PV(NB) Revenue_Base'!I9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*I13*'PV(NB)(M2) Info'!$F$3","v":29378.499914083048},{"$f":"(SUM('PV(NB) Revenue_Base'!J13:J15)+'PV(NB) Revenue_Base'!J9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*J13*'PV(NB)(M2) Info'!$F$3","v":29041.825525431377},{"$f":"(SUM('PV(NB) Revenue_Base'!K13:K15)+'PV(NB) Revenue_Base'!K9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*K13*'PV(NB)(M2) Info'!$F$3","v":28709.009388368635},{"$f":"(SUM('PV(NB) Revenue_Base'!L13:L15)+'PV(NB) Revenue_Base'!L9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*L13*'PV(NB)(M2) Info'!$F$3","v":28380.00728775455},{"$f":"(SUM('PV(NB) Revenue_Base'!M13:M15)+'PV(NB) Revenue_Base'!M9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*M13*'PV(NB)(M2) Info'!$F$3","v":28054.775515149486},{"$f":"(SUM('PV(NB) Revenue_Base'!N13:N15)+'PV(NB) Revenue_Base'!N9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*N13*'PV(NB)(M2) Info'!$F$3","v":27733.270863007761},{"$f":"(SUM('PV(NB) Revenue_Base'!O13:O15)+'PV(NB) Revenue_Base'!O9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*O13*'PV(NB)(M2) Info'!$F$3","v":27415.450618937422},{"$f":"(SUM('PV(NB) Revenue_Base'!P13:P15)+'PV(NB) Revenue_Base'!P9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*P13*'PV(NB)(M2) Info'!$F$3","v":27101.272560025827},{"$f":"(SUM('PV(NB) Revenue_Base'!Q13:Q15)+'PV(NB) Revenue_Base'!Q9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*Q13*'PV(NB)(M2) Info'!$F$3","v":26790.694947230317},{"$f":"(SUM('PV(NB) Revenue_Base'!R13:R15)+'PV(NB) Revenue_Base'!R9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*R13*'PV(NB)(M2) Info'!$F$3","v":26483.676519833065},{"$f":"(SUM('PV(NB) Revenue_Base'!S13:S15)+'PV(NB) Revenue_Base'!S9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*S13*'PV(NB)(M2) Info'!$F$3","v":26180.17648995954},{"$f":"(SUM('PV(NB) Revenue_Base'!T13:T15)+'PV(NB) Revenue_Base'!T9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*T13*'PV(NB)(M2) Info'!$F$3","v":25880.1545371598},{"$f":"(SUM('PV(NB) Revenue_Base'!U13:U15)+'PV(NB) Revenue_Base'!U9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*U13*'PV(NB)(M2) Info'!$F$3","v":25583.570803051844},{"$f":"(SUM('PV(NB) Revenue_Base'!V13:V15)+'PV(NB) Revenue_Base'!V9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*V13*'PV(NB)(M2) Info'!$F$3","v":25290.385886026332},{"$f":"(SUM('PV(NB) Revenue_Base'!W13:W15)+'PV(NB) Revenue_Base'!W9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*W13*'PV(NB)(M2) Info'!$F$3","v":25000.560836012079},{"$f":"(SUM('PV(NB) Revenue_Base'!X13:X15)+'PV(NB) Revenue_Base'!X9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*X13*'PV(NB)(M2) Info'!$F$3","v":24714.057149301425},{"$f":"(SUM('PV(NB) Revenue_Base'!Y13:Y15)+'PV(NB) Revenue_Base'!Y9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*Y13*'PV(NB)(M2) Info'!$F$3","v":24430.836763434989},{"$f":"(SUM('PV(NB) Revenue_Base'!Z13:Z15)+'PV(NB) Revenue_Base'!Z9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*Z13*'PV(NB)(M2) Info'!$F$3","v":24150.862052145003},{"$f":"(SUM('PV(NB) Revenue_Base'!AA13:AA15)+'PV(NB) Revenue_Base'!AA9*('PV(NB)(M2) Info'!$D$19-'PV(NB)(M2) Info'!$D$21))*AA13*'PV(NB)(M2) Info'!$F$3","v":23874.095820356597},{"$f":"SUM(B24:AA24)","v":687756.10874508857}]
[]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",{"$f":"B13","v":1},0.99651220727453904,0.99303657924717392,0.98957307348995893,0.98612164772292876,0.98268225981358126,0.97925486777636384,0.9758394297721612,0.97243590410778402,0.96904424923545984,0.96566442375232675,0.96229638639992676,0.9589400960637039,0.95559551177250024,0.9522625926980568,0.94894129815451589,0.94563158759792332,0.94233342062573311,0.93904675697631612,0.93577155652846644,0.93250777930091322,0.92925538545183184,0.92601433527835741,0.92278458921610096,0.91956610783866577,0.9163588518571657,"IRR"]
["CASE 1",{"$f":"B14/$B$2","v":-1873141.875},{"$f":"C14/$C$2","v":94157.690000000075},{"$f":"D14/$D$2","v":93285.628480000014},{"$f":"E14/$E$2","v":92420.543452159967},{"$f":"F14/$F$2","v":91562.379104542691},{"$f":"G14/$G$2","v":90711.080071706354},{"$f":"H14/$H$2","v":89866.59143113278},{"$f":"I14/$I$2","v":89028.858699683726},{"$f":"J14/$J$2","v":88197.827830086157},{"$f":"K14/$K$2","v":87373.44520744546},{"$f":"L14/$L$2","v":86555.657645785992},{"$f":"M14/$M$2","v":85744.412384619704},{"$f":"N14/$N$2","v":84939.657085542683},{"$f":"O14/$O$2","v":-4958.6601711416406},{"$f":"P14/$P$2","v":83349.409110227483},{"$f":"Q14/$Q$2","v":82563.813837345719},{"$f":"R14/$R$2","v":81784.503326646882},{"$f":"S14/$S$2","v":81011.427300033756},{"$f":"T14/$T$2","v":80244.535881633507},{"$f":"U14/$U$2","v":79483.779594580381},{"$f":"V14/$V$2","v":78729.109357823749},{"$f":"W14/$W$2","v":77980.476482961181},{"$f":"X14/$X$2","v":77237.832671097494},{"$f":"Y14/$Y$2","v":76501.130009728688},{"$f":"Z14/$Z$2","v":75770.320969650871},{"$f":"AA14/$AA$2","v":3270.3584018936381},{"$f":"IRR(B29:AA29)","v":3.2346181956532938E-3}]
["CASE 2",-1873141.875,106574.54465436227,105603.14829712731,104639.52311075035,103683.60692586424,102735.33807045745,101794.65536589384,100861.49812296653,99935.806137982872,99017.519688879052,98106.579531368028,97202.926895117038,96306.503479956067,6317.2514521165112,94535.113440499554,93660.032532975558,92791.952272711773,91930.816654530077,91076.570121293815,90229.157560323481,89388.524299840894,88554.616105442168,87727.379176598624,86906.760143185849,86092.70606204035,13510.164413544029,{"$f":"IRR(B30:AA30)","v":1.4953156300212767E-2}]
["CASE 3",-1685827.6875,94157.690000000075,93285.628480000014,92420.543452159967,91562.379104542691,90711.080071706354,89866.59143113278,89028.858699683726,88197.827830086157,87373.44520744546,86555.657645785992,85744.412384619704,84939.657085542683,-4958.6601711416406,83349.409110227483,82563.813837345719,81784.50332664694,81011.427300033756,80244.535881633507,79483.77959458041,78729.109357823763,77980.476482961167,77237.83267109748,76501.130009728688,75770.320969650857,3270.3584018936281,1.2357655089888953E-2]
["CASE 4",-1685827.6875,106574.54465436227,105603.14829712731,104639.52311075035,103683.60692586424,102735.33807045745,101794.65536589384,100861.49812296664,99935.806137982872,99017.519688879052,98106.579531368028,97202.926895117038,96306.503479956125,6317.2514521165112,94535.113440499554,93660.032532975558,92791.952272711773,91930.816654530077,91076.570121293829,90229.157560323481,89388.524299840894,88554.616105442168,87727.37917659861,86906.760143185849,86092.70606204035,13510.164413544029,2.4614783825995135E-2]
["CASE 5",-2761530.75,104067.4800000001,103116.14015999982,102172.41103872015,101236.23175041002,100307.54189640703,99386.281561235795,98472.391308745733,97565.812178275766,96666.485680849524,95774.353795402916,94889.358965039719,94011.444093319442,4040.5525405726476,92276.62812024825,91419.615095286077,90569.458174523927,89726.102509127726,88889.493689054623,88059.577739542292,87236.301117625961,86419.610708684864,85609.453823015443,84805.778192431331,84008.531966891838,11442.663711156667,-1.8922804999941478E-2]
["CASE 6",-2761530.75,116484.33465436228,115433.65997712758,114391.3906973103,113357.45957173203,112331.79989515789,111314.34549599685,110305.03073202877,109303.79048617248,108310.56016228323,107325.27568098484,106347.87347553692,105378.29048773283,15316.4641638308,103462.33245052033,102515.83379091611,101576.9071205888,100645.49186362412,99721.52792871499,98804.955705285334,97895.716059643077,96993.750331165866,96099.000328516529,95211.408325888464,94330.917059281361,21682.469722807036,-9.4722442284957964E-3]
["CASE 7",-2485377.6750000003,104067.48000000056,103116.14016000029,102172.41103872015,101236.23175041002,100307.54189640703,99386.281561235795,98472.391308745486,97565.812178275766,96666.485680849757,95774.353795402916,94889.358965039952,94011.444093319442,4040.5525405724038,92276.628120248497,91419.615095286077,90569.458174523927,89726.102509127973,88889.493689054623,88059.577739542292,87236.301117625961,86419.610708684748,85609.453823015443,84805.778192431331,84008.531966891838,11442.663711156667,-1.0839904702921843E-2]
["CASE 8",-2485377.6750000003,116484.33465436228,115433.65997712758,114391.39069730982,113357.45957173203,112331.79989515789,111314.34549599685,110305.03073202854,109303.79048617225,108310.56016228323,107325.27568098507,106347.87347553692,105378.29048773258,15316.464163831044,103462.33245052009,102515.83379091611,101576.90712058905,100645.49186362412,99721.52792871499,98804.955705285465,97895.716059643208,96993.750331165997,96099.000328516529,95211.408325888391,94330.917059281361,21682.469722807036,-1.0255983164253468E-3]
[]
["Case 9",0,19819.579999999991,19661.023359999988,19503.735173119989,19347.70529173503,19192.923649401149,19039.38026020594,18887.065218124291,18735.968696379299,18586.080946808263,18437.392299233798,18289.893160839929,18143.574015553211,17998.425423428784,17854.438020041354,17711.602515881026,17569.909695753977,17429.350418187947,17289.915614842441,17151.596289923702,17014.383519604311,16878.268451447475,16743.242303835897,16609.296365405211,16476.421994481967,16344.610618526112,"NA"]
["Case 10",0,31592.298304362281,31339.559917927378,31088.843438583957,30840.13269107529,30593.411629546688,30348.664336510312,30105.875021818225,29865.02802164368,29626.107797470533,29389.098935090773,29153.986143610047,28920.754254461164,28689.388220425477,28459.873114662074,28232.194129744781,28006.336576706824,27782.285884093173,27560.02759702042,27339.547376244263,27120.830997234301,26903.864349256426,26688.633434462379,26475.124366986682,26263.323372050785,26053.216785074379,"NA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback"]
["CASE 1",{"$f":"IF(B3>=0,B1,0)","v":0},{"$f":"IF(C3>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C42:AA42>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 2",{"$f":"IF(B4>=0,B1,0)","v":0},{"$f":"IF(C4>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C43:AA43>0,0),0)","v":21}]
["CASE 3",{"$f":"IF(B5>=0,B1,0)","v":0},{"$f":"IF(C5>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C44:AA44>0,0),0)","v":22}]
["CASE 4",{"$f":"IF(B6>=0,B1,0)","v":0},{"$f":"IF(C6>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C45:AA45>0,0),0)","v":19}]
["CASE 5",{"$f":"IF(B7>=0,B1,0)","v":0},{"$f":"IF(C7>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C46:AA46>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 6",{"$f":"IF(B8>=0,B1,0)","v":0},{"$f":"IF(C8>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C47:AA47>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 7",{"$f":"IF(B9>=0,B1,0)","v":0},{"$f":"IF(C9>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C48:AA48>0,0),0)","v":{"$error":"#N/A"}}]
["CASE 8",{"$f":"IF(B10>=0,B1,0)","v":0},{"$f":"IF(C10>=0,C1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MATCH(TRUE,INDEX(C49:AA49>0,0),0)","v":{"$error":"#N/A"}}]

{"sheet":"PVNB_CBA","index":22,"n_rows":52,"n_cols":28,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Discount factor (End of year)",1,{"$f":"'PV(NB)_CBA'!C2","v":0.99651220727453904},{"$f":"'PV(NB)_CBA'!D2","v":0.99303657924717392},{"$f":"'PV(NB)_CBA'!E2","v":0.98957307348995893},{"$f":"'PV(NB)_CBA'!F2","v":0.98612164772292876},{"$f":"'PV(NB)_CBA'!G2","v":0.98268225981358126},{"$f":"'PV(NB)_CBA'!H2","v":0.97925486777636384},{"$f":"'PV(NB)_CBA'!I2","v":0.9758394297721612},{"$f":"'PV(NB)_CBA'!J2","v":0.97243590410778402},{"$f":"'PV(NB)_CBA'!K2","v":0.96904424923545984},{"$f":"'PV(NB)_CBA'!L2","v":0.96566442375232675},{"$f":"'PV(NB)_CBA'!M2","v":0.96229638639992676},{"$f":"'PV(NB)_CBA'!N2","v":0.9589400960637039},{"$f":"'PV(NB)_CBA'!O2","v":0.95559551177250024},{"$f":"'PV(NB)_CBA'!P2","v":0.9522625926980568},{"$f":"'PV(NB)_CBA'!Q2","v":0.94894129815451589},{"$f":"'PV(NB)_CBA'!R2","v":0.94563158759792332},{"$f":"'PV(NB)_CBA'!S2","v":0.94233342062573311},{"$f":"'PV(NB)_CBA'!T2","v":0.93904675697631612},{"$f":"'PV(NB)_CBA'!U2","v":0.93577155652846644},{"$f":"'PV(NB)_CBA'!V2","v":0.93250777930091322},{"$f":"'PV(NB)_CBA'!W2","v":0.92925538545183184},{"$f":"'PV(NB)_CBA'!X2","v":0.92601433527835741},{"$f":"'PV(NB)_CBA'!Y2","v":0.92278458921610096},{"$f":"'PV(NB)_CBA'!Z2","v":0.91956610783866577},{"$f":"'PV(NB)_CBA'!AA2","v":0.9163588518571657},"NPV "]
["CASE 1",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B14","v":-5674741.875},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C14","v":702252274.72845042},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D14","v":699802098.36422539},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E14","v":697360477.63143837},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F14","v":694927382.57609117},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G14","v":692502783.3499614},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H14","v":690086650.21021974},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I14","v":687678953.51904798},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J14","v":685279663.74325669},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K14","v":682888751.45390689},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L14","v":680506187.3259325},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M14","v":678131942.13776243},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N14","v":675765986.77094805},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O14","v":673323148.64968812},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P14","v":671058829.54095316},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q14","v":668717569.95312583},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R14","v":666384484.73661995},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S14","v":664059545.28301895},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T14","v":661742723.08480871},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U14","v":659433989.73501182},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V14","v":657133316.92682588},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W14","v":654840676.45325983},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X14","v":652556040.20677435},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y14","v":650279380.17892277},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z14","v":648010668.45999312},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA14","v":645684105.58205903},{"$f":"SUM(B3:AA3)","v":16834732888.727303}]
["CASE 2",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B15","v":-5674741.875},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C15","v":702264648.27568936},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D15","v":699814330.11196947},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E15","v":697372569.20469415},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F15","v":694939335.58124268},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G15","v":692514599.37498415},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H15","v":690098330.82489109},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I15","v":687690500.27515543},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J15","v":685291078.17480493},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K15","v":682900035.07732081},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L15","v":680517341.64025891},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M15","v":678142968.62486947},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N15","v":675776886.89572144},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O15","v":673333923.86022639},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P15","v":671069481.26875985},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q15","v":668728099.61329949},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R15","v":666394893.72804224},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S15","v":664069834.98854053},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T15","v":661752894.8714329},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U15","v":659444044.95407641},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V15","v":657143256.91418219},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W15","v":654850502.52945054},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X15","v":652565753.67720902},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y15","v":650288982.33405101},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z15","v":648020160.57547617},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA15","v":645693488.91893911},{"$f":"SUM(B4:AA4)","v":16835003200.420292}]
["CASE 3",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B16","v":-5487427.6875},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C16","v":702252274.72845042},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D16","v":699802098.36422539},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E16","v":697360477.63143837},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F16","v":694927382.57609117},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G16","v":692502783.3499614},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H16","v":690086650.21021974},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I16","v":687678953.51904798},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J16","v":685279663.74325669},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K16","v":682888751.45390689},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L16","v":680506187.3259325},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M16","v":678131942.13776243},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N16","v":675765986.77094805},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O16","v":673323148.64968812},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P16","v":671058829.54095316},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q16","v":668717569.95312583},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R16","v":666384484.73661995},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S16","v":664059545.28301895},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T16","v":661742723.08480871},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U16","v":659433989.73501182},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V16","v":657133316.92682588},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W16","v":654840676.45325983},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X16","v":652556040.20677435},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y16","v":650279380.17892277},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z16","v":648010668.45999312},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA16","v":645684105.58205903},16834920202.914803]
["CASE 4",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B17","v":-5487427.6875},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C17","v":702264648.27568936},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D17","v":699814330.11196947},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E17","v":697372569.20469415},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F17","v":694939335.58124268},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G17","v":692514599.37498415},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H17","v":690098330.82489109},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I17","v":687690500.27515543},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J17","v":685291078.17480493},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K17","v":682900035.07732081},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L17","v":680517341.64025891},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M17","v":678142968.62486947},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N17","v":675776886.89572144},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O17","v":673333923.86022639},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P17","v":671069481.26875985},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q17","v":668728099.61329949},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R17","v":666394893.72804224},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S17","v":664069834.98854053},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T17","v":661752894.8714329},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U17","v":659444044.95407641},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V17","v":657143256.91418219},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W17","v":654850502.52945054},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X17","v":652565753.67720902},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y17","v":650288982.33405101},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z17","v":648020160.57547617},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA17","v":645693488.91893911},16835190514.607792]
["CASE 5",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B18","v":-6563130.75},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C18","v":702262149.95515692},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D18","v":699811860.42191637},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E18","v":697370127.81701839},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F18","v":694936922.17160213},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G18","v":692512213.6227535},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H18","v":690095972.41311944},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I18","v":687688168.89052415},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J18","v":685288773.507586},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K18","v":682897756.82133555},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L18","v":680515089.49283755},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M18","v":678140742.28681064},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N18","v":675774686.0712527},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O18","v":673331748.25696492},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P18","v":671067330.59767318},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q18","v":668725973.58866775},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R18","v":666392792.06741977},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S18","v":664067757.41271842},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T18","v":661750841.10440195},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U18","v":659442014.72299051},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V18","v":657141249.94932199},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W18","v":654848518.56418765},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X18","v":652563792.44797063},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y18","v":650287043.5802846},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z18","v":648018244.03961539},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA18","v":645691594.34636927},16834060233.400499]
["CASE 6",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B19","v":-6563130.75},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C19","v":702274523.50239587},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D19","v":699824092.16966045},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E19","v":697382219.39027405},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F19","v":694948875.17675364},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G19","v":692524029.64777625},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H19","v":690107653.02779067},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I19","v":687699715.64663172},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J19","v":685300187.93913424},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K19","v":682909040.44474947},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L19","v":680526243.80716395},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M19","v":678151768.77391756},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N19","v":675785586.19602621},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O19","v":673342523.46750319},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P19","v":671077982.32547987},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q19","v":668736503.24884129},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R19","v":666403201.05884206},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S19","v":664078047.11823988},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T19","v":661761012.89102614},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U19","v":659452069.94205499},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V19","v":657151189.93667817},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W19","v":654858344.64037836},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X19","v":652573505.91840529},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y19","v":650296645.73541284},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z19","v":648027736.15509844},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA19","v":645700977.68324935},16834330545.093483]
["CASE 7",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B20","v":-6286977.6750000007},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C20","v":702262149.95515692},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D20","v":699811860.42191637},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E20","v":697370127.81701839},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F20","v":694936922.17160213},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G20","v":692512213.6227535},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H20","v":690095972.41311944},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I20","v":687688168.89052415},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J20","v":685288773.507586},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K20","v":682897756.82133555},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L20","v":680515089.49283755},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M20","v":678140742.28681064},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N20","v":675774686.0712527},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O20","v":673331748.25696492},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P20","v":671067330.59767318},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q20","v":668725973.58866775},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R20","v":666392792.06741977},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S20","v":664067757.41271842},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T20","v":661750841.10440195},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U20","v":659442014.72299051},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V20","v":657141249.94932199},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W20","v":654848518.56418765},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X20","v":652563792.44797063},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y20","v":650287043.5802846},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z20","v":648018244.03961539},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA20","v":645691594.34636927},16834336386.4755]
["CASE 8",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B21","v":-6286977.6750000007},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C21","v":702274523.50239587},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D21","v":699824092.16966045},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E21","v":697382219.39027405},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F21","v":694948875.17675364},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G21","v":692524029.64777625},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H21","v":690107653.02779067},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I21","v":687699715.64663172},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J21","v":685300187.93913424},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K21","v":682909040.44474947},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L21","v":680526243.80716395},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M21","v":678151768.77391756},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N21","v":675785586.19602621},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O21","v":673342523.46750319},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P21","v":671077982.32547987},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q21","v":668736503.24884129},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R21","v":666403201.05884206},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S21","v":664078047.11823988},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T21","v":661761012.89102614},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U21","v":659452069.94205499},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V21","v":657151189.93667817},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W21","v":654858344.64037836},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X21","v":652573505.91840529},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y21","v":650296645.73541284},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z21","v":648027736.15509844},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA21","v":645700977.68324935},16834606698.16848]
["Special Cases"]
["Case 9",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B23","v":-3801600},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C23","v":702178195.8943696},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D23","v":699728986.4382087},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E23","v":697288321.12136066},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F23","v":694856170.12296104},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G23","v":692432503.7263906},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H23","v":690017292.31890965},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I23","v":687610506.39129364},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J23","v":685212116.53746903},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K23","v":682822093.45415008},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L23","v":680440407.94047952},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M23","v":678067030.89766705},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N23","v":675701933.32863224},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O23","v":673345086.33764565},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P23","v":670996461.12997413},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q23","v":668656029.01152623},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R23","v":666323761.38849783},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S23","v":663999629.76702034},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T23","v":661683605.75281048},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U23","v":659375661.05081904},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V23","v":657075767.4648844},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W23","v":654783896.89738357},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X23","v":652500021.34888756},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y23","v":650224112.91781592},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z23","v":647956143.80009389},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA23","v":645696086.28880918},{"$f":"SUM(B12:AA12)","v":16835170221.328062}]
["Case 10",{"$f":"(NB_CBA!B12)*B2+'PV(NB)_CBA'!B24","v":-3801600},{"$f":"(NB_CBA!C12)*C2+'PV(NB)_CBA'!C24","v":702189927.55187273},{"$f":"(NB_CBA!D12)*D2+'PV(NB)_CBA'!D24","v":699740583.65220273},{"$f":"(NB_CBA!E12)*E2+'PV(NB)_CBA'!E24","v":697299785.43255365},{"$f":"(NB_CBA!F12)*F2+'PV(NB)_CBA'!F24","v":694867503.0544045},{"$f":"(NB_CBA!G12)*G2+'PV(NB)_CBA'!G24","v":692443706.78368187},{"$f":"(NB_CBA!H12)*H2+'PV(NB)_CBA'!H24","v":690028366.99039245},{"$f":"(NB_CBA!I12)*I2+'PV(NB)_CBA'!I24","v":687621454.14825523},{"$f":"(NB_CBA!J12)*J2+'PV(NB)_CBA'!J24","v":685222938.8343358},{"$f":"(NB_CBA!K12)*K2+'PV(NB)_CBA'!K24","v":682832791.72868109},{"$f":"(NB_CBA!L12)*L2+'PV(NB)_CBA'!L24","v":680450983.61395717},{"$f":"(NB_CBA!M12)*M2+'PV(NB)_CBA'!M24","v":678077485.37508595},{"$f":"(NB_CBA!N12)*N2+'PV(NB)_CBA'!N24","v":675712267.99888587},{"$f":"(NB_CBA!O12)*O2+'PV(NB)_CBA'!O24","v":673355302.57371104},{"$f":"(NB_CBA!P12)*P2+'PV(NB)_CBA'!P24","v":671006560.28909397},{"$f":"(NB_CBA!Q12)*Q2+'PV(NB)_CBA'!Q24","v":668666012.43538964},{"$f":"(NB_CBA!R12)*R2+'PV(NB)_CBA'!R24","v":666333630.40341818},{"$f":"(NB_CBA!S12)*S2+'PV(NB)_CBA'!S24","v":664009385.68411148},{"$f":"(NB_CBA!T12)*T2+'PV(NB)_CBA'!T24","v":661693249.8681612},{"$f":"(NB_CBA!U12)*U2+'PV(NB)_CBA'!U24","v":659385194.64566493},{"$f":"(NB_CBA!V12)*V2+'PV(NB)_CBA'!V24","v":657085191.80577838},{"$f":"(NB_CBA!W12)*W2+'PV(NB)_CBA'!W24","v":654793213.23636389},{"$f":"(NB_CBA!X12)*X2+'PV(NB)_CBA'!X24","v":652509230.92364442},{"$f":"(NB_CBA!Y12)*Y2+'PV(NB)_CBA'!Y24","v":650233216.95185554},{"$f":"(NB_CBA!Z12)*Z2+'PV(NB)_CBA'!Z24","v":647965143.50290155},{"$f":"(NB_CBA!AA12)*AA2+'PV(NB)_CBA'!AA24","v":645704982.85600901},16835426510.34041]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"IRR "]
["CASE 1",{"$f":"B3/B2","v":-5674741.875},704710157.69000006,704709285.62847996,704708420.54345202,704707562.3791045,704706711.08007169,704705866.59143114,704705028.8586998,704704197.8278302,704703373.44520736,704702555.65764582,704701744.41238451,704700939.65708554,704611041.33982885,704699349.40911019,704698563.81383741,704697784.50332654,704697011.42729998,704696244.53588164,704695483.77959454,704694729.10935783,704693980.47648299,704693237.83267105,704692501.13000977,704691770.3209697,704619270.35840189,{"$f":"IRR(B16:AA16)","v":124.18364855900978}]
["CASE 2",{"$f":"B4/B2","v":-5674741.875},704722574.54465437,704721603.14829719,704720639.52311075,704719683.60692573,704718735.33807039,704717794.65536594,704716861.49812293,704715935.80613804,704715017.51968884,704714106.57953131,704713202.92689514,704712306.50347996,704622317.25145209,704710535.11344051,704709660.03253305,704708791.95227265,704707930.81665456,704707076.57012129,704706229.15756035,704705388.52429998,704704554.61610544,704703727.37917662,704702906.76014316,704702092.70606208,704629510.16441357,{"$f":"IRR(B17:AA17)","v":124.18583650961988}]
["CASE 3",{"$f":"B5/B2","v":-5487427.6875},704710157.69000006,704709285.62847996,704708420.54345202,704707562.3791045,704706711.08007169,704705866.59143114,704705028.8586998,704704197.8278302,704703373.44520736,704702555.65764582,704701744.41238451,704700939.65708554,704611041.33982885,704699349.40911019,704698563.81383741,704697784.50332654,704697011.42729998,704696244.53588164,704695483.77959454,704694729.10935783,704693980.47648299,704693237.83267105,704692501.13000977,704691770.3209697,704619270.35840189,128.42267653114573]
["CASE 4",{"$f":"B6/B2","v":-5487427.6875},704722574.54465437,704721603.14829719,704720639.52311075,704719683.60692573,704718735.33807039,704717794.65536594,704716861.49812293,704715935.80613804,704715017.51968884,704714106.57953131,704713202.92689514,704712306.50347996,704622317.25145209,704710535.11344051,704709660.03253305,704708791.95227265,704707930.81665456,704707076.57012129,704706229.15756035,704705388.52429998,704704554.61610544,704703727.37917662,704702906.76014316,704702092.70606208,704629510.16441357,128.42493917259463]
["CASE 5",{"$f":"B7/B2","v":-6563130.75},704720067.48000002,704719116.14015996,704718172.41103876,704717236.23175037,704716307.54189646,704715386.28156126,704714472.39130878,704713565.81217837,704712666.48568082,704711774.35379541,704710889.35896504,704710011.44409335,704620040.55254066,704708276.62812018,704707419.61509538,704706569.45817447,704705726.10250914,704704889.49368906,704704059.5777396,704703236.30111778,704702419.61070871,704701609.45382309,704700805.7781924,704700008.53196692,704627442.66371119,107.37559336612799]
["CASE 6",{"$f":"B8/B2","v":-6563130.75},704732484.33465433,704731433.6599772,704730391.39069736,704729357.4595716,704728331.79989517,704727314.34549594,704726305.03073204,704725303.79048622,704724310.56016231,704723325.2756809,704722347.87347543,704721378.29048777,704631316.46416378,704719462.33245051,704718515.8337909,704717576.90712059,704716645.49186349,704715721.52792871,704714804.95570529,704713895.71605968,704712993.75033116,704712099.00032866,704711211.40832579,704710330.9170593,704637682.46972287,107.37748513550662]
["CASE 7",{"$f":"B9/B2","v":-6286977.6750000007},704720067.48000002,704719116.14015996,704718172.41103876,704717236.23175037,704716307.54189646,704715386.28156126,704714472.39130878,704713565.81217837,704712666.48568082,704711774.35379541,704710889.35896504,704710011.44409335,704620040.55254066,704708276.62812018,704707419.61509538,704706569.45817447,704705726.10250914,704704889.49368906,704704059.5777396,704703236.30111778,704702419.61070871,704701609.45382309,704700805.7781924,704700008.53196692,704627442.66371119,112.09202504341251]
["CASE 8",{"$f":"B10/B2","v":-6286977.6750000007},704732484.33465433,704731433.6599772,704730391.39069736,704729357.4595716,704728331.79989517,704727314.34549594,704726305.03073204,704725303.79048622,704724310.56016231,704723325.2756809,704722347.87347543,704721378.29048777,704631316.46416378,704719462.33245051,704718515.8337909,704717576.90712059,704716645.49186349,704715721.52792871,704714804.95570529,704713895.71605968,704712993.75033116,704712099.00032866,704711211.40832579,704710330.9170593,704637682.46972287,112.09399991422238]
["Special Cases"]
["Case 9",{"$f":"B12/B2","v":-3801600},704635819.57999992,704635661.02336013,704635503.73517311,704635347.70529163,704635192.92364943,704635039.38026023,704634887.06521809,704634735.96869648,704634586.0809468,704634437.39229918,704634289.89316082,704634143.57401562,704633998.4254235,704633854.43801999,704633711.60251594,704633569.90969574,704633429.35041809,704633289.91561484,704633151.59628987,704633014.38351965,704632878.26845145,704632743.24230397,704632609.29636538,704632476.42199445,704632344.61061859,185.35243548100888]
["Case 10",{"$f":"B13/B2","v":-3801600},704647592.29830432,704647339.55991793,704647088.84343851,704646840.13269103,704646593.41162956,704646348.66433656,704646105.87502182,704645865.02802169,704645626.10779738,704645389.09893501,704645153.98614359,704644920.75425458,704644689.38822055,704644459.87311459,704644232.19412982,704644006.3365767,704643782.28588402,704643560.02759707,704643339.54737616,704643120.83099735,704642903.86434913,704642688.63343453,704642475.12436688,704642263.32337213,704642053.21678507,185.35553212721811]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,"Payback"]
["CASE 1",{"$f":"B3","v":-5674741.875},{"$f":"B29+C3","v":696577532.85345042},1396379631.2176757,2093740108.8491139,2788667491.4252052,3481170274.7751665,4171256924.9853864,4858935878.5044346,5544215542.2476912,6227104293.7015982,6907610481.0275307,7585742423.1652927,8261508409.9362411,8934831558.5859299,9605890388.1268826,10274607958.080008,10940992442.816628,11605051988.099646,12266794711.184454,12926228700.919466,13583362017.846292,14238202694.299553,14890758734.506327,15541038114.685249,16189048783.145243,16834732888.727303,{"$f":"IFERROR(AB42,\">25\")","v":1}]
["CASE 2",-5674741.875,{"$f":"B30+C4","v":696589906.40068936},1396404236.5126588,2093776805.7173529,2788716141.2985954,3481230740.6735797,4171329071.4984708,4859019571.7736263,5544310649.948431,6227210685.0257521,6907728026.6660109,7585870995.2908802,8261647882.1866016,8934981806.0468273,9606051287.315588,10274779386.928888,10941174280.656931,11605244115.645472,12266997010.516905,12926441055.470982,13583584312.385164,14238434814.914616,14891000568.591825,15541289550.925877,16189309711.501352,16835003200.420292,{"$f":"IFERROR(AB43,\">25\")","v":1}]
["CASE 3",-5487427.6875,{"$f":"B31+C5","v":696764847.04095042},1396566945.4051757,2093927423.0366139,2788854805.6127052,3481357588.9626665,4171444239.1728864,4859123192.6919346,5544402856.4351912,6227291607.8890982,6907797795.2150307,7585929737.3527927,8261695724.1237411,8935018872.7734299,9606077702.3143826,10274795272.267508,10941179757.004128,11605239302.287146,12266982025.371954,12926416015.106966,13583549332.033792,14238390008.487053,14890946048.693827,15541225428.872749,16189236097.332743,16834920202.914803,1]
["CASE 4",-5487427.6875,{"$f":"B32+C6","v":696777220.58818936},1396591550.7001588,2093964119.9048529,2788903455.4860954,3481418054.8610797,4171516385.6859708,4859206885.9611263,5544497964.135931,6227397999.2132521,6907915340.8535109,7586058309.4783802,8261835196.3741016,8935169120.2343273,9606238601.503088,10274966701.116388,10941361594.844431,11605431429.832972,12267184324.704405,12926628369.658482,13583771626.572664,14238622129.102116,14891187882.779325,15541476865.113377,16189497025.688852,16835190514.607792,1]
["CASE 5",-6563130.75,{"$f":"B33+C7","v":695699019.20515692},1395510879.6270733,2092881007.4440918,2787817929.615694,3480330143.2384477,4170426115.651567,4858114284.5420914,5543403058.0496769,6226300814.8710127,6906815904.3638506,7584956646.6506615,8260731332.7219143,8934063080.9788799,9605130411.5765533,10273856385.16522,10940249177.232639,11604316934.645357,12266067775.74976,12925509790.47275,13582651040.422071,14237499558.986259,14890063351.434231,15540350395.014515,16188368639.054131,16834060233.400499,1]
["CASE 6",-6563130.75,{"$f":"B34+C8","v":695711392.75239587},1395535484.9220562,2092917704.3123302,2787866579.4890838,3480390609.1368599,4170498262.1646504,4858197977.8112822,5543498165.7504168,6226407206.1951666,6906933450.0023308,7585085218.776248,8260870804.9722738,8934213328.4397774,9605291310.7652569,10274027814.014099,10940431015.072941,11604509062.191181,12266270075.082207,12925722145.024261,13582873334.960939,14237731679.601318,14890305185.519724,15540601831.255136,16188629567.410234,16834330545.093483,1]
["CASE 7",-6286977.6750000007,{"$f":"B35+C9","v":695975172.28015697},1395787032.7020733,2093157160.5190916,2788094082.6906939,3480606296.3134475,4170702268.7265668,4858390437.6170912,5543679211.1246777,6226576967.9460135,6907092057.4388514,7585232799.7256622,8261007485.7969151,8934339234.0538807,9605406564.6515541,10274132538.240221,10940525330.30764,11604593087.720358,12266343928.82476,12925785943.54775,13582927193.497072,14237775712.06126,14890339504.509232,15540626548.089516,16188644792.129131,16834336386.4755,1]
["CASE 8",-6286977.6750000007,{"$f":"B36+C10","v":695987545.82739592},1395811637.9970565,2093193857.3873305,2788142732.5640841,3480666762.2118602,4170774415.2396507,4858474130.886282,5543774318.8254166,6226683359.2701664,6907209603.0773306,7585361371.8512478,8261146958.0472736,8934489481.5147762,9605567463.8402557,10274303967.089096,10940707168.147938,11604785215.266178,12266546228.157204,12925998298.099258,13583149488.035936,14238007832.676315,14890581338.594721,15540877984.330133,16188905720.485231,16834606698.16848,1]
["Special Cases"]
["Case 9",{"$f":"B12","v":-3801600},{"$f":"B38+C12","v":698376595.8943696},1398105582.3325782,2095393903.453939,2790250073.5769,3482682577.3032904,4172699869.6222,4860310376.0134935,5545522492.5509624,6228344586.0051126,6908784993.9455919,7586852024.8432589,8262553958.1718912,8935899044.5095367,9606895505.6395111,10275551534.651037,10941875296.039536,11605874925.806557,12267558531.559368,12926934192.610188,13584009960.075071,14238793856.972454,14891293878.321342,15541517991.239159,16189474135.039253,16835170221.328062,1]
["Case 10",{"$f":"B13","v":-3801600},{"$f":"B39+C13","v":698388327.55187273},1398128911.2040753,2095428696.6366291,2790296199.6910334,3482739906.4747152,4172768273.4651079,4860389727.6133633,5545612666.4476986,6228445458.1763802,6908896441.7903376,7586973927.1654234,8262686195.1643095,8936041497.7380199,9607048058.0271149,10275714070.462505,10942047700.865923,11606057086.550034,12267750336.418194,12927135531.063858,13584220722.869637,14239013936.106001,14891523167.029646,15541756383.981501,16189721527.484402,16835426510.34041,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback"]
["CASE 1",{"$f":"IF(B29>=0,B28,0)","v":0},{"$f":"IF(C29>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C42:AA42>0,0),0)","v":1}]
["CASE 2",{"$f":"IF(B30>=0,B28,0)","v":0},{"$f":"IF(C30>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C43:AA43>0,0),0)","v":1}]
["CASE 3",{"$f":"IF(B31>=0,B28,0)","v":0},{"$f":"IF(C31>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C44:AA44>0,0),0)","v":1}]
["CASE 4",{"$f":"IF(B32>=0,B28,0)","v":0},{"$f":"IF(C32>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C45:AA45>0,0),0)","v":1}]
["CASE 5",{"$f":"IF(B33>=0,B28,0)","v":0},{"$f":"IF(C33>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C46:AA46>0,0),0)","v":1}]
["CASE 6",{"$f":"IF(B34>=0,B28,0)","v":0},{"$f":"IF(C34>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C47:AA47>0,0),0)","v":1}]
["CASE 7",{"$f":"IF(B35>=0,B28,0)","v":0},{"$f":"IF(C35>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C48:AA48>0,0),0)","v":1}]
["CASE 8",{"$f":"IF(B36>=0,B28,0)","v":0},{"$f":"IF(C36>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C49:AA49>0,0),0)","v":1}]
[]
["Case 9",{"$f":"IF(B38>=0,B28,0)","v":0},{"$f":"IF(C38>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C51:AA51>0,0),0)","v":1}]
["Case 10",{"$f":"IF(B39>=0,B28,0)","v":0},{"$f":"IF(C39>=0,C28,0)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"MATCH(TRUE,INDEX(C52:AA52>0,0),0)","v":1}]

{"sheet":"NB_CBA","index":23,"n_rows":14,"n_cols":35,"rows_kept":14,"cut":false,"hidden":true,"merged":[]}
["Cost"]
["Year","0","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","Total"]
["Discount factor (End of year)",1,{"$f":"1/(1+'NB(M2) Info'!$B$11)^C2","v":0.99651220727453904},{"$f":"1/(1+'NB(M2) Info'!$B$11)^D2","v":0.99303657924717392},{"$f":"1/(1+'NB(M2) Info'!$B$11)^E2","v":0.98957307348995893},{"$f":"1/(1+'NB(M2) Info'!$B$11)^F2","v":0.98612164772292876},{"$f":"1/(1+'NB(M2) Info'!$B$11)^G2","v":0.98268225981358126},{"$f":"1/(1+'NB(M2) Info'!$B$11)^H2","v":0.97925486777636384},{"$f":"1/(1+'NB(M2) Info'!$B$11)^I2","v":0.9758394297721612},{"$f":"1/(1+'NB(M2) Info'!$B$11)^J2","v":0.97243590410778402},{"$f":"1/(1+'NB(M2) Info'!$B$11)^K2","v":0.96904424923545984},{"$f":"1/(1+'NB(M2) Info'!$B$11)^L2","v":0.96566442375232675},{"$f":"1/(1+'NB(M2) Info'!$B$11)^M2","v":0.96229638639992676},{"$f":"1/(1+'NB(M2) Info'!$B$11)^N2","v":0.9589400960637039},{"$f":"1/(1+'NB(M2) Info'!$B$11)^O2","v":0.95559551177250024},{"$f":"1/(1+'NB(M2) Info'!$B$11)^P2","v":0.9522625926980568},{"$f":"1/(1+'NB(M2) Info'!$B$11)^Q2","v":0.94894129815451589},{"$f":"1/(1+'NB(M2) Info'!$B$11)^R2","v":0.94563158759792332},{"$f":"1/(1+'NB(M2) Info'!$B$11)^S2","v":0.94233342062573311},{"$f":"1/(1+'NB(M2) Info'!$B$11)^T2","v":0.93904675697631612},{"$f":"1/(1+'NB(M2) Info'!$B$11)^U2","v":0.93577155652846644},{"$f":"1/(1+'NB(M2) Info'!$B$11)^V2","v":0.93250777930091322},{"$f":"1/(1+'NB(M2) Info'!$B$11)^W2","v":0.92925538545183184},{"$f":"1/(1+'NB(M2) Info'!$B$11)^X2","v":0.92601433527835741},{"$f":"1/(1+'NB(M2) Info'!$B$11)^Y2","v":0.92278458921610096},{"$f":"1/(1+'NB(M2) Info'!$B$11)^Z2","v":0.91956610783866577},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AA2","v":0.9163588518571657},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AB2","v":0.91316278211974655},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AC2","v":0.90997785961110755},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AD2","v":0.90680404545202542},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AE2","v":0.9036413008988794},{"$f":"1/(1+'NB(M2) Info'!$B$11)^AF2","v":0.90048958734317808}]
["Material & Installation Cost ($)",{"$f":"'NB(M2) Info'!B8*'NB(M2) Info'!B5","v":3801600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B4:AF4)","v":3801600}]
["Disposal Cost ($)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'NB(M2) Info'!B9*'NB(M2) Info'!B5","v":528000},{"$f":"SUM(B5:AF5)","v":528000}]
["Noise Barrier Maintainance Cost  ($)",0,{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"'NB(M2) Info'!$B$10*'NB(M2) Info'!$B$5","v":0},{"$f":"SUM(B6:AF6)","v":0}]
["Total Noise Barrier Cost ($）",{"$f":"SUM(B4:B6)","v":3801600},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,528000,{"$f":"SUM(Table2[[#This Row],[0]:[30]])","v":4329600}]
[]
["Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Noise Barrier Social Benefits for Interstate($)",0,{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000},{"$f":"'NB(M2) Info'!$B$14*'NB(M2) Info'!$B$13/30*'NB(M2) Info'!$B$4","v":704616000}]
["Noise Barrier Grant ($)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Annual Network Cash Flow ($)",{"$f":"B11+B10-B7","v":-3801600},704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704616000,704088000,"Payback","NPV","IRR"]
["Present Value",{"$f":"B12","v":-3801600},{"$f":"B13+C12*C3","v":698356845.44095659},1398066307.7637835,2095335328.5139842,2790172419.4459233,3482586062.62673,4172584710.5398402,4860176786.1881809,5545370683.196991,6228174765.9162836,6908597369.522953,7586646800.1225243,8262331334.8505468,8935659221.9736385,9606638680.9901733,10275277902.730616,10941585049.457514,11605568254.965136,12267235624.678761,12926595235.753622,13583655137.173515,14238423349.849043,14890907866.715538,15541116652.830629,16189057645.471479,16834738754.231668,17478167861.117756,18119352820.645496,18758301459.935722,19395021578.809887,20029045491.383171,{"$f":"MATCH(TRUE,INDEX(C13:AF13>0,0),0)","v":1},{"$f":"AF13","v":20029045491.383171},{"$f":"IRR(B12:AF12)","v":185.34722222222089}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AG13),\"≥ 30\",AG13)","v":1}]