{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Stacked area graphs","H2 Production and Transport","H2 for Pipeline Blending","Heavy Vehicle Demand","LCOGH Inputs","Instructions to Users","Hydrogen Model Dashboard","HV Quantity Inputs","LCOGH Plant Assumptions","NZ Gas Inputs","LCOE&S Inputs","LCOGH2 Calc","H2 Transport","Export Module","HV Calculations"],"not_rendered":{"charts":14,"images":3,"macros":1,"external_links":10,"defined_names":851,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Stacked area graphs","index":0,"n_rows":21,"n_cols":32,"rows_kept":21,"cut":false,"hidden":true,"merged":[[19,19,24,20],[39,17,44,18]]}
["Hydrogen Production and Transport"]
[]
[]
[]
["Kg to tonnes ",{"$f":"1/1000","v":1E-3}]
[]
[]
[null,{"$f":"'NZ Gas Inputs'!F55","v":"2020-01-01"},{"$f":"'NZ Gas Inputs'!G55","v":"2021-01-01"},{"$f":"'NZ Gas Inputs'!H55","v":"2022-01-01"},{"$f":"'NZ Gas Inputs'!I55","v":"2023-01-01"},{"$f":"'NZ Gas Inputs'!J55","v":"2024-01-01"},{"$f":"'NZ Gas Inputs'!K55","v":"2025-01-01"},{"$f":"'NZ Gas Inputs'!L55","v":"2026-01-01"},{"$f":"'NZ Gas Inputs'!M55","v":"2027-01-01"},{"$f":"'NZ Gas Inputs'!N55","v":"2028-01-01"},{"$f":"'NZ Gas Inputs'!O55","v":"2029-01-01"},{"$f":"'NZ Gas Inputs'!P55","v":"2030-01-01"},{"$f":"'NZ Gas Inputs'!Q55","v":"2031-01-01"},{"$f":"'NZ Gas Inputs'!R55","v":"2032-01-01"},{"$f":"'NZ Gas Inputs'!S55","v":"2033-01-01"},{"$f":"'NZ Gas Inputs'!T55","v":"2034-01-01"},{"$f":"'NZ Gas Inputs'!U55","v":"2035-01-01"},{"$f":"'NZ Gas Inputs'!V55","v":"2036-01-01"},{"$f":"'NZ Gas Inputs'!W55","v":"2037-01-01"},{"$f":"'NZ Gas Inputs'!X55","v":"2038-01-01"},{"$f":"'NZ Gas Inputs'!Y55","v":"2039-01-01"},{"$f":"'NZ Gas Inputs'!Z55","v":"2040-01-01"},{"$f":"'NZ Gas Inputs'!AA55","v":"2041-01-01"},{"$f":"'NZ Gas Inputs'!AB55","v":"2042-01-01"},{"$f":"'NZ Gas Inputs'!AC55","v":"2043-01-01"},{"$f":"'NZ Gas Inputs'!AD55","v":"2044-01-01"},{"$f":"'NZ Gas Inputs'!AE55","v":"2045-01-01"},{"$f":"'NZ Gas Inputs'!AF55","v":"2046-01-01"},{"$f":"'NZ Gas Inputs'!AG55","v":"2047-01-01"},{"$f":"'NZ Gas Inputs'!AH55","v":"2048-01-01"},{"$f":"'NZ Gas Inputs'!AI55","v":"2049-01-01"},{"$f":"'NZ Gas Inputs'!AJ55","v":"2050-01-01"}]
["Natural Gas Blending",{"$f":"'NZ Gas Inputs'!F69","v":0},{"$f":"'NZ Gas Inputs'!G69","v":0},{"$f":"'NZ Gas Inputs'!H69","v":0},{"$f":"'NZ Gas Inputs'!I69","v":0},{"$f":"'NZ Gas Inputs'!J69","v":0},{"$f":"'NZ Gas Inputs'!K69","v":0},{"$f":"'NZ Gas Inputs'!L69","v":0},{"$f":"'NZ Gas Inputs'!M69","v":0},{"$f":"'NZ Gas Inputs'!N69","v":0},{"$f":"'NZ Gas Inputs'!O69","v":0},{"$f":"'NZ Gas Inputs'!P69","v":0},{"$f":"'NZ Gas Inputs'!Q69","v":0},{"$f":"'NZ Gas Inputs'!R69","v":0},{"$f":"'NZ Gas Inputs'!S69","v":0},{"$f":"'NZ Gas Inputs'!T69","v":0},{"$f":"'NZ Gas Inputs'!U69","v":0},{"$f":"'NZ Gas Inputs'!V69","v":0},{"$f":"'NZ Gas Inputs'!W69","v":0},{"$f":"'NZ Gas Inputs'!X69","v":0},{"$f":"'NZ Gas Inputs'!Y69","v":0},{"$f":"'NZ Gas Inputs'!Z69","v":0},{"$f":"'NZ Gas Inputs'!AA69","v":0},{"$f":"'NZ Gas Inputs'!AB69","v":0},{"$f":"'NZ Gas Inputs'!AC69","v":0},{"$f":"'NZ Gas Inputs'!AD69","v":0},{"$f":"'NZ Gas Inputs'!AE69","v":0},{"$f":"'NZ Gas Inputs'!AF69","v":0},{"$f":"'NZ Gas Inputs'!AG69","v":58436456.787965663},{"$f":"'NZ Gas Inputs'!AH69","v":59434193.835163742},{"$f":"'NZ Gas Inputs'!AI69","v":60471971.142231241},{"$f":"'NZ Gas Inputs'!AJ69","v":61551585.22401724}]
["Heavy Vehicles ",{"$f":"'HV Calculations'!E157","v":0},{"$f":"'HV Calculations'!F157","v":0},{"$f":"'HV Calculations'!G157","v":0},{"$f":"'HV Calculations'!H157","v":0},{"$f":"'HV Calculations'!I157","v":0},{"$f":"'HV Calculations'!J157","v":0},{"$f":"'HV Calculations'!K157","v":0},{"$f":"'HV Calculations'!L157","v":0},{"$f":"'HV Calculations'!M157","v":0},{"$f":"'HV Calculations'!N157","v":0},{"$f":"'HV Calculations'!O157","v":0},{"$f":"'HV Calculations'!P157","v":0},{"$f":"'HV Calculations'!Q157","v":0},{"$f":"'HV Calculations'!R157","v":0},{"$f":"'HV Calculations'!S157","v":7129805.6775985658},{"$f":"'HV Calculations'!T157","v":16171299.54642953},{"$f":"'HV Calculations'!U157","v":25214161.499636445},{"$f":"'HV Calculations'!V157","v":34258394.735931933},{"$f":"'HV Calculations'!W157","v":43304002.461720906},{"$f":"'HV Calculations'!X157","v":52350987.891119443},{"$f":"'HV Calculations'!Y157","v":60304741.995217197},{"$f":"'HV Calculations'!Z157","v":68259880.254365802},{"$f":"'HV Calculations'!AA157","v":76216405.905928373},{"$f":"'HV Calculations'!AB157","v":84174322.195055112},{"$f":"'HV Calculations'!AC157","v":92133632.374702334},{"$f":"'HV Calculations'!AD157","v":99327923.696517542},{"$f":"'HV Calculations'!AE157","v":106523615.43826085},{"$f":"'HV Calculations'!AF157","v":113720710.876422},{"$f":"'HV Calculations'!AG157","v":120919213.29537368},{"$f":"'HV Calculations'!AH157","v":128119125.98739085},{"$f":"'HV Calculations'!AI157","v":135320452.2526702}]
[]
[{"$f":"A9","v":"Natural Gas Blending"},{"$f":"B9*$B$5","v":0},{"$f":"C9*$B$5","v":0},0,0,0,0,0,{"$f":"I9*$B$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,58436.456787965661,59434.193835163744,60471.971142231239,61551.585224017239]
[{"$f":"A10","v":"Heavy Vehicles "},{"$f":"B10*$B$5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7129.805677598566,16171.299546429531,25214.161499636444,34258.394735931935,43304.002461720906,52350.987891119446,60304.741995217199,68259.880254365809,76216.405905928375,84174.322195055109,92133.632374702342,99327.923696517537,106523.61543826085,113720.710876422,120919.21329537369,128119.12598739084,135320.45225267019]
["CO2 Emissions Reduction Due to Use of Green H2",{"$f":"'NZ Gas Inputs'!F74+'HV Calculations'!E161","v":0},{"$f":"'NZ Gas Inputs'!G74+'HV Calculations'!F161","v":0},{"$f":"'NZ Gas Inputs'!H74+'HV Calculations'!G161","v":0},{"$f":"'NZ Gas Inputs'!I74+'HV Calculations'!H161","v":0},{"$f":"'NZ Gas Inputs'!J74+'HV Calculations'!I161","v":0},{"$f":"'NZ Gas Inputs'!K74+'HV Calculations'!J161","v":0},{"$f":"'NZ Gas Inputs'!L74+'HV Calculations'!K161","v":0},{"$f":"'NZ Gas Inputs'!M74+'HV Calculations'!L161","v":0},{"$f":"'NZ Gas Inputs'!N74+'HV Calculations'!M161","v":0},{"$f":"'NZ Gas Inputs'!O74+'HV Calculations'!N161","v":0},{"$f":"'NZ Gas Inputs'!P74+'HV Calculations'!O161","v":0},{"$f":"'NZ Gas Inputs'!Q74+'HV Calculations'!P161","v":0},{"$f":"'NZ Gas Inputs'!R74+'HV Calculations'!Q161","v":0},{"$f":"'NZ Gas Inputs'!S74+'HV Calculations'!R161","v":0},{"$f":"'NZ Gas Inputs'!T74+'HV Calculations'!S161","v":91760.599070693555},{"$f":"'NZ Gas Inputs'!U74+'HV Calculations'!T161","v":208124.62516254807},{"$f":"'NZ Gas Inputs'!V74+'HV Calculations'!U161","v":324506.25850032107},{"$f":"'NZ Gas Inputs'!W74+'HV Calculations'!V161","v":440905.54025144404},{"$f":"'NZ Gas Inputs'!X74+'HV Calculations'!W161","v":557322.51168234809},{"$f":"'NZ Gas Inputs'!Y74+'HV Calculations'!X161","v":673757.2141587073},{"$f":"'NZ Gas Inputs'!Z74+'HV Calculations'!Y161","v":776122.02947844542},{"$f":"'NZ Gas Inputs'!AA74+'HV Calculations'!Z161","v":878504.65887368785},{"$f":"'NZ Gas Inputs'!AB74+'HV Calculations'!AA161","v":980905.14400929818},{"$f":"'NZ Gas Inputs'!AC74+'HV Calculations'!AB161","v":1083323.5266503594},{"$f":"'NZ Gas Inputs'!AD74+'HV Calculations'!AC161","v":1185759.848662419},{"$f":"'NZ Gas Inputs'!AE74+'HV Calculations'!AD161","v":1278350.377974181},{"$f":"'NZ Gas Inputs'!AF74+'HV Calculations'!AE161","v":1370958.9306904173},{"$f":"'NZ Gas Inputs'!AG74+'HV Calculations'!AF161","v":2278154.3405693755},{"$f":"'NZ Gas Inputs'!AH74+'HV Calculations'!AG161","v":2384706.9164501051},{"$f":"'NZ Gas Inputs'!AI74+'HV Calculations'!AH161","v":2491835.7795009436},{"$f":"'NZ Gas Inputs'!AJ74+'HV Calculations'!AI161","v":2599566.0145236212}]
[null,null,null,null,null,null,null,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":"AF12+AF13","v":196872.03747668743}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Base)"]
[null,null,null,null,null,null,null,null,null,null,"Total Green Hydrogen Demand "]

{"sheet":"H2 Production and Transport","index":1,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":true,"merged":[[39,17,44,18],[19,19,24,20]]}
["Hydrogen Production and Transport"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Year"]
[null,null,null,null,null,null,null,null,null,null,2035]
[]
[null,null,null,null,null,null,null,null,null,null,"Output Currency"]
[null,null,null,null,null,null,null,null,null,null,"USD"]

{"sheet":"H2 for Pipeline Blending","index":2,"n_rows":16,"n_cols":17,"rows_kept":16,"cut":false,"hidden":true,"merged":[[9,16,9,17],[8,16,8,17]]}
["Hydrogen Applications for Blending with Gas"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Carbon Price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidise H2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Heavy Vehicle Demand","index":3,"n_rows":14,"n_cols":14,"rows_kept":14,"cut":false,"hidden":true,"merged":[[26,15,29,16]]}
["Heavy Vehicle Hydrogen Demand"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null," Carbon Price"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidise H2 Fleet CAPEX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsidise Electric Fleet Capex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"LCOGH Inputs","index":4,"n_rows":135,"n_cols":38,"rows_kept":135,"cut":false,"hidden":true,"merged":[[53,8,59,9],[83,8,83,10]]}
["LCOGH Core Assumptions for Base Year 2020"]
[]
[]
[]
[]
["Custom Cases Assessed"]
[]
["Area","Currency",null,"Currency","USD to Currency (Long Term)","Currency Value to NZD Long Term","Currency Value to USD Long Term",null,"Scenario"]
["New Zealand 1","NZD",null,"NZD",1.3412816691505216,1,{"$f":"1/E9","v":0.74555555555555553},null,"Base"]
["New Zealand 2","NZD",null,"AUD",1.3015184381778739,1.07,0.76833333333333353]
["New Zealand 3","NZD",null,"CAD",1.2256403971074887,1.1499999999999999,0.81589999999999996,"Capacity Factor NZ Wind",{"$f":"IF(I9=\"Low\", 0.332,IF(I9=\"Base\", 0.415, 0.498))","v":0.41499999999999998}]
["New Zealand 4","NZD",null,"USD",1,1.34,1]
["New Zealand 5","NZD",null,"Spare 1",1,1,1]
["Australia 1","AUD",null,"Spare 2",1,1,1]
["Australia 2","AUD"]
["Canada","CAD"]
["Lazard 1","USD"]
["International Exporter","NZD"]
[]
[]
["GH2 Electrolyser Assumptions",null,"Source: Zen Energy, based on industry specific knowledge and first-hand experience; NEL "]
[]
["Scale","MW","Fixed Average Annual O&M Costs","Daily Production in kg","Site Integration Costs","Electrolyser CAPEX","All-in CAPEX","Litres of Water Required per kg","KW required per hour","Change in Electricity Needed per kg YoY","Other Variable Cost Units ","Other Variable Cost Annual Unit Rate","Capital Cost Change YoY","Utilization"]
[null,"[MW]","[$]","[kg]","[$]","[$]","[$]","[Litres/kg]","[KWh/kg]","%","[Number]","[$]","[%]","[%]"]
["Micro",1.4999999999999999E-2,1125,4,56250,138750,{"$f":"(E25+F25)","v":195000},18,55,-1.2E-2,0,70000,-3.4000000000000002E-2,0.9]
["Small",2.5,56250,1000,562500,2137500,{"$f":"(E26+F26)","v":2700000},18,55,-1.2E-2,0,70000,-3.4000000000000002E-2,0.9]
["Medium",10,421875,4010,1687500,7500000,{"$f":"(E27+F27)","v":9187500},18,55,-1.2E-2,0,70000,-3.4000000000000002E-2,0.9]
["Large",100,2812500,40150,12000000,60000000,{"$f":"(E28+F28)","v":72000000},18,55,-1.2E-2,0,70000,-3.4000000000000002E-2,0.9]
["Largest Efficient Scale",300,3937500,120440,30000000,168750000,{"$f":"(E29+F29)","v":198750000},18,55,-1.2E-2,0,70000,-3.4000000000000002E-2,0.9]
[]
[]
["Water Cost Assumptions"]
[]
[null,null,"2020 Industrial Rate","2020 Commercial Rate Rate",null,null,"Constant YoY Escalation","Or"," Price Path Local Currency/Litre - Note to Input in Cents"]
[null,null,"[Local Currency/kL]","[Local Currency/kL]",null,null,"[%]",null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"A9","v":"New Zealand 1"},null,0.19700000000000001,1.61,null,null,0.01,null,1.5E-3,1.6000000000000001E-3,1.7000000000000001E-3,1.8000000000000002E-3,1.9000000000000002E-3,2E-3,2.0999999999999999E-3,2.1999999999999997E-3,2.2999999999999995E-3,2.3999999999999994E-3,2.4999999999999992E-3,2.599999999999999E-3,2.6999999999999988E-3,2.7999999999999987E-3,2.8999999999999985E-3,2.9999999999999983E-3,3.0999999999999982E-3,3.199999999999998E-3,3.2999999999999978E-3,3.3999999999999976E-3,3.4999999999999975E-3,3.5999999999999973E-3,3.6999999999999971E-3,3.799999999999997E-3,3.8999999999999968E-3,3.9999999999999966E-3,4.0999999999999969E-3,4.1999999999999971E-3,4.2999999999999974E-3,4.3999999999999977E-3]
[{"$f":"A10","v":"New Zealand 2"},null,0.19700000000000001,1.61,null,null,0.01,null,3.0000000000000001E-3,3.5000000000000001E-3,4.0000000000000001E-3,4.5000000000000005E-3,5.000000000000001E-3,5.5000000000000014E-3,6.0000000000000019E-3,6.5000000000000023E-3,7.0000000000000027E-3,7.5000000000000032E-3,8.0000000000000036E-3,8.5000000000000041E-3,9.0000000000000045E-3,9.500000000000005E-3,1.0000000000000005E-2,1.0500000000000006E-2,1.1000000000000006E-2,1.1500000000000007E-2,1.2000000000000007E-2,1.2500000000000008E-2,1.3000000000000008E-2,1.3500000000000009E-2,1.4000000000000009E-2,1.4500000000000009E-2,1.500000000000001E-2,1.550000000000001E-2,1.6000000000000011E-2,1.6500000000000011E-2,1.7000000000000012E-2,1.7500000000000012E-2]
[{"$f":"A11","v":"New Zealand 3"},null,0.19700000000000001,1.61,null,null,0.01,null,2.5000000000000001E-3,3.0000000000000001E-3,3.5000000000000001E-3,4.0000000000000001E-3,4.5000000000000005E-3,5.000000000000001E-3,5.5000000000000014E-3,6.0000000000000019E-3,6.5000000000000023E-3,7.0000000000000027E-3,7.5000000000000032E-3,8.0000000000000036E-3,8.5000000000000041E-3,9.0000000000000045E-3,9.500000000000005E-3,1.0000000000000005E-2,1.0500000000000006E-2,1.1000000000000006E-2,1.1500000000000007E-2,1.2000000000000007E-2,1.2500000000000008E-2,1.3000000000000008E-2,1.3500000000000009E-2,1.4000000000000009E-2,1.4500000000000009E-2,1.500000000000001E-2,1.550000000000001E-2,1.6000000000000011E-2,1.6500000000000011E-2,1.7000000000000012E-2]
[{"$f":"A12","v":"New Zealand 4"},null,0.19700000000000001,1.61,null,null,0.01,null,4.0000000000000001E-3,4.5000000000000005E-3,5.000000000000001E-3,5.5000000000000014E-3,6.0000000000000019E-3,6.5000000000000023E-3,7.0000000000000027E-3,7.5000000000000032E-3,8.0000000000000036E-3,8.5000000000000041E-3,9.0000000000000045E-3,9.500000000000005E-3,1.0000000000000005E-2,1.0500000000000006E-2,1.1000000000000006E-2,1.1500000000000007E-2,1.2000000000000007E-2,1.2500000000000008E-2,1.3000000000000008E-2,1.3500000000000009E-2,1.4000000000000009E-2,1.4500000000000009E-2,1.500000000000001E-2,1.550000000000001E-2,1.6000000000000011E-2,1.6500000000000011E-2,1.7000000000000012E-2,1.7500000000000012E-2,1.8000000000000013E-2,1.8500000000000013E-2]
[{"$f":"A13","v":"New Zealand 5"},null,0.19700000000000001,1.61,null,null,0.01,null,7.0000000000000001E-3,7.4999999999999997E-3,8.0000000000000002E-3,8.5000000000000006E-3,9.0000000000000011E-3,9.5000000000000015E-3,1.0000000000000002E-2,1.0500000000000002E-2,1.1000000000000003E-2,1.1500000000000003E-2,1.2000000000000004E-2,1.2500000000000004E-2,1.3000000000000005E-2,1.3500000000000005E-2,1.4000000000000005E-2,1.4500000000000006E-2,1.5000000000000006E-2,1.5500000000000007E-2,1.6000000000000007E-2,1.6500000000000008E-2,1.7000000000000008E-2,1.7500000000000009E-2,1.8000000000000009E-2,1.8500000000000009E-2,1.900000000000001E-2,1.950000000000001E-2,2.0000000000000011E-2,2.0500000000000011E-2,2.1000000000000012E-2,2.1500000000000012E-2]
["Australia 1",null,2.3919999999999999,2.3919999999999999,null,null,0.01,null,4.4999999999999997E-3,4.9999999999999992E-3,5.4999999999999997E-3,6.0000000000000001E-3,6.5000000000000006E-3,7.000000000000001E-3,7.5000000000000015E-3,8.0000000000000019E-3,8.5000000000000023E-3,9.0000000000000028E-3,9.5000000000000032E-3,1.0000000000000004E-2,1.0500000000000004E-2,1.1000000000000005E-2,1.1500000000000005E-2,1.2000000000000005E-2,1.2500000000000006E-2,1.3000000000000006E-2,1.3500000000000007E-2,1.4000000000000007E-2,1.4500000000000008E-2,1.5000000000000008E-2,1.5500000000000009E-2,1.6000000000000007E-2,1.6500000000000008E-2,1.7000000000000008E-2,1.7500000000000009E-2,1.8000000000000009E-2,1.8500000000000009E-2,1.900000000000001E-2]
["Australia 2",null,2.3919999999999999,2.3919999999999999,null,null,0.01,null,7.0000000000000001E-3,7.4999999999999997E-3,8.0000000000000002E-3,8.5000000000000006E-3,9.0000000000000011E-3,9.5000000000000015E-3,1.0000000000000002E-2,1.0500000000000002E-2,1.1000000000000003E-2,1.1500000000000003E-2,1.2000000000000004E-2,1.2500000000000004E-2,1.3000000000000005E-2,1.3500000000000005E-2,1.4000000000000005E-2,1.4500000000000006E-2,1.5000000000000006E-2,1.5500000000000007E-2,1.6000000000000007E-2,1.6500000000000008E-2,1.7000000000000008E-2,1.7500000000000009E-2,1.8000000000000009E-2,1.8500000000000009E-2,1.900000000000001E-2,1.950000000000001E-2,2.0000000000000011E-2,2.0500000000000011E-2,2.1000000000000012E-2,2.1500000000000012E-2]
["Canada",null,2,2,null,null,0.01,null,3.0000000000000001E-3,3.5000000000000001E-3,4.0000000000000001E-3,4.5000000000000005E-3,5.000000000000001E-3,5.5000000000000014E-3,6.0000000000000019E-3,6.5000000000000023E-3,7.0000000000000027E-3,7.5000000000000032E-3,8.0000000000000036E-3,8.5000000000000041E-3,9.0000000000000045E-3,9.500000000000005E-3,1.0000000000000005E-2,1.0500000000000006E-2,1.1000000000000006E-2,1.1500000000000007E-2,1.2000000000000007E-2,1.2500000000000008E-2,1.3000000000000008E-2,1.3500000000000009E-2,1.4000000000000009E-2,1.4500000000000009E-2,1.500000000000001E-2,1.550000000000001E-2,1.6000000000000011E-2,1.6500000000000011E-2,1.7000000000000012E-2,1.7500000000000012E-2]
["Lazard 1",null,2,2,null,null,0.01,null,7.0000000000000001E-3,7.4999999999999997E-3,8.0000000000000002E-3,8.5000000000000006E-3,9.0000000000000011E-3,9.5000000000000015E-3,1.0000000000000002E-2,1.0500000000000002E-2,1.1000000000000003E-2,1.1500000000000003E-2,1.2000000000000004E-2,1.2500000000000004E-2,1.3000000000000005E-2,1.3500000000000005E-2,1.4000000000000005E-2,1.4500000000000006E-2,1.5000000000000006E-2,1.5500000000000007E-2,1.6000000000000007E-2,1.6500000000000008E-2,1.7000000000000008E-2,1.7500000000000009E-2,1.8000000000000009E-2,1.8500000000000009E-2,1.900000000000001E-2,1.950000000000001E-2,2.0000000000000011E-2,2.0500000000000011E-2,2.1000000000000012E-2,2.1500000000000012E-2]
["International Exporter",null,{"$f":"C40","v":0.19700000000000001},2,null,null,0.01,null,7.0000000000000001E-3,7.4999999999999997E-3,8.0000000000000002E-3,8.5000000000000006E-3,9.0000000000000011E-3,9.5000000000000015E-3,1.0000000000000002E-2,1.0500000000000002E-2,1.1000000000000003E-2,1.1500000000000003E-2,1.2000000000000004E-2,1.2500000000000004E-2,1.3000000000000005E-2,1.3500000000000005E-2,1.4000000000000005E-2,1.4500000000000006E-2,1.5000000000000006E-2,1.5500000000000007E-2,1.6000000000000007E-2,1.6500000000000008E-2,1.7000000000000008E-2,1.7500000000000009E-2,1.8000000000000009E-2,1.8500000000000009E-2,1.900000000000001E-2,1.950000000000001E-2,2.0000000000000011E-2,2.0500000000000011E-2,2.1000000000000012E-2,2.1500000000000012E-2]
[]
["Renewable or Grid-Connected Energy Cost Assumptions"]
["New Zealand Grid Electricity LCOE Assumptions"]
[null,null,{"$f":"A25","v":"Micro"},{"$f":"A26","v":"Small"},{"$f":"A27","v":"Medium"},{"$f":"A28","v":"Large"},{"$f":"A29","v":"Largest Efficient Scale"}]
["Tariffs by Electrolyser Size","[NZD/KWh]",0.17829999999999999,0.13750000000000001,0.13750000000000001,0.1079,0.1079]
[]
[]
[null,null,null,null,null,null,"Other Area Grid Tariff Assumptions"]
["Renewable Tariff Assumptions",null,"Solar LCOE","Wind LCOE",null,null,"2020 Grid Rates",null,"Price Path - If you would like to use cost estimates year by year, enter in values here and choose the Price Path Option on the \"Plant Assumptions Sheet\". Otherwise, the constant escalation values (In Column C) will apply year on year to the generation mix selected from the Plant Assumptions Sheet"]
[null,null,"[Local Currency/KWh]","[Local Currency/KWh]",{"$f":"'Hydrogen Model Dashboard'!B5/1000","v":6.0999999999999999E-2},null,"[Local Currency/KWh]"]
[{"$f":"A9","v":"New Zealand 1"},null,0.10311048412120442,{"$f":"$E$55","v":6.0999999999999999E-2}]
[{"$f":"A10","v":"New Zealand 2"},null,0.10311048412120442,{"$f":"$E$55","v":6.0999999999999999E-2},null,null,null,"Or"]
[{"$f":"A11","v":"New Zealand 3"},null,0.10311048412120442,{"$f":"$E$55","v":6.0999999999999999E-2}]
[{"$f":"A12","v":"New Zealand 4"},null,0.10311048412120442,{"$f":"$E$55","v":6.0999999999999999E-2}]
[{"$f":"A40","v":"New Zealand 5"},null,0.10299999999999999,{"$f":"$E$55","v":6.0999999999999999E-2}]
["Australia 1",null,4.2950108459869837E-2,9.0455531453362242E-2,null,null,0.10932754880694141]
["Australia 2",null,4.2950108459869837E-2,9.0455531453362242E-2,null,null,0.10932754880694141]
["Canada",null,0.08,0.06,null,null,6.5000000000000002E-2]
["Lazard 1",null,3.2000000000000001E-2,2.8000000000000001E-2,null,null,0.09]
["International Exporter",null,{"$f":"'Hydrogen Model Dashboard'!B16/1000","v":6.0999999999999999E-2},{"$f":"'Hydrogen Model Dashboard'!B16/1000","v":6.0999999999999999E-2},null,null,0.09]
[]
["Annual Change in Power Costs - Constant",null,"Constant Tariff YoY Escalation",null,null,null,null,null,"Price Path Local Currency/KWh"]
[null,null,"[%]",{"$f":"'Hydrogen Model Dashboard'!B8","v":-2.5000000000000005E-3},null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"A56","v":"New Zealand 1"},null,{"$f":"$D$68","v":-2.5000000000000005E-3},null,null,null,null,{"$f":"A69","v":"New Zealand 1"},0.08,7.9600000000000004E-2,7.9202000000000009E-2,7.8805990000000006E-2,7.8411960050000007E-2,7.8019900249750002E-2,7.7629800748501246E-2,7.7241651744758735E-2,7.6855443486034944E-2,7.6471166268604771E-2,7.6088810437261747E-2,7.5708366385075443E-2,7.5329824553150071E-2,7.4953175430384322E-2,7.4578409553232403E-2,7.4205517505466237E-2,7.3834489917938909E-2,7.3465317468349209E-2,7.3097990881007463E-2,7.2732500926602425E-2,7.2368838421969409E-2,7.2006994229859567E-2,7.1646959258710272E-2,7.1288724462416714E-2,7.0932280840104625E-2,7.0577619435904099E-2,7.0224731338724575E-2,6.987360768203095E-2,6.9524239643620797E-2,6.9176618445402696E-2]
[{"$f":"A57","v":"New Zealand 2"},null,{"$f":"$D$68","v":-2.5000000000000005E-3},null,null,null,null,{"$f":"A70","v":"New Zealand 2"},7.0000000000000007E-2,6.9650000000000004E-2,6.9301750000000009E-2,6.8955241250000007E-2,6.8610465043750013E-2,6.8267412718531262E-2,6.7926075654938606E-2,6.7586445276663909E-2,6.7248513050280595E-2,6.6912270485029193E-2,6.6577709132604052E-2,6.6244820586941033E-2,6.5913596484006326E-2,6.5584028501586289E-2,6.5256108359078357E-2,6.4929827817282959E-2,6.460517867819654E-2,6.4282152784805563E-2,6.3960742020881534E-2,6.364093831077712E-2,6.3322733619223234E-2,6.3006119951127121E-2,6.2691089351371479E-2,6.2377633904614621E-2,6.2065745735091549E-2,6.175541700641609E-2,6.1446639921384008E-2,6.113940672177709E-2,6.0833709688168203E-2,6.0529541139727361E-2]
[{"$f":"A58","v":"New Zealand 3"},null,{"$f":"$D$68","v":-2.5000000000000005E-3},null,null,null,null,{"$f":"A71","v":"New Zealand 3"},7.0000000000000007E-2,6.9650000000000004E-2,6.9301750000000009E-2,6.8955241250000007E-2,6.8610465043750013E-2,6.8267412718531262E-2,6.7926075654938606E-2,6.7586445276663909E-2,6.7248513050280595E-2,6.6912270485029193E-2,6.6577709132604052E-2,6.6244820586941033E-2,6.5913596484006326E-2,6.5584028501586289E-2,6.5256108359078357E-2,6.4929827817282959E-2,6.460517867819654E-2,6.4282152784805563E-2,6.3960742020881534E-2,6.364093831077712E-2,6.3322733619223234E-2,6.3006119951127121E-2,6.2691089351371479E-2,6.2377633904614621E-2,6.2065745735091549E-2,6.175541700641609E-2,6.1446639921384008E-2,6.113940672177709E-2,6.0833709688168203E-2,6.0529541139727361E-2]
[{"$f":"A59","v":"New Zealand 4"},null,{"$f":"$D$68","v":-2.5000000000000005E-3},null,null,null,null,{"$f":"A72","v":"New Zealand 4"},8.5000000000000006E-2,8.4575000000000011E-2,8.4152125000000008E-2,8.3731364375000006E-2,8.3312707553125004E-2,8.2896144015359385E-2,8.2481663295282587E-2,8.2069254978806169E-2,8.1658908703912139E-2,8.1250614160392573E-2,8.0844361089590616E-2,8.0440139284142662E-2,8.0037938587721943E-2,7.9637748894783339E-2,7.9239560150309418E-2,7.8843362349557869E-2,7.8449145537810086E-2,7.8056899810121039E-2,7.7666615311070428E-2,7.7278282234515078E-2,7.6891890823342496E-2,7.650743136922579E-2,7.6124894212379654E-2,7.574426974131776E-2,7.536554839261117E-2,7.4988720650648114E-2,7.4613777047394872E-2,7.4240708162157901E-2,7.3869504621347115E-2,7.3500157098240385E-2]
[{"$f":"A13","v":"New Zealand 5"},null,{"$f":"$D$68","v":-2.5000000000000005E-3},null,null,null,null,{"$f":"A73","v":"New Zealand 5"},8.5999999999999993E-2,8.5569999999999993E-2,8.514215E-2,8.4716439249999997E-2,8.4292857053750003E-2,8.3871392768481254E-2,8.3452035804638849E-2,8.3034775625615662E-2,8.2619601747487587E-2,8.2206503738750145E-2,8.1795471220056398E-2,8.1386493863956119E-2,8.0979561394636343E-2,8.0574663587663159E-2,8.0171790269724846E-2,7.9770931318376218E-2,7.9372076661784335E-2,7.897521627847541E-2,7.8580340197083029E-2,7.8187438496097619E-2,7.7796501303617135E-2,7.7407518797099048E-2,7.7020481203113556E-2,7.6635378797097989E-2,7.6252201903112493E-2,7.587094089359693E-2,7.5491586189128948E-2,7.5114128258183296E-2,7.4738557616892382E-2,7.4364864828807914E-2]
["Australia 1",null,-2.5000000000000001E-3,null,null,null,null,"Australia 1",7.0000000000000007E-2,6.9650000000000004E-2,6.9301750000000009E-2,6.8955241250000007E-2,6.8610465043750013E-2,6.8267412718531262E-2,6.7926075654938606E-2,6.7586445276663909E-2,6.7248513050280595E-2,6.6912270485029193E-2,6.6577709132604052E-2,6.6244820586941033E-2,6.5913596484006326E-2,6.5584028501586289E-2,6.5256108359078357E-2,6.4929827817282959E-2,6.460517867819654E-2,6.4282152784805563E-2,6.3960742020881534E-2,6.364093831077712E-2,6.3322733619223234E-2,6.3006119951127121E-2,6.2691089351371479E-2,6.2377633904614621E-2,6.2065745735091549E-2,6.175541700641609E-2,6.1446639921384008E-2,6.113940672177709E-2,6.0833709688168203E-2,6.0529541139727361E-2]
["Australia 2",null,-2.5000000000000001E-3,null,null,null,null,"Australia 2",0.09,8.9549999999999991E-2,8.9102249999999994E-2,8.8656738749999991E-2,8.8213455056249987E-2,8.7772387780968741E-2,8.73335258420639E-2,8.6896858212853575E-2,8.6462373921789307E-2,8.6030062052180362E-2,8.5599911741919457E-2,8.5171912183209866E-2,8.4746052622293816E-2,8.4322322359182342E-2,8.3900710747386434E-2,8.3481207193649501E-2,8.306380115768125E-2,8.2648482151892841E-2,8.2235239741133379E-2,8.1824063542427716E-2,8.1414943224715583E-2,8.1007868508591999E-2,8.0602829166049036E-2,8.0199815020218793E-2,7.9798815945117701E-2,7.9399821865392115E-2,7.9002822756065155E-2,7.8607808642284824E-2,7.8214769599073405E-2,7.7823695751078031E-2]
["Canada",null,-2.5000000000000001E-3,null,null,null,null,"Canada",7.0000000000000007E-2,6.9650000000000004E-2,6.9301750000000009E-2,6.8955241250000007E-2,6.8610465043750013E-2,6.8267412718531262E-2,6.7926075654938606E-2,6.7586445276663909E-2,6.7248513050280595E-2,6.6912270485029193E-2,6.6577709132604052E-2,6.6244820586941033E-2,6.5913596484006326E-2,6.5584028501586289E-2,6.5256108359078357E-2,6.4929827817282959E-2,6.460517867819654E-2,6.4282152784805563E-2,6.3960742020881534E-2,6.364093831077712E-2,6.3322733619223234E-2,6.3006119951127121E-2,6.2691089351371479E-2,6.2377633904614621E-2,6.2065745735091549E-2,6.175541700641609E-2,6.1446639921384008E-2,6.113940672177709E-2,6.0833709688168203E-2,6.0529541139727361E-2]
["Lazard 1",null,-2.5000000000000001E-3,null,null,null,null,"Lazard 1",8.5000000000000006E-2,8.4575000000000011E-2,8.4152125000000008E-2,8.3731364375000006E-2,8.3312707553125004E-2,8.2896144015359385E-2,8.2481663295282587E-2,8.2069254978806169E-2,8.1658908703912139E-2,8.1250614160392573E-2,8.0844361089590616E-2,8.0440139284142662E-2,8.0037938587721943E-2,7.9637748894783339E-2,7.9239560150309418E-2,7.8843362349557869E-2,7.8449145537810086E-2,7.8056899810121039E-2,7.7666615311070428E-2,7.7278282234515078E-2,7.6891890823342496E-2,7.650743136922579E-2,7.6124894212379654E-2,7.574426974131776E-2,7.536554839261117E-2,7.4988720650648114E-2,7.4613777047394872E-2,7.4240708162157901E-2,7.3869504621347115E-2,7.3500157098240385E-2]
["International Exporter",null,{"$f":"'Hydrogen Model Dashboard'!B20","v":-2.5000000000000005E-3},null,null,null,null,"International Exporter",7.5999999999999998E-2,7.5619999999999993E-2,7.5241899999999987E-2,7.4865690499999984E-2,7.4491362047499982E-2,7.4118905237262486E-2,7.3748310711076168E-2,7.337956915752078E-2,7.3012671311733182E-2,7.2647607955174512E-2,7.2284369915398633E-2,7.192294806582164E-2,7.1563333325492529E-2,7.120551665886507E-2,7.0849489075570746E-2,7.0495241630192898E-2,7.0142765422041939E-2,6.9792051594931723E-2,6.9443091336957058E-2,6.9095875880272273E-2,6.8750396500870906E-2,6.8406644518366547E-2,6.8064611295774707E-2,6.7724288239295827E-2,6.7385666798099347E-2,6.7048738464108845E-2,6.6713494771788298E-2,6.6379927297929353E-2,6.6048027661439704E-2,6.5717787523132509E-2]
[]
["Compressed Transport Cost Assumptions",null,null,"Source: Zen Energy, based on industry specific knowledge and first-hand experience; NEL "]
[]
["Compressed Delivery"]
[]
["Terminal",null,null,null,"Trailers",null,null,null,"   Delivery"]
["Compressor Capex","[$]",{"$f":"500000/E11","v":407950},null,"Capacity","[kg H2]",280,null,"Diesel Consumption","[Litres/km]",0.34]
["Other Capex","[$]",{"$f":"500000/E11","v":407950},null,"Utilization","[%]",0.9,null,"Driver Cost","[$/Hour]",{"$f":"30/E11","v":24.477}]
["OPEX","[%]",0.05,null,"Trailer Cost","[$]",{"$f":"260000/E11","v":212134},null,"Daily Shifts","[Number]",3]
["Power usage KWh/kg","[KWh/kg]",4,null,"Connect/Disconnect Time","[Hours]",1,null,"Speed","[km/hour]",80]
["Trailer fill time","[Hours]",4,null,"Diesel Cost/Litre","[$/Litre]",{"$f":"1.22*G9","v":0.90957777777777771},null,"Capex per Truck","[$]",{"$f":"150000/E11","v":122385}]
[null,null,null,null,"Diesel Price Change YoY","%",0.02,null,"Truck Fixed Opex per km","[$/km]",{"$f":"0.2/E11","v":0.16317999999999999}]
[]
["Liquified Transport Cost Assumptions (Consistent Delivery Assumptions)",null,null,null,"Source: Zen Energy, based on industry specific knowledge and first-hand experience; NEL "]
[]
["Liquified delivery"]
[]
["Scale","Liquifier CAPEX $","Capacity kg H2",null,"Trailers",null,null,null,"Other Terminal Costs"]
[{"$f":"A28","v":"Large"},{"$f":"91900000/E11","v":74981210},39000,null,"Trailer fill time","[Hours]",4,null,"Terminal Power Usage","[KWh/kg]",1]
[{"$f":"A29","v":"Largest Efficient Scale"},{"$f":"275700000/E11","v":224943630},117000,null,"Trailer Gross Capacity","[kg H2]",4600,null,"Liquifier Power usage","[KWh/kg]",10]
["Change YoY for CAPEX Components (%)",-0.01,null,null,"Trailer Utilization","[%]",0.9,null,"Liquifier Opex","[% of CAPEX]",0.05]
[null,null,null,null,"Trailer Storage Cost","[$]",{"$f":"800000/E11","v":652720}]
[]
[]
[]
["Export Cost Assumptions",null,null,null,"Source: Zen Energy, based on industry specific knowledge and first-hand experience; NEL "]
[]
["Constants",null,null,null,"Ship Assumptions",null,null,null,"Ports","Nautical Miles to Auckland","Nautical Miles to Lyttleton","Nautical Miles to Tokyo","Nautical Miles to Daipori Korea","Distance from Production Site"]
["Liquid H2 Density","[kg/m3]",70.8,null,null,null,16,null,"Adelaide",2035,1891,5771,6466,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N107,0)","v":0}]
["H2 Energy Density","[MJ/kg]",120,null,null,null,315,null,"Gladstone",1515,1768,4057,4753,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N108,0)","v":0}]
[null,null,null,null,null,null,56,null,"Ras Laffan (Qatar)",8815,8585,7888,7527,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N109,0)","v":0}]
["Shipping Cost Details",null,null,null,null,null,28,null,"Singapore",5060,5143,3772,3411,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N110,0)","v":0}]
["Charter Fee","[$/day]",70000,null,null,null,11,null,"Kitimat (British Columbia)",6206,6607,4687,4440,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N111,0)","v":0}]
["Broker / Ship Agent Fee","[% of Charter Fee]",0.02,null,null,null,40000,null,"Auckland",null,null,5794,6472,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N112,0)","v":0}]
["Insurance Cost","[$/day]",2600,null,null,null,4,null,"Lyttleton",null,null,6278,6956,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N113,0)","v":0}]
["Port Fee","[$/day at port]",100000,null,null,null,2E-3,null,"Shanghai",5149,6736,1210,738,0,{"$f":"IF('H2 Production and Transport'!$L$89=\"yes\",'LCOGH Inputs'!N114,0)","v":0}]
["Fuel Consumption","[tonnes-HFO/day]",72,null,null,null,0.04]
["Fuel Cost","[$/tonne-HFO]",349,null,null,null,3]
["Fuel Cost Change YoY","[%]",-0.01]
["Hydrogen Opportunity Cost","[$/kg-H2]",{"$f":"IF('H2 Production and Transport'!K18=\"USD\",INDEX('LCOGH Inputs'!B130:AF130,MATCH('H2 Production and Transport'!K15,'LCOGH Inputs'!B129:AF129,0)),INDEX('LCOGH Inputs'!B131:AF131,MATCH('H2 Production and Transport'!K15,'LCOGH Inputs'!B129:AF129,0)))","v":2.5499999999999998}]
[]
[]
[]
["Other Assumptions"]
[]
["Parameter","Value","Unit"]
["Natural Gas Volumetric Energy Density",38.85,"MJ-NG/m3-NG"]
["Hydrogen Volumetric Energy Density",10.8,"MJ-NG/m3-H2"]
[]
["Global Benchmark Production Cost (IRENA)"]
[null,2020,{"$f":"B129+1","v":2021},{"$f":"C129+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["[$US/kg H2]",4.2,4.1500000000000004,4,3.8,3.75,3.45,3.3,3.25,3.15,3,2.95,2.85,2.75,2.65,2.6,2.5499999999999998,2.4500000000000002,2.35,2.25,2.15,2.0499999999999998,2.0299999999999998,2,1.97,1.95,1.9,{"$f":"AA130-0.2","v":1.7},1.6,1.55,1.53,1.5]
["[NZD/kg H2]",{"$f":"B130*$E$9","v":5.6333830104321914},{"$f":"C130*$E$9","v":5.5663189269746649},5.3651266766020864,5.0968703427719815,5.0298062593144559,4.6274217585692998,4.4262295081967213,4.3591654247391949,4.2250372578241429,4.0238450074515644,3.9567809239940388,3.8226527570789868,3.6885245901639343,3.5543964232488823,3.4873323397913563,3.4202682563338298,3.2861400894187782,3.1520119225037257,3.0178837555886737,2.8837555886736213,2.7496274217585692,2.7228017883755586,2.6825633383010432,2.6423248882265273,2.6154992548435172,2.5484351713859907,2.2801788375558867,2.1460506706408347,2.0789865871833086,2.0521609538002981,2.0119225037257822]
[]
[]
[]
["LHV-H2 (MJ/kg)",120]

{"sheet":"Instructions to Users","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Hydrogen Model Dashboard","index":6,"n_rows":65,"n_cols":38,"rows_kept":65,"cut":false,"hidden":false,"merged":[[14,25,19,26],[34,23,39,24]]}
["   Hydrogen Supply and Demand Dashboard"]
["Control Panel"]
["NZ Hydrogen Production Assumptions and Variables","Current Setting"]
[]
["Electricity Cost - NZ 2020 Average",61,"NZD/Mwh"]
[]
[]
["Electricity Price Change - NZ",{"$f":"D9/10000-0.01","v":-2.5000000000000005E-3}]
[null,null,null,75]
[]
["Electrolyser Utilisation Factor - NZ",{"$f":"D12/1000","v":0.41499999999999998}]
[null,null,null,415]
[]
["International Exporter Hydrogen Production Assumptions and Variables"]
[]
["Electricity Cost - International exporter 2020 Average",61,"NZD/Mwh"]
[]
[]
[]
["Electricity Price Change - International Exporter",{"$f":"D21/10000-0.01","v":-2.5000000000000005E-3}]
[null,null,null,75]
[]
["Electrolyser Utilisation Factor - International Exporter",{"$f":"D23/1000","v":0.41499999999999998},null,415]
[]
[]
["Heavy Vehicle Demand Assumptions and Variables"]
["Truck and Bus Capital Cost Change Per Annum"]
["Hydrogen Fuel Cell",{"$f":"D28/1000-0.1","v":-0.05},null,50]
[]
[null,null,null,75]
["Battery Electric",{"$f":"D30/1000-0.1","v":-2.5000000000000008E-2}]
[null,null,null,130]
[]
["Diesel Price Change ",{"$f":"D32/1000-0.1","v":0.03},"Per Annum"]
[]
[]
[null,null,null,130]
["Gas Pipeline Blending Assumptions and Variables"]
[]
["Natural Gas Price Change ",{"$f":"D37/1000-0.1","v":0.03},"Per Annum"]
[]
[]
[null,null,null,145]
["Green Hydrogen Price Premium to Natural Gas Price",0,"NZD per Mwh"]
[]
[null,null,null,15]
[]
["Carbon Price Change (Also Affects Heavy Vehicles)",{"$f":"D43/1000-0.1","v":4.4999999999999984E-2},"Per Annum"]
[]
[]
[]
["Hydrogen that can be Blended into Natural Gas Network",{"$f":"D46/100","v":0.15},null,null,null,null,"*Adds the additional distribution cost of importing to a port city, compared "]
[null,null,null,null,null,null,"to domestic distribution transporting compressed hydrogen 100km by truck"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"International Trade"]
[]
[null,null,null,null,null,"2020",{"$f":"IF('LCOGH2 Calc'!C363=MIN('LCOGH2 Calc'!C363:C365),1,0)+IF('LCOGH2 Calc'!C368=MIN('LCOGH2 Calc'!C368:C370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!D363=MIN('LCOGH2 Calc'!D363:D365),1,0)+IF('LCOGH2 Calc'!D368=MIN('LCOGH2 Calc'!D368:D370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!E363=MIN('LCOGH2 Calc'!E363:E365),1,0)+IF('LCOGH2 Calc'!E368=MIN('LCOGH2 Calc'!E368:E370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!F363=MIN('LCOGH2 Calc'!F363:F365),1,0)+IF('LCOGH2 Calc'!F368=MIN('LCOGH2 Calc'!F368:F370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!G363=MIN('LCOGH2 Calc'!G363:G365),1,0)+IF('LCOGH2 Calc'!G368=MIN('LCOGH2 Calc'!G368:G370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!H363=MIN('LCOGH2 Calc'!H363:H365),1,0)+IF('LCOGH2 Calc'!H368=MIN('LCOGH2 Calc'!H368:H370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!I363=MIN('LCOGH2 Calc'!I363:I365),1,0)+IF('LCOGH2 Calc'!I368=MIN('LCOGH2 Calc'!I368:I370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!J363=MIN('LCOGH2 Calc'!J363:J365),1,0)+IF('LCOGH2 Calc'!J368=MIN('LCOGH2 Calc'!J368:J370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!K363=MIN('LCOGH2 Calc'!K363:K365),1,0)+IF('LCOGH2 Calc'!K368=MIN('LCOGH2 Calc'!K368:K370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!L363=MIN('LCOGH2 Calc'!L363:L365),1,0)+IF('LCOGH2 Calc'!L368=MIN('LCOGH2 Calc'!L368:L370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!M363=MIN('LCOGH2 Calc'!M363:M365),1,0)+IF('LCOGH2 Calc'!M368=MIN('LCOGH2 Calc'!M368:M370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!N363=MIN('LCOGH2 Calc'!N363:N365),1,0)+IF('LCOGH2 Calc'!N368=MIN('LCOGH2 Calc'!N368:N370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!O363=MIN('LCOGH2 Calc'!O363:O365),1,0)+IF('LCOGH2 Calc'!O368=MIN('LCOGH2 Calc'!O368:O370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!P363=MIN('LCOGH2 Calc'!P363:P365),1,0)+IF('LCOGH2 Calc'!P368=MIN('LCOGH2 Calc'!P368:P370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!Q363=MIN('LCOGH2 Calc'!Q363:Q365),1,0)+IF('LCOGH2 Calc'!Q368=MIN('LCOGH2 Calc'!Q368:Q370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!R363=MIN('LCOGH2 Calc'!R363:R365),1,0)+IF('LCOGH2 Calc'!R368=MIN('LCOGH2 Calc'!R368:R370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!S363=MIN('LCOGH2 Calc'!S363:S365),1,0)+IF('LCOGH2 Calc'!S368=MIN('LCOGH2 Calc'!S368:S370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!T363=MIN('LCOGH2 Calc'!T363:T365),1,0)+IF('LCOGH2 Calc'!T368=MIN('LCOGH2 Calc'!T368:T370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!U363=MIN('LCOGH2 Calc'!U363:U365),1,0)+IF('LCOGH2 Calc'!U368=MIN('LCOGH2 Calc'!U368:U370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!V363=MIN('LCOGH2 Calc'!V363:V365),1,0)+IF('LCOGH2 Calc'!V368=MIN('LCOGH2 Calc'!V368:V370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!W363=MIN('LCOGH2 Calc'!W363:W365),1,0)+IF('LCOGH2 Calc'!W368=MIN('LCOGH2 Calc'!W368:W370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!X363=MIN('LCOGH2 Calc'!X363:X365),1,0)+IF('LCOGH2 Calc'!X368=MIN('LCOGH2 Calc'!X368:X370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!Y363=MIN('LCOGH2 Calc'!Y363:Y365),1,0)+IF('LCOGH2 Calc'!Y368=MIN('LCOGH2 Calc'!Y368:Y370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!Z363=MIN('LCOGH2 Calc'!Z363:Z365),1,0)+IF('LCOGH2 Calc'!Z368=MIN('LCOGH2 Calc'!Z368:Z370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AA363=MIN('LCOGH2 Calc'!AA363:AA365),1,0)+IF('LCOGH2 Calc'!AA368=MIN('LCOGH2 Calc'!AA368:AA370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AB363=MIN('LCOGH2 Calc'!AB363:AB365),1,0)+IF('LCOGH2 Calc'!AB368=MIN('LCOGH2 Calc'!AB368:AB370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AC363=MIN('LCOGH2 Calc'!AC363:AC365),1,0)+IF('LCOGH2 Calc'!AC368=MIN('LCOGH2 Calc'!AC368:AC370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AD363=MIN('LCOGH2 Calc'!AD363:AD365),1,0)+IF('LCOGH2 Calc'!AD368=MIN('LCOGH2 Calc'!AD368:AD370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AE363=MIN('LCOGH2 Calc'!AE363:AE365),1,0)+IF('LCOGH2 Calc'!AE368=MIN('LCOGH2 Calc'!AE368:AE370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AF363=MIN('LCOGH2 Calc'!AF363:AF365),1,0)+IF('LCOGH2 Calc'!AF368=MIN('LCOGH2 Calc'!AF368:AF370),1,0)","v":1},{"$f":"IF('LCOGH2 Calc'!AG363=MIN('LCOGH2 Calc'!AG363:AG365),1,0)+IF('LCOGH2 Calc'!AG368=MIN('LCOGH2 Calc'!AG368:AG370),1,0)","v":1},"2050"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"New Zealand Likely to Import Green Hydrogen"]
[]
[null,null,null,null,null,null,null,null,1,null,"New Zealand Likely to Produce Hydrogen for Domestic Use Only"]
[]
[null,null,null,null,null,null,null,null,2,null,"New Zealand Likely to Export Green Hydrogen"]

{"sheet":"HV Quantity Inputs","index":7,"n_rows":123,"n_cols":35,"rows_kept":123,"cut":false,"hidden":true,"merged":[]}
["Heavy Vehicle Fleet Inputs "]
[]
[]
["Item","Unit","Notes","2000-01-01",{"$f":"EOMONTH(D4,11)+1","v":"2001-01-01"},"2002-01-01","2003-01-01","2004-01-01","2005-01-01","2006-01-01","2007-01-01","2008-01-01","2009-01-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01"]
[]
["Fleet Composition"]
[]
["Trucks (Used)","Number","Fig 2.1 2018 NZ Vehicle Fleet",24593,26790,30004,34101,39307,43563,47165,50480,51642,51239,50557,49425,48672,48560,48868,49320,49743,50593,51135]
["Trucks (New)","Number","Fig 2.1 2018 NZ Vehicle Fleet",70872,70880,71441,72482,74130,75901,76775,77869,79089,78627,77935,77833,78593,80661,83884,86894,89790,93716,97694]
["Total",null,null,{"$f":"SUM(D8:D9)","v":95465},97670,101445,106583,113437,119464,123940,128349,130731,129866,128492,127258,127265,129221,132752,136214,139533,144309,148829]
["Truck Fleet Average Age","Number","Fig 2.1 2018 NZ Vehicle Fleet",14.325496255356414,14.612572949568648,14.727675094896368,14.768025857776614,14.748842970003773,14.749581464081087,14.937159109224181,15.109681415580665,15.322444561640109,15.803012335837733,16.267771534290269,16.651605400013249,17.022119200168333,17.281660875134776,17.420961642439707,17.548409120811034,17.715447241812818,17.73295844308376,17.788616465762487]
[]
["Buses (Used)","Number","Fig 2.1 2018 NZ Vehicle Fleet",1120,1319,1673,1952,2205,2435,2664,3055,3362,3440,3452,3407,3417,3460,3480,3479,3497,3509,3528]
["Buses (New)","Number","Fig 2.1 2018 NZ Vehicle Fleet",3461,3579,3663,3796,4007,4148,4219,4328,4526,4828,4968,5127,5251,5472,5683,5922,6527,7053,7851]
["Total",null,null,{"$f":"SUM(D13:D14)","v":4581},4898,5336,5748,6212,6583,6883,7383,7888,8268,8420,8534,8668,8932,9163,9401,10024,10562,11379]
["Fleet Average Age","Number","Fig 2.1 2018 NZ Vehicle Fleet",16.037873826412792,16.158023683024293,16.155172413436283,16.098295059411971,15.983419188667579,16.092359106859181,16.448568937755777,16.507584992616689,16.439274847941178,16.317247217925011,16.558313538859856,16.642723224881649,16.752999538775033,16.780004478631437,16.900960384190221,17.019625572040209,16.615921787836196,16.382882029976518,15.916117409418664]
[]
["Electric Bus Additions by Year ","Number","Fig 5.1 2018 NZ Vehicle Fleet",null,1,0,5,0,2,0,2,32,24,0,0,0,0,0,0,0,1,19]
["Electric Truck Additions by Year"]
[]
["2018 Average Distance Traveled per Bus and Truck Addition",null,null,"Truck Distance","Bus Distance"]
["Annual Km Traveled for New Vehicles",null,"Fig 3.4 2018 NZ Vehicle Fleet",44965.343100817176,40665.503835582822]
[]
["2018 Truck Summary",null,null,null,null,null,null,null,null,"Load Capacity (kg)","Truck Quantity "]
[null,null,null,"Truck Quantity",null,"Retirements Start","Retirements End","Annual Retirements",null,"Truck <  5000 ",25945,{"$f":"K25/SUM($K$25:$K$33)","v":0.17432055632075788}]
["Pre 1985 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",10936,{"$f":"D26/SUM($D$26:$D$33)","v":7.3477340679275707E-2},2019,2021,{"$f":"D26/(G26-F26)","v":5468},null,"Truck <  7500",34318,0.23057748513454496]
["1985-1989 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",13196,8.8661941075687839E-2,2019,2024,2639.2,null,"Truck < 10000",18696,0.12561561460677931]
["1990-1994 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",21165,0.14220445459737294,2022,2027,4233,null,"Truck < 12000",8456,5.6814593341619916E-2]
["1995-1999 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",23045,0.15483589209527329,2025,2030,4609,null,"Truck < 15000",7909,5.3139382537709542E-2]
["2000-2004 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",17396,0.11688110995397588,2030,2035,3479.2,null,"Truck < 20000",8597,5.7761951153962439E-2]
["2005-2009 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",22492,0.15112036819296537,2035,2040,4498.3999999999996,null,"Truck < 25000",16687,0.11211744549333154]
["2010-2014","Number","Fig 2.5 2018 NZ Vehicle Fleet",19572,0.13150132697282224,2040,2045,3914.4,null,"Truck < 30000",15184,0.10201901434474418]
["2015-2019 ","Number","Fig 2.5 2018 NZ Vehicle Fleet",21033,0.14131756643262675,2045,2051,3505.5,null,"Truck > 30000",13043,8.7633957066550208E-2]
["Total","Calc",null,{"$f":"SUM(D26:D33)","v":148835}]
[]
["2018 Bus Summary Summary"]
[null,null,null,"Bus Quantity",null,"Electric Buses","Non Electric Buses",null,"Retirements Start","Retirements End","Annual Retirements",null,"Load Capacity (kg)","Bus Quantity "]
["Pre 1985 ",null,null,917,null,0,{"$f":"D38-F38","v":917},{"$f":"G38/SUM($G$38:$G$46)","v":4.0596777049760932E-2},2019,2021,{"$f":"G38/(J38-I38)","v":458.5},null,"Bus <  7000",2775,{"$f":"N38/SUM($N$38:$N$40)","v":0.2438488576449912}]
["1985-1989 ",null,null,955,null,0,955,4.227908624048167E-2,2019,2024,191,null,"Bus <  12000",2553,{"$f":"N39/SUM($N$38:$N$40)","v":0.22434094903339191}]
["1990-1994 ",null,null,1319,null,0,1319,5.8393837435806624E-2,2022,2027,263.8,null,"Bus >  12000",6052,{"$f":"N40/SUM($N$38:$N$40)","v":0.53181019332161683}]
["1995-1999 ",null,null,1251,null,0,1251,5.5383389410306356E-2,2023,2028,250.2]
["2000-2004 ",null,null,1065,null,{"$f":"SUM(E18:H18)","v":6},1059,4.6883300867717373E-2,2025,2030,211.8]
["2005-2009 ",null,null,1625,null,{"$f":"SUM(I18:M18)","v":60},1565,6.9284575880998761E-2,2030,2040,156.5]
["2010-2014",null,null,1734,null,{"$f":"SUM(N18:R18)","v":0},1734,7.6766424650256779E-2,2033,2040,247.71428571428572]
["2015-2019 ",null,null,2514,null,{"$f":"SUM(S18:V18)","v":20},2494,0.11041260846467151,2035,2050,166.26666666666668]
["Total",null,null,{"$f":"SUM(D38:D45)","v":11380},null,{"$f":"SUM(F38:F45)","v":86},11294]
[]
[]
["Capital Expenditure","Change YoY","Base Price 2019","Applied Price 2019",2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Diesel Bus ICE ",0,400000,{"$f":"C50","v":400000},{"$f":"D50*(1+$B50)","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000]
["Diesel Truck ICE ",0,134000,{"$f":"C51","v":134000},{"$f":"D51*(1+$B51)","v":134000},134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000,134000]
["B-EV Electric Bus ",{"$f":"'Hydrogen Model Dashboard'!B31","v":-2.5000000000000008E-2},570000,{"$f":"C52*(1-'Heavy Vehicle Demand'!$N$14)","v":570000},{"$f":"D52*(1+$B52)","v":555750},541856.25,528309.84375,515102.09765625,502224.54521484376,489668.93158447265,477427.20829486084,465491.52808748931,453854.23988530209,442507.88388816954,431445.18679096526,420659.05712119112,410142.58069316135,399889.01617583231,389891.79077143647,380144.49600215052,370640.88360209676,361374.86151204433,352340.48997424322,343531.97772488714,334943.67828176497,326570.08632472082,318405.83416660281,310445.68831243773,302684.54610462679,295117.4324520111,287739.4966407108,280546.009224693,273532.35899407568,266694.05001922377,260026.69876874317]
["B-EV Truck ",{"$f":"'Hydrogen Model Dashboard'!B31","v":-2.5000000000000008E-2},300000,{"$f":"C53*(1-'Heavy Vehicle Demand'!$N$14)","v":300000},{"$f":"D53*(1+$B53)","v":292500},285187.5,278057.8125,271106.3671875,264328.7080078125,257720.49030761718,251277.47804992675,244995.54109867857,238870.6525712116,232898.88625693129,227076.414100508,221399.5037479953,215864.51615429542,210467.90325043802,205206.20566917706,200076.05052744763,195074.14926426145,190197.29553265491,185442.36314433854,180806.30406573007,176286.14646408681,171878.99280248463,167582.01798242252,163392.46753286195,159307.65584454039,155324.96444842688,151441.84033721621,147655.79432878579,143964.39947056613,140365.28948380199,136856.15724670692]
["HFC Bus ",{"$f":"'Hydrogen Model Dashboard'!B28","v":-0.05},{"$f":"IF('LCOGH Inputs'!I9=\"Base\",816800,IF('LCOGH Inputs'!I9=\"High\",314000,1000000))","v":816800},{"$f":"C54*(1-'Heavy Vehicle Demand'!$N$12)","v":816800},{"$f":"D54*(1+$B54)","v":775960},737162,700303.9,665288.70499999996,632024.26974999998,600423.0562625,570401.90344937495,541881.80827690614,514787.71786306083,489048.33196990774,464595.91537141235,441366.11960284173,419297.81362269964,398332.92294156464,378416.27679448639,359495.46295476204,341520.68980702391,324444.6553166727,308222.42255083902,292811.30142329703,278170.73635213217,264262.19953452557,251049.08955779928,238496.63507990929,226571.80332591382,215243.21315961811,204481.0525016372,194256.99987655532,184544.14988272754,175316.94238859115,166551.0952691616]
["HFC Truck ",{"$f":"'Hydrogen Model Dashboard'!B28","v":-0.05},{"$f":"IF('LCOGH Inputs'!I9=\"Base\",358245,IF('LCOGH Inputs'!I9=\"High\",171000,500000))","v":358245},{"$f":"C55*(1-'Heavy Vehicle Demand'!$N$12)","v":358245},{"$f":"D55*(1+$B55)","v":340332.75},323316.11249999999,307150.30687499995,291792.79153124994,277203.15195468743,263342.99435695307,250175.8446391054,237667.05240715013,225783.6997867926,214494.51479745295,203769.78905758029,193581.29960470126,183902.23462446619,174707.12289324286,165971.7667485807,157673.17841115166,149789.51949059407,142300.04351606435,135185.04134026112,128425.78927324805,122004.49980958564,115904.27481910636,110109.06107815103,104603.60802424348,99373.427623031312,94404.756241879746,89684.518429785749,85200.29250829645,80940.277882881623,76893.263988737541,73048.600789300661]
[]
["Mid-Life Overhaul Costs (Sourced Zen Model)"]
[null,null,"Change YoY",2019,{"$f":"D58+1","v":2020},{"$f":"E58+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB58+1","v":2044},2045,2046,2047,2048,2049,{"$f":"AH58+1","v":2050}]
["Diesel Bus",null,0,35000,{"$f":"D59*(1+$C59)","v":35000},{"$f":"E59*(1+$C59)","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["Diesel Truck ",null,0,35000,{"$f":"D60*(1+$C60)","v":35000},35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000,35000]
["B-EV Bus ",null,-0.01,75000,{"$f":"D61*(1+$C61)","v":74250},73507.5,72772.425000000003,72044.700750000004,71324.253742500005,70611.011205075003,69904.901093024251,69205.852082094003,68513.793561273065,67828.655625660336,67150.369069403736,66478.865378709699,65814.076724922605,65155.935957673377,64504.376598096642,63859.332832115673,63220.739503794517,62588.532108756568,61962.646787669,61343.020319792311,60729.590116594387,60122.294215428439,59521.071273274152,58925.860560541412,58336.601954935999,57753.235935386641,57175.703576032771,56603.946540272445,56037.90707486972,55477.528004121021,54922.752724079808]
["B-EV Truck ",null,-0.01,{"$f":"75000*C53/C52","v":39473.684210526313},{"$f":"D62*(1+$C62)","v":39078.947368421046},38688.157894736833,38301.276315789466,37918.263552631572,37539.080917105253,37163.690107934199,36792.053206854856,36424.132674786306,36059.891348038444,35699.292434558061,35342.299510212477,34988.876515110351,34638.987749959248,34292.597872459657,33949.67189373506,33610.17517479771,33274.073423049733,32941.332688819239,32611.919361931046,32285.800168311736,31962.942166628618,31643.312744962332,31326.879617512706,31013.610821337577,30703.4747131242,30396.439965992959,30092.475566333029,29791.550810669698,29493.635302563001,29198.698949537371,28906.711960041997]
["HFC Bus ",null,-1.2999999999999999E-2,200000,{"$f":"D63*(1+$C63)","v":197400},194833.8,192300.96059999999,189801.04811219999,187333.63448674139,184898.29723841374,182494.61937431435,180122.18932244828,177780.60086125645,175469.45305006011,173188.35016040932,170936.901608324,168714.7218874158,166521.4305028794,164356.65190634198,162220.01543155953,160111.15523094925,158029.7102129469,155975.3239801786,153947.64476843626,151946.32538644658,149971.02315642277,148021.39985538929,146097.12165726922,144197.85907572473,142323.28690774032,140473.08417793969,138646.93408362646,136844.52394053931,135065.54512931229,133309.69304263123]
["HFC Truck ",null,-1.2999999999999999E-2,{"$f":"D63*(C55/C54)","v":87719.147894221343},{"$f":"D64*(1+$C64)","v":86578.798971596465},85453.274584965708,84342.38201536116,83245.93104916146,82163.733945522355,81095.605404230562,80041.362533975567,79000.824821033879,77973.814098360439,76960.154515081755,75959.672506385687,74972.196763802669,73997.55820587324,73035.589949196888,72086.127279857334,71149.007625219194,70224.070526091338,69311.157609252157,68410.11256033188,67520.781097047569,66643.010942785957,65776.65180052974,64921.555327122856,64077.57510787026,63244.566631467947,62422.387265258862,61610.896230810496,60809.954579809957,60019.425170272429,59239.17264305889,58469.063398699123]
[]
[]
["Vehicle Life",null,15]
["WACC",null,0.08]
[]
["Annual Repayments"]
["Diesel Bus",null,null,{"$f":"-PMT($C$68,$C$67,(D50+D59))","v":50820.852047168715},{"$f":"-PMT($C$68,$C$67,(E50+E59))","v":50820.852047168715},50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715,50820.852047168715]
["Diesel Truck ",null,null,19744.193094187387,{"$f":"-PMT($C$68,$C$67,(E51+E60))","v":19744.193094187387},19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387,19744.193094187387]
["B-EV Bus ",null,null,75355.056483732929,73602.613309692635,71892.666882622798,70224.16792717301,68596.093268443277,67007.445180787327,65457.250752882195,63944.561268658559,62468.451603694521,61028.01963668708,59622.385675623955,58250.691898288875,56912.101806741608,55605.799695423942,54330.990132550694,53086.897454454156,51872.765272557852,50687.855992664314,49531.450346248916,48402.846933459885,47301.361777531907,46226.327890328052,45177.094848731933,44153.0283816191,43153.509967143043,42177.936440078236,41225.71960896891,40296.285882838391,39389.075907220205,38503.544209277941,37639.158851786851,36795.401095755624]
["B-EV Truck ",null,null,39660.556044069956,38738.217531417176,37838.245727696216,36960.088382722628,36103.206983391203,35267.076410940688,34451.184606780102,33655.032246662398,32878.132422997114,32120.010335098454,31380.202987170494,30658.258893836242,29953.737793021897,29266.210366012594,28595.257964500357,27940.47234444955,27301.455406609399,26677.818943507533,26069.184392762585,25475.182596557832,24895.453567122058,24329.646258067387,23777.418341437857,23238.435990325845,22712.373666917389,22198.913915830646,21697.747162615215,21208.571517283366,20731.092582747475,20265.023268041019,19810.083606203603,19366.000576713483]
["HFC Bus ",null,null,118792.28129094519,113717.20585892447,108884.64519628196,104282.6196715776,99899.746735552049,95725.211091709585,91748.736358051072,87960.558145403455,84351.398481519893,80912.441513666476,77635.310425774835,74512.045509436502,71535.083331050715,68697.236940322124,65991.677068044213,63411.914263708633,60951.781925951953,58605.420181202528,56367.260568120451,{"$f":"-PMT($C$68,$C$67,(W54+W63))","v":54232.011487544769},52194.644379676072,50250.380592136185,48394.678904364548,46623.223675537622,44931.913584838963,43316.850934465212,41774.331487234864,40300.83481207263,38893.015111978908,37547.692510363246,36261.844772826582,35032.599442622995]
["HFC Truck ",null,null,52101.78845626182,{"$f":"-PMT($C$68,$C$67,(E55+E64))","v":49875.881994283052},47756.34147691237,45737.912688839766,43815.603292455729,41984.669744796149,40240.604868499024,38579.12604407451,36996.163992424204,35487.852118099217,34050.516385261639,32680.665699716057,31374.982771709423,30130.315435462398,28943.668402597326,27812.195427769697,26733.191865894529,25704.087601389445,24722.440330835339,23785.929181385247,22892.348648135467,22039.602834512523,21225.699980526533,20448.747264499234,19706.945864594309,18998.58626716147,18322.043809554914,17675.774445703912,17058.310723299317,16468.257962016502,15904.29062272436,15365.148858132316]
[]
[]
[]
["Average Fuel Requirement"]
[null,null,null,"Economy"]
["Diesel Bus ",null,"Litres/Km",0.3]
["Diesel Truck ",null,"Litres/Km",0.34]
["B-EV Bus  ",null,"KWh/Km",{"$f":"2.36/1.609","v":1.46674953387197}]
["B-EV Truck  ",null,"KWh/Km",{"$f":"D84","v":1.46674953387197}]
["HFC Bus  ",null,"kgH2/Km",{"$f":"1/9.9","v":0.10101010101010101}]
["HFC Truck  ",null,"kgH2/Km",{"$f":"1/9.9","v":0.10101010101010101}]
[]
["Average Fuel Costs"]
[null,"YoY Change",null,2019,{"$f":"D90+1","v":2020},{"$f":"E90+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"AB90+1","v":2044},2045,2046,2047,2048,2049,{"$f":"AH90+1","v":2050}]
["Diesel cost $/km",{"$f":"'Hydrogen Model Dashboard'!B34","v":0.03},"$/Litre",{"$f":"1.22*'LCOGH Inputs'!G9","v":0.90957777777777771},{"$f":"D91*(1+$B$91)","v":0.93686511111111104},{"$f":"E91*(1+$B$91)","v":0.96497106444444436},0.99392019637777773,1.023737802269111,1.0544499363371844,1.0860834344273,1.1186659374601191,1.1522259155839227,1.1867926930514405,1.2223964738429838,1.2590683680582733,1.2968404191000216,1.3357456316730223,1.375818000623213,1.4170925406419095,1.4596053168611669,1.503393476367002,1.5484952806580121,1.5949501390777525,1.6427986432500852,1.6920826025475877,1.7428450806240154,1.795130433042736,1.8489843460340181,1.9044538764150387,1.9615874927074899,2.0204351174887147,2.0810481710133764,2.1434796161437779,2.2077840046280914,2.2740175247669341]
["Power Cost",null,"$/KWh",{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"D92*(1+'LCOGH Inputs'!$C$69)","v":8.0244330833333335E-2},{"$f":"E92*(1+'LCOGH Inputs'!$C$69)","v":8.0043720006250013E-2},{"$f":"F92*(1+'LCOGH Inputs'!$C$69)","v":7.9843610706234386E-2},{"$f":"G92*(1+'LCOGH Inputs'!$C$69)","v":7.9644001679468807E-2},{"$f":"H92*(1+'LCOGH Inputs'!$C$69)","v":7.9444891675270135E-2},{"$f":"I92*(1+'LCOGH Inputs'!$C$69)","v":7.9246279446081966E-2},{"$f":"J92*(1+'LCOGH Inputs'!$C$69)","v":7.904816374746676E-2},{"$f":"K92*(1+'LCOGH Inputs'!$C$69)","v":7.88505433380981E-2},{"$f":"L92*(1+'LCOGH Inputs'!$C$69)","v":7.8653416979752866E-2},{"$f":"M92*(1+'LCOGH Inputs'!$C$69)","v":7.8456783437303487E-2},{"$f":"N92*(1+'LCOGH Inputs'!$C$69)","v":7.826064147871023E-2},{"$f":"O92*(1+'LCOGH Inputs'!$C$69)","v":7.8064989875013452E-2},{"$f":"P92*(1+'LCOGH Inputs'!$C$69)","v":7.7869827400325928E-2},{"$f":"Q92*(1+'LCOGH Inputs'!$C$69)","v":7.767515283182512E-2},{"$f":"R92*(1+'LCOGH Inputs'!$C$69)","v":7.7480964949745559E-2},{"$f":"S92*(1+'LCOGH Inputs'!$C$69)","v":7.7287262537371199E-2},{"$f":"T92*(1+'LCOGH Inputs'!$C$69)","v":7.7094044381027779E-2},{"$f":"U92*(1+'LCOGH Inputs'!$C$69)","v":7.6901309270075213E-2},{"$f":"V92*(1+'LCOGH Inputs'!$C$69)","v":7.6709055996900033E-2},{"$f":"W92*(1+'LCOGH Inputs'!$C$69)","v":7.6517283356907786E-2},{"$f":"X92*(1+'LCOGH Inputs'!$C$69)","v":7.6325990148515516E-2},{"$f":"Y92*(1+'LCOGH Inputs'!$C$69)","v":7.6135175173144234E-2},{"$f":"Z92*(1+'LCOGH Inputs'!$C$69)","v":7.5944837235211379E-2},{"$f":"AA92*(1+'LCOGH Inputs'!$C$69)","v":7.5754975142123357E-2},{"$f":"AB92*(1+'LCOGH Inputs'!$C$69)","v":7.556558770426805E-2},{"$f":"AC92*(1+'LCOGH Inputs'!$C$69)","v":7.537667373500738E-2},{"$f":"AD92*(1+'LCOGH Inputs'!$C$69)","v":7.5188232050669865E-2},{"$f":"AE92*(1+'LCOGH Inputs'!$C$69)","v":7.50002614705432E-2},{"$f":"AF92*(1+'LCOGH Inputs'!$C$69)","v":7.4812760816866844E-2},{"$f":"AG92*(1+'LCOGH Inputs'!$C$69)","v":7.4625728914824677E-2},{"$f":"AH92*(1+'LCOGH Inputs'!$C$69)","v":7.4439164592537618E-2}]
["Hydrogen Cost",null,"$/kgh2",{"$f":"IF('H2 Production and Transport'!K18=\"USD\",'LCOGH2 Calc'!C348,'LCOGH2 Calc'!C348*'LCOGH Inputs'!$G$9)","v":3.8294097133280371},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!C348,'LCOGH2 Calc'!C348*'LCOGH Inputs'!$G$9)","v":3.8294097133280371},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!D348,'LCOGH2 Calc'!D348*'LCOGH Inputs'!$G$9)","v":3.6542854666906668},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!E348,'LCOGH2 Calc'!E348*'LCOGH Inputs'!$G$9)","v":3.585061959862974},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!F348,'LCOGH2 Calc'!F348*'LCOGH Inputs'!$G$9)","v":3.5175049392955775},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!G348,'LCOGH2 Calc'!G348*'LCOGH Inputs'!$G$9)","v":3.4515677157295981},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!H348,'LCOGH2 Calc'!H348*'LCOGH Inputs'!$G$9)","v":3.3872050433441148},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!I348,'LCOGH2 Calc'!I348*'LCOGH Inputs'!$G$9)","v":3.3243730727657828},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!J348,'LCOGH2 Calc'!J348*'LCOGH Inputs'!$G$9)","v":3.2630293056459689},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!K348,'LCOGH2 Calc'!K348*'LCOGH Inputs'!$G$9)","v":3.2031325507525255},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!L348,'LCOGH2 Calc'!L348*'LCOGH Inputs'!$G$9)","v":3.1446428815251544},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!M348,'LCOGH2 Calc'!M348*'LCOGH Inputs'!$G$9)","v":3.0875215950450201},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!N348,'LCOGH2 Calc'!N348*'LCOGH Inputs'!$G$9)","v":3.0317311723709346},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!O348,'LCOGH2 Calc'!O348*'LCOGH Inputs'!$G$9)","v":2.9772352401960758},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!P348,'LCOGH2 Calc'!P348*'LCOGH Inputs'!$G$9)","v":2.9239985337807433},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Q348,'LCOGH2 Calc'!Q348*'LCOGH Inputs'!$G$9)","v":2.8719868611181592},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!R348,'LCOGH2 Calc'!R348*'LCOGH Inputs'!$G$9)","v":2.8211670682917962},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!S348,'LCOGH2 Calc'!S348*'LCOGH Inputs'!$G$9)","v":2.7715070059841023},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!T348,'LCOGH2 Calc'!T348*'LCOGH Inputs'!$G$9)","v":2.7229754970978579},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!U348,'LCOGH2 Calc'!U348*'LCOGH Inputs'!$G$9)","v":2.6755423054527188},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!V348,'LCOGH2 Calc'!V348*'LCOGH Inputs'!$G$9)","v":2.6291781055207579},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!W348,'LCOGH2 Calc'!W348*'LCOGH Inputs'!$G$9)","v":2.5838544531660368},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!X348,'LCOGH2 Calc'!X348*'LCOGH Inputs'!$G$9)","v":2.5395437573544535},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Y348,'LCOGH2 Calc'!Y348*'LCOGH Inputs'!$G$9)","v":2.4962192528012084},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Z348,'LCOGH2 Calc'!Z348*'LCOGH Inputs'!$G$9)","v":2.4538549735243813},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AA348,'LCOGH2 Calc'!AA348*'LCOGH Inputs'!$G$9)","v":2.412425727274143},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AB348,'LCOGH2 Calc'!AB348*'LCOGH Inputs'!$G$9)","v":2.371907070808176},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AC348,'LCOGH2 Calc'!AC348*'LCOGH Inputs'!$G$9)","v":2.332275285984875},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AD348,'LCOGH2 Calc'!AD348*'LCOGH Inputs'!$G$9)","v":2.2935073566468422},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AE348,'LCOGH2 Calc'!AE348*'LCOGH Inputs'!$G$9)","v":2.2555809462681431},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AF348,'LCOGH2 Calc'!AF348*'LCOGH Inputs'!$G$9)","v":2.2184743763396728},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AG348,'LCOGH2 Calc'!AG348*'LCOGH Inputs'!$G$9)","v":2.182166605467855}]
[]
["Variable Costs"]
["Diesel Bus $/km",null,null,{"$f":"$D$82*D91","v":0.2728733333333333},{"$f":"$D$82*E91","v":0.28105953333333328},0.28949131933333327,0.29817605891333332,0.30712134068073332,0.3163349809011553,0.32582503032818999,0.33559978123803574,0.34566777467517679,0.35603780791543216,0.36671894215289513,0.37772051041748195,0.38905212573000647,0.40072368950190668,0.41274540018696387,0.42512776219257281,0.43788159505835006,0.45101804291010061,0.46454858419740364,0.47848504172332573,0.49283959297502555,0.50762478076427631,0.52285352418720465,0.53853912991282082,0.55469530381020538,0.57133616292451161,0.58847624781224694,0.60613053524661442,0.62431445130401286,0.64304388484313335,0.66233520138842739,0.6822052574300802]
["Diesel Truck $/km",null,null,{"$f":"D91*$D$83","v":0.30925644444444444},{"$f":"E91*$D$83","v":0.31853413777777778},0.32809016191111112,0.33793286676844447,0.3480708527714978,0.35851297835464274,0.36926836770528204,0.38034641873644054,0.39175681129853374,0.40350951563748982,0.41561480110661453,0.42808324513981294,0.44092574249400734,0.45415351476882759,0.46777812021189247,0.48181146381824924,0.49626580773279677,0.51115378196478078,0.52648839542372416,0.54228304728643595,0.55855153870502905,0.5753080848661799,0.59256732741216533,0.61034434723453024,0.62865467765156624,0.64751431798111325,0.66693974752054663,0.6869479399461631,0.70755637814454797,0.72878306948888449,0.75064656157355114,0.77316595842075764]
["B-EV Bus  $/km",null,null,{"$f":"D92*$D$84","v":0.11799331814101235},{"$f":"E92*$D$84","v":0.11769833484565982},0.1174040890085457,0.11711057878602432,{"$f":"H92*$D$84","v":0.11681780233905927},0.11652575783321162,0.1162344434386286,0.11594385733003203,0.11565399768670696,0.11536486269249022,0.11507645053575899,0.1147887594094196,0.11450178751089604,0.11421553304211882,0.11392999420951352,0.11364516922398975,0.11336105630092978,0.11307765366017747,0.11279495952602703,0.11251297212721197,0.11223168969689394,0.11195111047265172,0.1116712326964701,0.11139205461472892,0.11111357447819212,0.11083579054199663,0.11055870106564164,0.11028230431297754,0.11000659855219512,0.10973158205581462,0.1094572531006751,0.10918360996792341]
["B-EV Truck  $/km",null,null,{"$f":"D92*$D$85","v":0.11799331814101235},{"$f":"E92*$D$85","v":0.11769833484565982},0.1174040890085457,0.11711057878602432,0.11681780233905927,0.11652575783321162,0.1162344434386286,0.11594385733003203,0.11565399768670696,0.11536486269249022,0.11507645053575899,0.1147887594094196,0.11450178751089604,0.11421553304211882,0.11392999420951352,0.11364516922398975,0.11336105630092978,0.11307765366017747,0.11279495952602703,0.11251297212721197,0.11223168969689394,0.11195111047265172,0.1116712326964701,0.11139205461472892,0.11111357447819212,0.11083579054199663,0.11055870106564164,0.11028230431297754,0.11000659855219512,0.10973158205581462,0.1094572531006751,0.10918360996792341]
["HFC Bus  kg H2/km",null,null,{"$f":"D86*$D$93","v":0.386809061952327},{"$f":"$D$86*D93","v":0.386809061952327},{"$f":"$D$86*E93","v":0.386809061952327},{"$f":"$D$86*F93","v":0.36911974411016835},0.3621274706932297,0.35530352922177549,0.34864320360905032,0.34214192357011258,0.3357952598753316,0.32959891976221906,0.32354874250025512,0.31764069510355092,0.31187086818636567,0.30623547195666007,0.30073083234303793,0.29535338725058013,0.29009968294122818,0.28496637053452484,0.27995020262465681,0.27504803000988465,0.27025679853057766,0.26557354601219779,0.26099539930970067,0.25651957144994481,0.2521433588688089,0.24786413873983648,0.24367936639132756,0.23958657280890666,0.23558336222069443,0.23166740976230729,0.22783645921900436,0.22408832084239119]
["Hydrogen Truck  kg H2/km",null,null,{"$f":"D87*$D$93","v":0.386809061952327},{"$f":"$D$87*D93","v":0.386809061952327},{"$f":"$D$87*E93","v":0.386809061952327},0.36911974411016835,0.3621274706932297,0.35530352922177549,0.34864320360905032,0.34214192357011258,0.3357952598753316,0.32959891976221906,0.32354874250025512,0.31764069510355092,0.31187086818636567,0.30623547195666007,0.30073083234303793,0.29535338725058013,0.29009968294122818,0.28496637053452484,0.27995020262465681,0.27504803000988465,0.27025679853057766,0.26557354601219779,0.26099539930970067,0.25651957144994481,0.2521433588688089,0.24786413873983648,0.24367936639132756,0.23958657280890666,0.23558336222069443,0.23166740976230729,0.22783645921900436,0.22408832084239119]
[]
[null,null,null,2019,{"$f":"D103+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Cost of Carbon per Tonne NZD",null,{"$f":"'Hydrogen Model Dashboard'!B48","v":4.4999999999999984E-2},24.5,24.5,{"$f":"E104*(1+$C$104)","v":25.602499999999999},{"$f":"F104*(1+$C$104)","v":26.754612499999997},{"$f":"G104*(1+$C$104)","v":27.958570062499994},29.216705715312493,30.531457472501554,31.905373058764123,33.341114846408509,34.84146501449689,36.409330940149246,38.047750832455961,39.759899619916474,41.549095102812714,43.418804382439284,45.372650579649047,47.41441985573325,49.548068749241246,51.777731842957095,54.107729775890164,56.542577615805214,59.086993608516444,61.74590832089968,64.524474195340161,67.428075534130471,70.462338933166336,73.633144185158812,76.94663567349096,80.409234278798053,84.027649821343957,87.808894063304422,91.76029429615312]
["Cost of Carbon per Tonne USD",null,null,{"$f":"D104*'LCOGH Inputs'!$G$9","v":18.266111111111112},{"$f":"E104*'LCOGH Inputs'!$G$9","v":18.266111111111112},{"$f":"F104*'LCOGH Inputs'!$G$9","v":19.08808611111111},{"$f":"G104*'LCOGH Inputs'!$G$9","v":19.947049986111107},{"$f":"H104*'LCOGH Inputs'!$G$9","v":20.844667235486106},{"$f":"I104*'LCOGH Inputs'!$G$9","v":21.782677261082981},{"$f":"J104*'LCOGH Inputs'!$G$9","v":22.762897737831715},{"$f":"K104*'LCOGH Inputs'!$G$9","v":23.787228136034141},{"$f":"L104*'LCOGH Inputs'!$G$9","v":24.857653402155677},{"$f":"M104*'LCOGH Inputs'!$G$9","v":25.97624780525268},{"$f":"N104*'LCOGH Inputs'!$G$9","v":27.145178956489048},{"$f":"O104*'LCOGH Inputs'!$G$9","v":28.366712009531053},{"$f":"P104*'LCOGH Inputs'!$G$9","v":29.643214049959948},{"$f":"Q104*'LCOGH Inputs'!$G$9","v":30.977158682208145},{"$f":"R104*'LCOGH Inputs'!$G$9","v":32.37113082290751},{"$f":"S104*'LCOGH Inputs'!$G$9","v":33.827831709938344},{"$f":"T104*'LCOGH Inputs'!$G$9","v":35.350084136885563},{"$f":"U104*'LCOGH Inputs'!$G$9","v":36.940837923045414},{"$f":"V104*'LCOGH Inputs'!$G$9","v":38.603175629582452},{"$f":"W104*'LCOGH Inputs'!$G$9","v":40.340318532913663},{"$f":"X104*'LCOGH Inputs'!$G$9","v":42.155632866894777},{"$f":"Y104*'LCOGH Inputs'!$G$9","v":44.052636345905036},{"$f":"Z104*'LCOGH Inputs'!$G$9","v":46.035004981470763},{"$f":"AA104*'LCOGH Inputs'!$G$9","v":48.106580205636938},{"$f":"AB104*'LCOGH Inputs'!$G$9","v":50.271376314890603},{"$f":"AC104*'LCOGH Inputs'!$G$9","v":52.533588249060678},{"$f":"AD104*'LCOGH Inputs'!$G$9","v":54.897599720268403},{"$f":"AE104*'LCOGH Inputs'!$G$9","v":57.367991707680481},{"$f":"AF104*'LCOGH Inputs'!$G$9","v":59.949551334526099},{"$f":"AG104*'LCOGH Inputs'!$G$9","v":62.647281144579772},{"$f":"AH104*'LCOGH Inputs'!$G$9","v":65.466408796085844},{"$f":"AI104*'LCOGH Inputs'!$G$9","v":68.412397191909719}]
["Kg of CO2 emitted per km",null,1.3]
["Cost of Carbon per Km Diesel",null,null,{"$f":"IF($C$108=\"Yes\",((D105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":1.7703920802469138E-2},{"$f":"IF($C$108=\"Yes\",((E105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":1.7703920802469138E-2},{"$f":"IF($C$108=\"Yes\",((F105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":1.8500597238580246E-2},{"$f":"IF($C$108=\"Yes\",((G105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":1.9333124114316355E-2},{"$f":"IF($C$108=\"Yes\",((H105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.0203114699460588E-2},{"$f":"IF($C$108=\"Yes\",((I105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.1112254860936319E-2},{"$f":"IF($C$108=\"Yes\",((J105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.2062306329678448E-2},{"$f":"IF($C$108=\"Yes\",((K105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.3055110114513982E-2},{"$f":"IF($C$108=\"Yes\",((L105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.4092590069667109E-2},{"$f":"IF($C$108=\"Yes\",((M105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.517675662280212E-2},{"$f":"IF($C$108=\"Yes\",((N105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.6309710670828219E-2},{"$f":"IF($C$108=\"Yes\",((O105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.7493647651015484E-2},{"$f":"IF($C$108=\"Yes\",((P105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":2.8730861795311181E-2},{"$f":"IF($C$108=\"Yes\",((Q105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.0023750576100183E-2},{"$f":"IF($C$108=\"Yes\",((R105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.1374819352024692E-2},{"$f":"IF($C$108=\"Yes\",((S105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.2786686222865798E-2},{"$f":"IF($C$108=\"Yes\",((T105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.4262087102894752E-2},{"$f":"IF($C$108=\"Yes\",((U105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.5803881022525019E-2},{"$f":"IF($C$108=\"Yes\",((V105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.7415055668538637E-2},{"$f":"IF($C$108=\"Yes\",((W105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":3.9098733173622877E-2},{"$f":"IF($C$108=\"Yes\",((X105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":4.085817616643591E-2},{"$f":"IF($C$108=\"Yes\",((Y105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":4.2696794093925516E-2},{"$f":"IF($C$108=\"Yes\",((Z105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":4.4618149828152161E-2},{"$f":"IF($C$108=\"Yes\",((AA105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":4.6625966570419002E-2},{"$f":"IF($C$108=\"Yes\",((AB105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":4.8724135066087852E-2},{"$f":"IF($C$108=\"Yes\",((AC105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":5.0916721144061816E-2},{"$f":"IF($C$108=\"Yes\",((AD105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":5.3207973595544591E-2},{"$f":"IF($C$108=\"Yes\",((AE105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":5.5602332407344093E-2},{"$f":"IF($C$108=\"Yes\",((AF105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":5.8104437365674576E-2},{"$f":"IF($C$108=\"Yes\",((AG105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":6.0719137047129938E-2},{"$f":"IF($C$108=\"Yes\",((AH105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":6.3451498214250751E-2},{"$f":"IF($C$108=\"Yes\",((AI105/1000)*'LCOGH Inputs'!$G$9)*$C$106,0)","v":6.6306815633892055E-2}]
["Include Carbon Price",null,{"$f":"'Heavy Vehicle Demand'!N10","v":"Yes"}]
["Grams of NOx per km",null,{"$f":"5.9/1.6","v":3.6875},null,null,"Suitability of Replacement"]
[]
[null,null,null,"Load Capacity (kg)","Hydrogen","Diesel","EV",null,"Hydrogen Factor","EV Factor","Total"]
[null,null,null,"Truck <  5000 ","Yes","Yes","Yes",null,{"$f":"IF(E112=\"Yes\",1,0)","v":1},{"$f":"IF(G112=\"Yes\",2,0)","v":2},{"$f":"SUM(I112:J112)","v":3}]
[null,null,null,"Truck <  7500","Yes","Yes","Yes",null,{"$f":"IF(E113=\"Yes\",1,0)","v":1},{"$f":"IF(G113=\"Yes\",2,0)","v":2},{"$f":"SUM(I113:J113)","v":3}]
[null,null,null,"Truck < 10000","Yes","Yes","Yes",null,1,2,3]
[null,null,null,"Truck < 12000","Yes","Yes","Yes",null,1,2,3]
[null,null,null,"Truck < 15000","Yes","Yes","No",null,1,0,1]
[null,null,null,"Truck < 20000","Yes","Yes","No",null,1,0,1]
[null,null,null,"Truck < 25000","Yes","Yes","No",null,1,0,1]
[null,null,null,"Truck < 30000","Yes","Yes","No",null,1,0,1]
[null,null,null,"Truck > 30000","Yes","Yes","No",null,1,0,1]
[null,null,null,"Bus <  7000","Yes","Yes","Yes",null,1,2,3]
[null,null,null,"Bus <  12000","Yes","Yes","Yes",null,1,2,3]
[null,null,null,"Bus >  12000","Yes","Yes","Yes",null,1,2,3]

{"sheet":"LCOGH Plant Assumptions","index":8,"n_rows":25,"n_cols":30,"rows_kept":25,"cut":false,"hidden":true,"merged":[[16,4,21,10]]}
["Levelised Cost of Green Hydrogen Per Kilogram Inputs "]
[]
[null,null,null,null,null,null,null,"Weighting of Power Source"]
["No. in Calc Worksheet","WACC","Location","Plant Name","Scale","Base Utilization","Check","Grid Power","Direct Solar","Direct Wind","Capacity Factor","Utilization Adjusted for Capacity Factor","Electricity Cost Escalation","Water Cost Escalation","Improvements in Electrolyser Energy Use","Capital Cost Escalation YoY","Base Year","Energy Improvement YoY ","Currency Units","Output Currency","Grid LCOE","Solar LCOE","Wind LCOE","Base Tariff Electricity 2020","Base Water Tariff 2020"]
[null,"[%]","[Text]","[Text]","[Text]","[%]","[Text]","[%]","[%]","[%]","[%]","[%]","[Text]","[Text]","[Text]","[%]","[Year]","[%]","[Text]","[Text]","LCU/KWh","LCU/KWh","LCU/KWh","LCU/KWh","LCU/Litre"]
[1,0.08,{"$f":"'LCOGH Inputs'!A9","v":"New Zealand 1"},"NZ Grid Largest Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E6,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},{"$f":"IF(SUM(H6:J6)<>1,\"Error Invalid Weights\",\"OK\")","v":"OK"},1,0,0,1,{"$f":"F6*K6","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E6,'LCOGH Inputs'!$A$25:A29,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E6,'LCOGH Inputs'!$A$25:A29,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B9","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"INDEX('LCOGH Inputs'!$C$50:$G$50,MATCH('LCOGH Plant Assumptions'!E6,'LCOGH Inputs'!$C$49:$G$49,0))","v":0.1079},{"$f":"'LCOGH Inputs'!C56","v":0.10311048412120442},{"$f":"'LCOGH Inputs'!D56","v":6.0999999999999999E-2},{"$f":"SUMPRODUCT(H6:J6,U6:W6)","v":0.1079},{"$f":"IF(E6=\"Largest Efficient Scale\",'LCOGH Inputs'!C36/1000,IF(E6=\"Large\",'LCOGH Inputs'!C36/1000,'LCOGH Inputs'!D36/1000))","v":1.9700000000000002E-4}]
[2,{"$f":"B6","v":0.08},{"$f":"'LCOGH Inputs'!A10","v":"New Zealand 2"},"NZ Grid Medium Scale","Medium",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E7,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},{"$f":"IF(SUM(H7:J7)<>1,\"Error Invalid Weights\",\"OK\")","v":"OK"},1,0,0,1,{"$f":"F7*K7","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E7,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E7,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B10","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"INDEX('LCOGH Inputs'!$C$50:$G$50,MATCH('LCOGH Plant Assumptions'!E7,'LCOGH Inputs'!$C$49:$G$49,0))","v":0.13750000000000001},{"$f":"'LCOGH Inputs'!C57","v":0.10311048412120442},{"$f":"'LCOGH Inputs'!D57","v":6.0999999999999999E-2},0.13750000000000001,{"$f":"IF(E7=\"Largest Efficient Scale\",'LCOGH Inputs'!C37/1000,IF(E7=\"Large\",'LCOGH Inputs'!C37/1000,'LCOGH Inputs'!D37/1000))","v":1.6100000000000001E-3},null,null,null,"Currency","Currency Value to USD Long Term"]
[3,{"$f":"IF(C8=\"\",\"\",$B$6)","v":0.08},{"$f":"'LCOGH Inputs'!A11","v":"New Zealand 3"},"NZ Grid Micro Scale","Micro",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E8,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},{"$f":"IF(SUM(H8:J8)<>1,\"Error Invalid Weights\",\"OK\")","v":"OK"},1,0,0,1,{"$f":"F8*K8","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E8,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E8,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B11","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"INDEX('LCOGH Inputs'!C50:G50,MATCH('LCOGH Plant Assumptions'!E8,'LCOGH Inputs'!C49:G49,0))","v":0.17829999999999999},{"$f":"'LCOGH Inputs'!C58","v":0.10311048412120442},{"$f":"'LCOGH Inputs'!D58","v":6.0999999999999999E-2},{"$f":"SUMPRODUCT(H8:J8,U8:W8)","v":0.17829999999999999},{"$f":"IF(E8=\"Largest Efficient Scale\",'LCOGH Inputs'!C38/1000,IF(E8=\"Large\",'LCOGH Inputs'!C38/1000,'LCOGH Inputs'!D38/1000))","v":1.6100000000000001E-3},null,null,null,"NZD",0.74555555555555553]
[4,{"$f":"IF(C9=\"\",\"\",$B$6)","v":0.08},{"$f":"'LCOGH Inputs'!A12","v":"New Zealand 4"},"NZ Wind and Grid Largest Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E9,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},{"$f":"IF(SUM(H9:J9)<>1,\"Error Invalid Weights\",\"OK\")","v":"OK"},{"$f":"1-J9","v":0.58499999999999996},0,{"$f":"'Hydrogen Model Dashboard'!B11","v":0.41499999999999998},1,{"$f":"F9*K9","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E9,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E9,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B12","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"INDEX('LCOGH Inputs'!$C$50:$G$50,MATCH('LCOGH Plant Assumptions'!E9,'LCOGH Inputs'!$C$49:$G$49,0))","v":0.1079},{"$f":"'LCOGH Inputs'!C59","v":0.10311048412120442},{"$f":"'LCOGH Inputs'!D59","v":6.0999999999999999E-2},8.8436500000000001E-2,{"$f":"IF(E9=\"Largest Efficient Scale\",'LCOGH Inputs'!C39/1000,IF(E9=\"Large\",'LCOGH Inputs'!C39/1000,'LCOGH Inputs'!D39/1000))","v":1.9700000000000002E-4},null,null,null,"AUD",0.76833333333333353]
[9,{"$f":"IF(C10=\"\",\"\",$B$6)","v":0.08},{"$f":"'LCOGH Inputs'!A13","v":"New Zealand 5"},"NZ Wind Largest Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E10,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},{"$f":"IF(SUM(H10:J10)<>1,\"Error Invalid Weights\",\"OK\")","v":"OK"},0,0,1,{"$f":"'Hydrogen Model Dashboard'!B11","v":0.41499999999999998},{"$f":"'Hydrogen Model Dashboard'!B11","v":0.41499999999999998},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E10,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E10,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B13","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"INDEX('LCOGH Inputs'!$C$50:$G$50,MATCH('LCOGH Plant Assumptions'!E10,'LCOGH Inputs'!$C$49:$G$49,0))","v":0.1079},{"$f":"'LCOGH Inputs'!C60","v":0.10299999999999999},{"$f":"'LCOGH Inputs'!D60","v":6.0999999999999999E-2},6.0999999999999999E-2,{"$f":"IF(E10=\"Largest Efficient Scale\",'LCOGH Inputs'!C40/1000,IF(E10=\"Large\",'LCOGH Inputs'!C40/1000,'LCOGH Inputs'!D40/1000))","v":1.9700000000000002E-4},null,null,null,"CAD",0.81589999999999996]
[5,0.08,{"$f":"'LCOGH Inputs'!A14","v":"Australia 1"},"South Australia PV & Grid Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E11,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},"OK",0.72,0.28000000000000003,0,1,{"$f":"F11*K11","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E11,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E11,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B14","v":"AUD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"'LCOGH Inputs'!G61","v":0.10932754880694141},{"$f":"'LCOGH Inputs'!C61","v":4.2950108459869837E-2},{"$f":"'LCOGH Inputs'!D61","v":9.0455531453362242E-2},9.0741865509761363E-2,{"$f":"IF(E11=\"Largest Efficient Scale\",'LCOGH Inputs'!C41/1000,IF(E11=\"Large\",'LCOGH Inputs'!C41/1000,'LCOGH Inputs'!D41/1000))","v":2.392E-3},null,null,null,"USD",1]
[7,0.08,{"$f":"'LCOGH Inputs'!A15","v":"Australia 2"},"South Australia PV Largest Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E12,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},"OK",0,1,0,0.28000000000000003,{"$f":"F12*K12","v":0.25200000000000006},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E12,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E12,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B15","v":"AUD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"'LCOGH Inputs'!G62","v":0.10932754880694141},{"$f":"'LCOGH Inputs'!C62","v":4.2950108459869837E-2},{"$f":"'LCOGH Inputs'!D62","v":9.0455531453362242E-2},4.2950108459869837E-2,{"$f":"IF(E12=\"Largest Efficient Scale\",'LCOGH Inputs'!C42/1000,IF(E12=\"Large\",'LCOGH Inputs'!C42/1000,'LCOGH Inputs'!D42/1000))","v":2.392E-3},null,null,null,"Spare 1",1]
[8,0.08,{"$f":"'LCOGH Inputs'!A17","v":"Lazard 1"},"Lazard Solar Low Largest Scale","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E13,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},"OK",0,1,0,0.3,{"$f":"F13*K13","v":0.27},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E13,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E13,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B17","v":"USD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"'LCOGH Inputs'!G64","v":0.09},{"$f":"'LCOGH Inputs'!C64","v":3.2000000000000001E-2},{"$f":"'LCOGH Inputs'!D64","v":2.8000000000000001E-2},3.2000000000000001E-2,{"$f":"IF(E13=\"Largest Efficient Scale\",'LCOGH Inputs'!C44/1000,IF(E13=\"Large\",'LCOGH Inputs'!C44/1000,'LCOGH Inputs'!D44/1000))","v":2E-3},null,null,null,"Spare 2",1]
[6,0.08,{"$f":"'LCOGH Inputs'!A16","v":"Canada"},"British Columbia Direct from Grid","Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E14,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},"OK",1,0,0,1,{"$f":"F14*K14","v":0.9},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E14,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E14,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B16","v":"CAD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"'LCOGH Inputs'!G63","v":6.5000000000000002E-2},{"$f":"'LCOGH Inputs'!C63","v":0.08},{"$f":"'LCOGH Inputs'!D63","v":0.06},6.5000000000000002E-2,{"$f":"IF(E14=\"Largest Efficient Scale\",'LCOGH Inputs'!C43/1000,IF(E14=\"Large\",'LCOGH Inputs'!C43/1000,'LCOGH Inputs'!D43/1000))","v":2E-3}]
[10,0.08,{"$f":"'LCOGH Inputs'!A18","v":"International Exporter"},{"$f":"C15","v":"International Exporter"},"Largest Efficient Scale",{"$f":"INDEX('LCOGH Inputs'!$N$25:$N$29,MATCH('LCOGH Plant Assumptions'!E15,'LCOGH Inputs'!$A$25:$A$29,0))","v":0.9},"OK",0,1,0,{"$f":"'Hydrogen Model Dashboard'!B23","v":0.41499999999999998},{"$f":"'Hydrogen Model Dashboard'!B23","v":0.41499999999999998},"Constant","Constant","Yes",{"$f":"INDEX('LCOGH Inputs'!$M$25:$M$29,MATCH('LCOGH Plant Assumptions'!E15,'LCOGH Inputs'!$A$25:A30,0))","v":-3.4000000000000002E-2},2020,{"$f":"INDEX('LCOGH Inputs'!$J$25:$J$29,MATCH('LCOGH Plant Assumptions'!E15,'LCOGH Inputs'!$A$25:A30,0))","v":-1.2E-2},{"$f":"'LCOGH Inputs'!B18","v":"NZD"},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"'LCOGH Inputs'!G65","v":0.09},{"$f":"'LCOGH Inputs'!C65","v":6.0999999999999999E-2},{"$f":"'LCOGH Inputs'!D65","v":6.0999999999999999E-2},6.0999999999999999E-2,{"$f":"IF(E15=\"Largest Efficient Scale\",'LCOGH Inputs'!C45/1000,IF(E15=\"Large\",'LCOGH Inputs'!C45/1000,'LCOGH Inputs'!D45/1000))","v":1.9700000000000002E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X6*$AD$8","v":8.0445444444444444E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X7*$AD$8","v":0.10251388888888889}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6*'LCOGH Inputs'!G9","v":4.5478888888888888E-2},null,null,null,null,null,null,null,{"$f":"X8*$AD$8","v":0.13293255555555555}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W10*'LCOGH Inputs'!G9","v":4.5478888888888888E-2},null,null,null,null,null,null,null,{"$f":"X9*$AD$8","v":6.5934323888888882E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V12*'LCOGH Inputs'!G10","v":3.3000000000000002E-2},null,null,null,null,null,null,null,{"$f":"X10*$AD$8","v":4.5478888888888888E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X11*$AD$9","v":6.9720000000000004E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X12*$AD$9","v":3.3000000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X13","v":3.2000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X14*AD10","v":5.3033499999999997E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X15","v":6.0999999999999999E-2}]

{"sheet":"NZ Gas Inputs","index":9,"n_rows":78,"n_cols":56,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["NZ Gas Inputs"]
[]
[]
["Item","Unit","Notes","2000-01-01",{"$f":"EOMONTH(D4,11)+1","v":"2001-01-01"},{"$f":"EOMONTH(E4,11)+1","v":"2002-01-01"},"2003-01-01","2004-01-01","2005-01-01","2006-01-01","2007-01-01","2008-01-01","2009-01-01","2010-01-01","2011-01-01","2012-01-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01",null,null,{"$f":"EOMONTH(W4,11)+1","v":"2020-01-01"},"2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01",{"$f":"EOMONTH(AE4,11)+1","v":"2026-01-01"},"2027-01-01","2028-01-01","2029-01-01","2030-01-01",{"$f":"EOMONTH(AJ4,11)+1","v":"2031-01-01"},"2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
[]
["Annual Gas Use"]
[]
["Agriculture/ Forestry/ Fishing","Mn Cubic Ft","2019 NZ Gas Data Tables Annual MM3",56.338812714408903,54.507922223393322,52.104718964265025,53.4709912777722,51.806055078101622,56.536014580482437,48.551723431760671,46.940812087261314,46.232733811809297,46.291982468450875,39.627635913313455,45.196623219044888,41.089124346973321,39.694949735762208,41.917409333242418,43.406973387484975,33.071822411415042,37.210844662959914,34.791262997613472,34.051884097388601]
["Industrial","Mn Cubic Ft","2019 NZ Gas Data Tables Annual MM3",1693.6978686318032,1554.956484714161,1644.2577589336361,1165.7423479850445,1212.7298863359433,937.23601379683259,849.50648525818701,901.07384161202219,923.56547791831963,1108.517480966744,1237.9636286283492,1214.9704162344901,1334.1874199894962,1385.595541189072,1705.6233769645171,1673.6885902004258,1616.4957174388383,1581.2095573200334,1473.6138496533476,1586.8220961005904]
["Commercial","Mn Cubic Ft","2019 NZ Gas Data Tables Annual MM3",169.92985997865654,169.81409657195212,173.54848778788647,184.97381402421729,207.65772687065419,212.69323634150012,194.88557405061641,170.35625570948099,174.23319357872901,202.26558466779542,184.45437589446723,152.66234987436712,206.92142945213547,199.2059117220785,228.13958380982558,237.3681186889151,208.1466298154273,206.90493109137898,220.05885096514319,342.03390625547121]
["Residential","Mn Cubic Ft","2019 NZ Gas Data Tables Annual MM3",195.11846097721079,186.46433058111447,175.56757896547109,180.17044608428748,192.36628163178261,180.62620190743502,181.01978322843439,146.77436542143747,146.01589791134649,176.20083578560306,161.45122468506889,151.78334844308731,165.05721269246308,158.48863737593595,169.58596615077153,181.09159409123561,165.1803977349565,175.11026990555212,173.59955038941729,172.40442012955862]
[]
["Agriculture/ Forestry/ Fishing","PJ","2019 NZ Gas Data Tables Annual PJ",78.687272636463021,76.453359999816527,80.086185351051142,61.198098022267807,63.068784044787897,50.473189385244602,49.469951706016843,48.769009120696261,48.328115644589339,57.123440686713167,60.289554818229369,57.958454488156804,66.474267166357507,69.527960377233498,83.536839990537757,81.10769178369533,78.602821383514822,77.946028382097822,74.313621492195722,84.643779832950486]
["Industrial","PJ","2019 NZ Gas Data Tables Annual PJ",2.0955044806186978,2.1193501084037241,2.0393445586286743,2.0644909568107304,1.9621104610503359,2.0563416267862795,1.8844700000000001,1.8084100000000001,1.7308300000000001,1.7235,1.4707610397256028,1.6727324668334669,1.56241382568,1.5472912361487492,1.6318447453431251,1.648162779522802,1.2848403006834748,1.449734508068917,1.35929464531676,1.3498166856204841]
["Commercial","PJ","2019 NZ Gas Data Tables Annual PJ",6.3204878807307816,6.6026278254244257,6.792574094319435,7.1417558787344193,7.8648605379542147,7.7361299495615556,7.5642220661300019,6.5630299666500003,6.5228251409360007,7.5305639677999991,6.8459372713006257,5.6500519487999998,7.8681867122656186,7.7649409277709101,8.88147399771651,9.0128674666181094,8.086496568329359,8.0610161153201201,8.5976993072081402,13.558224043966881]
["Residential","PJ","2019 NZ Gas Data Tables Annual PJ",7.2573700000000008,7.2500140000000002,6.871599999999999,6.9563000000000006,7.2857099999999999,6.5697799999999997,7.0260400000000001,5.6545300000000003,5.4664449999999993,6.5601455,5.9921861501459679,5.6175200000000007,6.2763000000000009,6.1778305549264196,6.6019816622495426,6.8760478276442276,6.417258452003062,6.8222961155203077,6.7825344337145363,6.8341112139357048]
[]
["MWh per PJ",277778]
[]
["Gas Use in GWh"]
["Agriculture/ Forestry/ Fishing","GWh",null,{"$f":"D13*($B$18)*1/1000","v":21857.593218411424},21237.061434029034,22246.180394444284,16999.485272429509,17519.120694393092,14020.341601054475,13741.664244993948,13546.957815528765,13424.487307522737,15867.635107073809,16747.111958298115,16099.583570811221,18465.088984936458,19313.337777667166,23204.696338891597,22529.932408291323,21834.134518269977,21651.691871922369,20642.689150859143,23512.179874437323,null,null,{"$f":"IF($D$27=\"Historic\",W21*(1+B27),W21*(1+C27))","v":23613.319638075634},{"$f":"IF($D27=\"Historic\",(1+$B27)*Z21,(1+$C27)*Z21)","v":23714.894463534816},{"$f":"IF($D27=\"Historic\",(1+$B27)*AA21,(1+$C27)*AA21)","v":23816.906222272552},23919.356793796775,24022.248065700285,24125.581933695539,24229.360301649569,24333.585081619058,24438.25819388558,24543.381566990975,24648.957137772872,24754.986851400387,24861.472661409953,24968.416529741324,25075.820426773706,25183.686331362074,25292.016230873625,25400.812121224397,25510.076006916035,25619.809901072735,25730.015825478327,25840.695810613528,25951.851895693344,26063.486128704659,26175.600566443947,26288.197274555187,26401.278327567903,26514.845808935403,26628.901811073152,26743.448435397331,26858.487792363554]
["Industrial","GWh",null,{"$f":"D14*($B$18)*1/1000","v":582.08504361730058},588.70883441216961,566.4850528067559,573.47016900097105,545.03111964964012,571.20646440543908,523.46430766000003,502.33651298000001,480.78649574000002,478.75038300000006,408.5450600928985,464.64827917206679,434.004187669739,429.80346499492725,453.29056967192258,457.82336057028488,356.90036904325422,402.70435218236764,377.58214798679893,374.94937929828683,null,null,{"$f":"IF($D$28=\"Historic\",W22*(1+B28),W22*(1+C28))","v":365.37306891932855},{"$f":"IF($D28=\"Historic\",(1+$B28)*Z22,(1+$C28)*Z22)","v":356.04134014401438},{"$f":"IF($D28=\"Historic\",(1+$B28)*AA22,(1+$C28)*AA22)","v":346.94794629084868},338.08680022030097,329.45197026006036,321.03767623435988,312.83828559471306,304.84830964947258,297.06239988968684,289.47534440879554,282.08206441376677,274.87761082534104,267.85716096510572,261.01601532718263,254.34959443236758,247.85343576261607,241.5231907738231,235.35462198489739,229.34360014118133,223.48610145031822,217.77820488871592,212.21608957680442,206.79603222132988,201.51440462297327,196.36767124762508,191.3523868596904,186.46519421583992,181.70282181766328,177.06208172172029,172.53986740552389,168.13315168802663]
["Commercial","GWh",null,{"$f":"D15*($B$18)*1/1000","v":1755.692482533635},1834.064752090746,1886.827646771864,1983.8226644830895,2184.6852305118459,2148.92670512931,2101.1744770854593,1823.0653380761037,1811.8973219989205,2091.8249978475483,1901.6507633473452,1569.4601302337662,2185.6091685597189,2156.9297610343478,2467.0780841376968,2503.5762991422453,2246.2508437573929,2239.1729344813921,2388.2517181576632,3766.1763584850323,null,null,{"$f":"IF($D$29=\"Historic\",W23*(1+B29),W23*(1+C29))","v":3939.1075743773035},{"$f":"IF($D29=\"Historic\",(1+$B29)*Z23,(1+$C29)*Z23)","v":4119.9792589527806},4309.1560140711308,4507.0191829861869,4713.967619059189,4930.4184897689765,5156.8081176398437,5393.5928597822203,5641.2500278191428,5900.2788500529205,6171.2014778115272,6454.5640380033219,6750.9377340018382,7060.9199970798118,7385.1356907135114,7724.2383701850131,8078.9116000215336,8449.8703319275155,8837.8623459871142,9243.6697580422569,9668.1105962848615,10112.040450241311,10576.354195473221,11061.987797471145,11569.920198377526,12101.175290342155,12656.823979488026,13237.986344648154,13845.833895224931,14481.591932723426,15146.542020719025]
["Residential","GWh",null,{"$f":"D16*($B$18)*1/1000","v":2015.9377238600002},2013.8943888920001,1908.7793047999999,1932.3071014000002,2023.8099523799999,1824.9403488399998,1951.6793391199999,1570.7040343399999,1518.4581592099996,1822.264096699,1664.4974844152466,1560.4234705600002,1743.4180614000002,1716.0654158863508,1833.8852621763535,1910.0148134673582,1782.5732182805066,1895.0837703770001,1884.0388499283565,1898.3657447846322,null,null,{"$f":"IF($D$30=\"Historic\",W24*(1+B30),W24*(1+C30))","v":1891.6673056377947},{"$f":"IF($D30=\"Historic\",(1+$B30)*Z24,(1+$C30)*Z24)","v":1884.9925021297308},1878.3412508613967,1871.7134687280243,1865.1090729180835,1858.5279809122469,1851.9701104823589,1845.4353796904086,1838.9237068875054,1832.4350107128596,1825.969210092765,1819.526224239587,1813.1059726507517,1806.7083751077416,1800.3333516750922,1793.9808226993939,1787.6507088082963,1781.3429309095163,1775.057410189851,1768.7940681141918,1762.5528264245436,1756.3336071390468,1750.1363325510031,1743.9609252279047,1737.8073080104666,1731.6754040116625,1725.5651366157645,1719.4764294773852,1713.4092065205243,1707.363391937618,1701.3389101885914]
[]
[null,"Historic Growth ","Custom Growth Expectation","Forward Assumption"]
["Agriculture/ Forestry/ Fishing",{"$f":"(W21/D21)^(1/COUNT(G21:W21))-1","v":4.3015902472007816E-3},2E-3,"Historic"]
["Industrial",{"$f":"(W22/D22)^(1/COUNT(G22:W22))-1","v":-2.5540275321645378E-2},0.01,"Historic"]
["Commercial",{"$f":"(W23/D23)^(1/COUNT(G23:W23))-1","v":4.5916919292073199E-2},0.01,"Historic"]
["Residential",{"$f":"(W24/D24)^(1/COUNT(G24:W24))-1","v":-3.5285292969703397E-3},2E-3,"Historic"]
[]
[]
["Ratios for Blending based on Usage Type"]
[null,"Volumetric Blending Ratio","Blending ratio as Energy",null,"Blended Amount",{"$f":"Z4","v":"2020-01-01"},{"$f":"AA4","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
["Agriculture/ Forestry/ Fishing %",{"$f":"'Hydrogen Model Dashboard'!B52","v":0.15},{"$f":"'LCOGH Inputs'!$B$126/('LCOGH Inputs'!$B$126+(1/'NZ Gas Inputs'!B35-1)*'LCOGH Inputs'!$B$125)","v":4.6763368694522627E-2},null,"GWh",{"$f":"$C35*Z21","v":1104.2383723369426},{"$f":"$C35*AA21","v":1108.9883533499719},1113.7587668350013,1118.5497006841531,1123.3612431676254,1128.1934829353186,1133.0465090184687,1137.9204108312874,1142.8152781726101,1147.7312012275495,{"$f":"$C35*AJ21","v":1152.668270569158},1157.6265771600961,1162.6062123543084,1167.6072678987066,1172.6298359348605,1177.6740090006947,1182.7398800321939,1187.8275423651157,1192.93708973671,1198.0686162874456,{"$f":"$C35*AT21","v":1203.222216562745},1208.3979855147265,1213.5960185039537,1218.8164113011921,1224.0592600891737,1229.324661464369,1234.6127124387676,1239.9235104416643,1245.257153321455,1250.6137393474396,{"$f":"$C35*BD21","v":1255.9933672116319}]
["Industrial %",{"$f":"'Hydrogen Model Dashboard'!B52","v":0.15},{"$f":"'LCOGH Inputs'!$B$126/('LCOGH Inputs'!$B$126+(1/'NZ Gas Inputs'!B36-1)*'LCOGH Inputs'!$B$125)","v":4.6763368694522627E-2},null,"GWh",17.086075532923786,16.649692459646484,16.224454730206389,15.810077689453347,15.406283952408106,15.012803218580155,14.629372091027934,14.255733900040287,13.891638531321144,13.536842258562425,13.191107580293057,12.854203060894926,12.525903175679334,12.20598815992021,11.894243861743105,11.590461598771395,11.294438018433816,11.005974961839758,10.724879331131234,10.450962960222718,10.184042488842312,9.9239392397899451,9.6704790993304304,9.4234924006413134,9.1828138102375014,8.9482822172966294,8.7197406258110899,8.4970360494945378,8.2800194093725015,8.0685454339885609,{"$f":"$C36*BD22","v":7.8624725621592884}]
["Commercial %",{"$f":"'Hydrogen Model Dashboard'!B52","v":0.15},{"$f":"'LCOGH Inputs'!$B$126/('LCOGH Inputs'!$B$126+(1/'NZ Gas Inputs'!B37-1)*'LCOGH Inputs'!$B$125)","v":4.6763368694522627E-2},null,"GWh",184.20593982799255,192.66410910019499,201.51065144822783,210.76339976726919,220.44100578410584,230.56297765535808,241.14971929209921,252.22257149014064,263.80385494889259,275.9169152655187,{"$f":"$C37*AJ23","v":288.58616999508337},301.83715787155609,315.69659028889311,330.19240514597084,345.35382316391394,361.21140678934029,377.79712180226267,395.14440175283471,413.28821535683409,432.26513698573882,452.11342039348995,472.87307582856101,494.58595068677545,517.29581386745349,541.04844400293257,565.89172173931706,591.87572625447365,619.05283620783746,647.47783532552182,677.20802283357011,{"$f":"$C37*BD23","v":708.30332896196353}]
["Residential %",{"$f":"'Hydrogen Model Dashboard'!B52","v":0.15},{"$f":"'LCOGH Inputs'!$B$126/('LCOGH Inputs'!$B$126+(1/'NZ Gas Inputs'!B38-1)*'LCOGH Inputs'!$B$125)","v":4.6763368694522627E-2},null,"GWh",88.460735660914409,88.148599363503337,87.837564448162311,87.527627028632452,87.218783232367628,86.911029200486112,86.604361087722353,86.298775062378922,85.994267306278672,85.69083401471697,85.388471396414218,85.087175673468465,84.786943081308166,84.487769868645202,84.189652297427997,83.892586642794782,83.596569193027065,83.301596249503262,83.007664126652486,82.714769151908513,82.422907665663871,82.132076021224094,81.842270584762218,81.553487735273308,81.265723864529292,80.978975377033805,80.693238689977292,80.408510233192303,80.12478644910874,79.842063792709567,{"$f":"$C38*BD24","v":79.560338731486411}]
[]
[]
["KWh output from kg of H2",null,33.33,null,null,{"$f":"F34","v":"2020-01-01"},{"$f":"G34","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
["Hydrogen Cost per kg (On-Site)","Currency Conversion applied",{"$f":"IF('H2 Production and Transport'!K18=\"USD\",'LCOGH Inputs'!$F$12,1)","v":1.34},null,"NZD/kg",{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!C348,'LCOGH2 Calc'!C346)","v":5.1314090158595702},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!D348,'LCOGH2 Calc'!D346)","v":4.8967425253654939},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!E348,'LCOGH2 Calc'!E346)","v":4.8039830262163852},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!F348,'LCOGH2 Calc'!F346)","v":4.7134566186560738},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!G348,'LCOGH2 Calc'!G346)","v":4.6251007390776619},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!H348,'LCOGH2 Calc'!H346)","v":4.538854758081114},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!I348,'LCOGH2 Calc'!I346)","v":4.4546599175061488},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!J348,'LCOGH2 Calc'!J346)","v":4.3724592695655984},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!K348,'LCOGH2 Calc'!K346)","v":4.2921976180083847},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!L348,'LCOGH2 Calc'!L346)","v":4.2138214612437075},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!M348,'LCOGH2 Calc'!M346)","v":4.1372789373603274},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!N348,'LCOGH2 Calc'!N346)","v":4.0625197709770529},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!O348,'LCOGH2 Calc'!O346)","v":3.9894952218627417},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!P348,'LCOGH2 Calc'!P346)","v":3.9181580352661962},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!Q348,'LCOGH2 Calc'!Q346)","v":3.8484623938983336},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!R348,'LCOGH2 Calc'!R346)","v":3.7803638715110073},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!S348,'LCOGH2 Calc'!S346)","v":3.7138193880186972},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!T348,'LCOGH2 Calc'!T346)","v":3.6487871661111297},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!U348,'LCOGH2 Calc'!U346)","v":3.5852266893066433},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!V348,'LCOGH2 Calc'!V346)","v":3.5230986613978157},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!W348,'LCOGH2 Calc'!W346)","v":3.4623649672424897},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!X348,'LCOGH2 Calc'!X346)","v":3.4029886348549678},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!Y348,'LCOGH2 Calc'!Y346)","v":3.3449337987536194},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!Z348,'LCOGH2 Calc'!Z346)","v":3.2881656645226713},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AA348,'LCOGH2 Calc'!AA346)","v":3.2326504745473517},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AB348,'LCOGH2 Calc'!AB346)","v":3.1783554748829559},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AC348,'LCOGH2 Calc'!AC346)","v":3.1252488832197325},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AD348,'LCOGH2 Calc'!AD346)","v":3.0732998579067687},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AE348,'LCOGH2 Calc'!AE346)","v":3.0224784679993117},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AF348,'LCOGH2 Calc'!AF346)","v":2.9727556642951618},{"$f":"$C$42*IF('H2 for Pipeline Blending'!$Q$13=\"Base\",'LCOGH2 Calc'!AG348,'LCOGH2 Calc'!AG346)","v":2.9241032513269261}]
[]
["kg of H2 per MWh",null,{"$f":"ROUND(1000/C41,0)","v":30}]
["Hydrogen Cost per MWh","NZD/MWh",null,null,null,{"$f":"F42*$C$44*(1-$C$46)","v":153.9422704757871},{"$f":"G42*$C$44*(1-$C$46)","v":146.90227576096481},{"$f":"H42*$C$44*(1-$C$46)","v":144.11949078649155},141.40369855968223,138.75302217232985,136.16564274243342,{"$f":"L42*$C$44*(1-$C$46)","v":133.63979752518446},131.17377808696796,128.76592854025154,126.41464383731122,124.11836812080982,121.87559312931158,119.68485665588226,117.54474105798589,115.45387181695001,113.41091614533022,111.41458164056091,109.4636149833339,107.5568006791993,105.69295984193447,103.87094901727468,102.08965904564903,100.34801396260858,98.644969935680137,96.979514236420556,95.350664246488677,93.757466496591974,92.198995737203063,90.674354039979349,89.18266992885485,87.723097539807782]
["Subsidy",null,{"$f":"'H2 for Pipeline Blending'!Q16","v":0},null,null,{"$f":"F45*'LCOGH Inputs'!$G$9","v":114.77251498805904},{"$f":"G45*'LCOGH Inputs'!$G$9","v":109.52380781734153},{"$f":"H45*'LCOGH Inputs'!$G$9","v":107.44908701970648},{"$f":"I45*'LCOGH Inputs'!$G$9","v":105.42431303727419},{"$f":"J45*'LCOGH Inputs'!$G$9","v":103.44808653070369},{"$f":"K45*'LCOGH Inputs'!$G$9","v":101.51905142241425},{"$f":"L45*'LCOGH Inputs'!$G$9","v":99.635893488220859},{"$f":"M45*'LCOGH Inputs'!$G$9","v":97.797338995950554},{"$f":"N45*'LCOGH Inputs'!$G$9","v":96.002153389454193},{"$f":"O45*'LCOGH Inputs'!$G$9","v":94.249140016484247},{"$f":"P45*'LCOGH Inputs'!$G$9","v":92.537138898959313},{"$f":"Q45*'LCOGH Inputs'!$G$9","v":90.865025544186736},{"$f":"R45*'LCOGH Inputs'!$G$9","v":89.231709795663321},{"$f":"S45*'LCOGH Inputs'!$G$9","v":87.636134722120588},{"$f":"T45*'LCOGH Inputs'!$G$9","v":86.077275543526056},{"$f":"U45*'LCOGH Inputs'!$G$9","v":84.554138592796193},{"$f":"V45*'LCOGH Inputs'!$G$9","v":83.065760312018185},{"$f":"W45*'LCOGH Inputs'!$G$9","v":81.611206282018941},{"$f":"X45*'LCOGH Inputs'!$G$9","v":80.189570284158592},{"$f":"Y45*'LCOGH Inputs'!$G$9","v":78.799973393264466},{"$f":"Z45*'LCOGH Inputs'!$G$9","v":77.441563100657007},{"$f":"AA45*'LCOGH Inputs'!$G$9","v":76.113512466256111},{"$f":"AB45*'LCOGH Inputs'!$G$9","v":74.815019298789281},{"$f":"AC45*'LCOGH Inputs'!$G$9","v":73.545305363157084},{"$f":"AD45*'LCOGH Inputs'!$G$9","v":72.303615614042428},{"$f":"AE45*'LCOGH Inputs'!$G$9","v":71.089217454882117},{"$f":"AF45*'LCOGH Inputs'!$G$9","v":69.90140002134801},{"$f":"AG45*'LCOGH Inputs'!$G$9","v":68.739473488514719},{"$f":"AH45*'LCOGH Inputs'!$G$9","v":67.602768400917938},{"$f":"AI45*'LCOGH Inputs'!$G$9","v":66.490635024735113},{"$f":"AJ45*'LCOGH Inputs'!$G$9","v":65.402442721345579}]
[]
["Natural Gas Cost per MWh (Sourced MBIE) ",null,null,"YoY Escalation"]
["Residential","NZD/MWh",{"$f":"C52","v":24.244179634756403},{"$f":"'Hydrogen Model Dashboard'!B40","v":0.03},null,{"$f":"IF($C$60=\"Yes\",(F$58)+($C49)*(1+$D49)^(COUNT($F$41:F$41)),($C49)*(1+$D$49)^(COUNT($F41:F41)))","v":37.07624810680305},{"$f":"IF($C$60=\"Yes\",(G$58)+($C49)*(1+$D49)^(COUNT($F$41:G$41)),($C49)*(1+$D$49)^(COUNT($F41:G41)))","v":38.370106696252194},{"$f":"IF($C$60=\"Yes\",(H$58)+($C49)*(1+$D49)^(COUNT($F$41:H$41)),($C49)*(1+$D$49)^(COUNT($F41:H41)))","v":39.710951744965854},{"$f":"IF($C$60=\"Yes\",(I$58)+($C49)*(1+$D49)^(COUNT($F$41:I$41)),($C49)*(1+$D$49)^(COUNT($F41:I41)))","v":41.10056052829308},{"$f":"IF($C$60=\"Yes\",(J$58)+($C49)*(1+$D49)^(COUNT($F$41:J$41)),($C49)*(1+$D$49)^(COUNT($F41:J41)))","v":42.540780185514151},{"$f":"IF($C$60=\"Yes\",(K$58)+($C49)*(1+$D49)^(COUNT($F$41:K$41)),($C49)*(1+$D$49)^(COUNT($F41:K41)))","v":44.033530560313615},{"$f":"IF($C$60=\"Yes\",(L$58)+($C49)*(1+$D49)^(COUNT($F$41:L$41)),($C49)*(1+$D$49)^(COUNT($F41:L41)))","v":45.580807159972593},{"$f":"IF($C$60=\"Yes\",(M$58)+($C49)*(1+$D49)^(COUNT($F$41:M$41)),($C49)*(1+$D$49)^(COUNT($F41:M41)))","v":47.184684238349561},{"$f":"IF($C$60=\"Yes\",(N$58)+($C49)*(1+$D49)^(COUNT($F$41:N$41)),($C49)*(1+$D$49)^(COUNT($F41:N41)))","v":48.847318007938853},{"$f":"IF($C$60=\"Yes\",(O$58)+($C49)*(1+$D49)^(COUNT($F$41:O$41)),($C49)*(1+$D$49)^(COUNT($F41:O41)))","v":50.570949986525562},{"$f":"IF($C$60=\"Yes\",(P$58)+($C49)*(1+$D49)^(COUNT($F$41:P$41)),($C49)*(1+$D$49)^(COUNT($F41:P41)))","v":52.35791048419555},{"$f":"IF($C$60=\"Yes\",(Q$58)+($C49)*(1+$D49)^(COUNT($F$41:Q$41)),($C49)*(1+$D$49)^(COUNT($F41:Q41)))","v":54.210622236708971},{"$f":"IF($C$60=\"Yes\",(R$58)+($C49)*(1+$D49)^(COUNT($F$41:R$41)),($C49)*(1+$D$49)^(COUNT($F41:R41)))","v":56.13160419150725},{"$f":"IF($C$60=\"Yes\",(S$58)+($C49)*(1+$D49)^(COUNT($F$41:S$41)),($C49)*(1+$D$49)^(COUNT($F41:S41)))","v":58.123475452895846},{"$f":"IF($C$60=\"Yes\",(T$58)+($C49)*(1+$D49)^(COUNT($F$41:T$41)),($C49)*(1+$D$49)^(COUNT($F41:T41)))","v":60.18895939323005},{"$f":"IF($C$60=\"Yes\",(U$58)+($C49)*(1+$D49)^(COUNT($F$41:U$41)),($C49)*(1+$D$49)^(COUNT($F41:U41)))","v":62.330887937227899},{"$f":"IF($C$60=\"Yes\",(V$58)+($C49)*(1+$D49)^(COUNT($F$41:V$41)),($C49)*(1+$D$49)^(COUNT($F41:V41)))","v":64.552206026844743},{"$f":"IF($C$60=\"Yes\",(W$58)+($C49)*(1+$D49)^(COUNT($F$41:W$41)),($C49)*(1+$D$49)^(COUNT($F41:W41)))","v":66.855976274467579},{"$f":"IF($C$60=\"Yes\",(X$58)+($C49)*(1+$D49)^(COUNT($F$41:X$41)),($C49)*(1+$D$49)^(COUNT($F41:X41)))","v":69.245383812525887},{"$f":"IF($C$60=\"Yes\",(Y$58)+($C49)*(1+$D49)^(COUNT($F$41:Y$41)),($C49)*(1+$D$49)^(COUNT($F41:Y41)))","v":71.723741347968044},{"$f":"IF($C$60=\"Yes\",(Z$58)+($C49)*(1+$D49)^(COUNT($F$41:Z$41)),($C49)*(1+$D$49)^(COUNT($F41:Z41)))","v":74.294494430421437},{"$f":"IF($C$60=\"Yes\",(AA$58)+($C49)*(1+$D49)^(COUNT($F$41:AA$41)),($C49)*(1+$D$49)^(COUNT($F41:AA41)))","v":76.961226943239097},{"$f":"IF($C$60=\"Yes\",(AB$58)+($C49)*(1+$D49)^(COUNT($F$41:AB$41)),($C49)*(1+$D$49)^(COUNT($F41:AB41)))","v":79.727666827037012},{"$f":"IF($C$60=\"Yes\",(AC$58)+($C49)*(1+$D49)^(COUNT($F$41:AC$41)),($C49)*(1+$D$49)^(COUNT($F41:AC41)))","v":82.597692045746385},{"$f":"IF($C$60=\"Yes\",(AD$58)+($C49)*(1+$D49)^(COUNT($F$41:AD$41)),($C49)*(1+$D$49)^(COUNT($F41:AD41)))","v":85.575336805642479},{"$f":"IF($C$60=\"Yes\",(AE$58)+($C49)*(1+$D49)^(COUNT($F$41:AE$41)),($C49)*(1+$D$49)^(COUNT($F41:AE41)))","v":88.664798038269012},{"$f":"IF($C$60=\"Yes\",(AF$58)+($C49)*(1+$D49)^(COUNT($F$41:AF$41)),($C49)*(1+$D$49)^(COUNT($F41:AF41)))","v":91.870442158654896},{"$f":"IF($C$60=\"Yes\",(AG$58)+($C49)*(1+$D49)^(COUNT($F$41:AG$41)),($C49)*(1+$D$49)^(COUNT($F41:AG41)))","v":95.196812110718099},{"$f":"IF($C$60=\"Yes\",(AH$58)+($C49)*(1+$D49)^(COUNT($F$41:AH$41)),($C49)*(1+$D$49)^(COUNT($F41:AH41)))","v":98.648634712271829},{"$f":"IF($C$60=\"Yes\",(AI$58)+($C49)*(1+$D49)^(COUNT($F$41:AI$41)),($C49)*(1+$D$49)^(COUNT($F41:AI41)))","v":102.23082831259262},{"$f":"IF($C$60=\"Yes\",(AJ$58)+($C49)*(1+$D49)^(COUNT($F$41:AJ$41)),($C49)*(1+$D$49)^(COUNT($F41:AJ41)))","v":105.94851077607593}]
["Commercial","NZD/MWh",{"$f":"C49","v":24.244179634756403},{"$f":"D$49","v":0.03},null,{"$f":"IF($C$60=\"Yes\",(F$58)+($C50)*(1+$D50)^(COUNT($F$41:F$41)),($C50)*(1+$D$49)^(COUNT($F42:F42)))","v":37.07624810680305},{"$f":"IF($C$60=\"Yes\",(G$58)+($C50)*(1+$D50)^(COUNT($F$41:G$41)),($C50)*(1+$D$49)^(COUNT($F42:G42)))","v":38.370106696252194},{"$f":"IF($C$60=\"Yes\",(H$58)+($C50)*(1+$D50)^(COUNT($F$41:H$41)),($C50)*(1+$D$49)^(COUNT($F42:H42)))","v":39.710951744965854},{"$f":"IF($C$60=\"Yes\",(I$58)+($C50)*(1+$D50)^(COUNT($F$41:I$41)),($C50)*(1+$D$49)^(COUNT($F42:I42)))","v":41.10056052829308},{"$f":"IF($C$60=\"Yes\",(J$58)+($C50)*(1+$D50)^(COUNT($F$41:J$41)),($C50)*(1+$D$49)^(COUNT($F42:J42)))","v":42.540780185514151},{"$f":"IF($C$60=\"Yes\",(K$58)+($C50)*(1+$D50)^(COUNT($F$41:K$41)),($C50)*(1+$D$49)^(COUNT($F42:K42)))","v":44.033530560313615},{"$f":"IF($C$60=\"Yes\",(L$58)+($C50)*(1+$D50)^(COUNT($F$41:L$41)),($C50)*(1+$D$49)^(COUNT($F42:L42)))","v":45.580807159972593},{"$f":"IF($C$60=\"Yes\",(M$58)+($C50)*(1+$D50)^(COUNT($F$41:M$41)),($C50)*(1+$D$49)^(COUNT($F42:M42)))","v":47.184684238349561},{"$f":"IF($C$60=\"Yes\",(N$58)+($C50)*(1+$D50)^(COUNT($F$41:N$41)),($C50)*(1+$D$49)^(COUNT($F42:N42)))","v":48.847318007938853},{"$f":"IF($C$60=\"Yes\",(O$58)+($C50)*(1+$D50)^(COUNT($F$41:O$41)),($C50)*(1+$D$49)^(COUNT($F42:O42)))","v":50.570949986525562},{"$f":"IF($C$60=\"Yes\",(P$58)+($C50)*(1+$D50)^(COUNT($F$41:P$41)),($C50)*(1+$D$49)^(COUNT($F42:P42)))","v":52.35791048419555},{"$f":"IF($C$60=\"Yes\",(Q$58)+($C50)*(1+$D50)^(COUNT($F$41:Q$41)),($C50)*(1+$D$49)^(COUNT($F42:Q42)))","v":54.210622236708971},{"$f":"IF($C$60=\"Yes\",(R$58)+($C50)*(1+$D50)^(COUNT($F$41:R$41)),($C50)*(1+$D$49)^(COUNT($F42:R42)))","v":56.13160419150725},{"$f":"IF($C$60=\"Yes\",(S$58)+($C50)*(1+$D50)^(COUNT($F$41:S$41)),($C50)*(1+$D$49)^(COUNT($F42:S42)))","v":58.123475452895846},{"$f":"IF($C$60=\"Yes\",(T$58)+($C50)*(1+$D50)^(COUNT($F$41:T$41)),($C50)*(1+$D$49)^(COUNT($F42:T42)))","v":60.18895939323005},{"$f":"IF($C$60=\"Yes\",(U$58)+($C50)*(1+$D50)^(COUNT($F$41:U$41)),($C50)*(1+$D$49)^(COUNT($F42:U42)))","v":62.330887937227899},{"$f":"IF($C$60=\"Yes\",(V$58)+($C50)*(1+$D50)^(COUNT($F$41:V$41)),($C50)*(1+$D$49)^(COUNT($F42:V42)))","v":64.552206026844743},{"$f":"IF($C$60=\"Yes\",(W$58)+($C50)*(1+$D50)^(COUNT($F$41:W$41)),($C50)*(1+$D$49)^(COUNT($F42:W42)))","v":66.855976274467579},{"$f":"IF($C$60=\"Yes\",(X$58)+($C50)*(1+$D50)^(COUNT($F$41:X$41)),($C50)*(1+$D$49)^(COUNT($F42:X42)))","v":69.245383812525887},{"$f":"IF($C$60=\"Yes\",(Y$58)+($C50)*(1+$D50)^(COUNT($F$41:Y$41)),($C50)*(1+$D$49)^(COUNT($F42:Y42)))","v":71.723741347968044},{"$f":"IF($C$60=\"Yes\",(Z$58)+($C50)*(1+$D50)^(COUNT($F$41:Z$41)),($C50)*(1+$D$49)^(COUNT($F42:Z42)))","v":74.294494430421437},{"$f":"IF($C$60=\"Yes\",(AA$58)+($C50)*(1+$D50)^(COUNT($F$41:AA$41)),($C50)*(1+$D$49)^(COUNT($F42:AA42)))","v":76.961226943239097},{"$f":"IF($C$60=\"Yes\",(AB$58)+($C50)*(1+$D50)^(COUNT($F$41:AB$41)),($C50)*(1+$D$49)^(COUNT($F42:AB42)))","v":79.727666827037012},{"$f":"IF($C$60=\"Yes\",(AC$58)+($C50)*(1+$D50)^(COUNT($F$41:AC$41)),($C50)*(1+$D$49)^(COUNT($F42:AC42)))","v":82.597692045746385},{"$f":"IF($C$60=\"Yes\",(AD$58)+($C50)*(1+$D50)^(COUNT($F$41:AD$41)),($C50)*(1+$D$49)^(COUNT($F42:AD42)))","v":85.575336805642479},{"$f":"IF($C$60=\"Yes\",(AE$58)+($C50)*(1+$D50)^(COUNT($F$41:AE$41)),($C50)*(1+$D$49)^(COUNT($F42:AE42)))","v":88.664798038269012},{"$f":"IF($C$60=\"Yes\",(AF$58)+($C50)*(1+$D50)^(COUNT($F$41:AF$41)),($C50)*(1+$D$49)^(COUNT($F42:AF42)))","v":91.870442158654896},{"$f":"IF($C$60=\"Yes\",(AG$58)+($C50)*(1+$D50)^(COUNT($F$41:AG$41)),($C50)*(1+$D$49)^(COUNT($F42:AG42)))","v":95.196812110718099},{"$f":"IF($C$60=\"Yes\",(AH$58)+($C50)*(1+$D50)^(COUNT($F$41:AH$41)),($C50)*(1+$D$49)^(COUNT($F42:AH42)))","v":98.648634712271829},{"$f":"IF($C$60=\"Yes\",(AI$58)+($C50)*(1+$D50)^(COUNT($F$41:AI$41)),($C50)*(1+$D$49)^(COUNT($F42:AI42)))","v":102.23082831259262},{"$f":"IF($C$60=\"Yes\",(AJ$58)+($C50)*(1+$D50)^(COUNT($F$41:AJ$41)),($C50)*(1+$D$49)^(COUNT($F42:AJ42)))","v":105.94851077607593}]
["Industrial","NZD/MWh",{"$f":"C52","v":24.244179634756403},{"$f":"D$49","v":0.03},null,{"$f":"IF($C$60=\"Yes\",(F$58)+($C51)*(1+$D51)^(COUNT($F$41:F$41)),($C51)*(1+$D$49)^(COUNT($F43:F43)))","v":37.07624810680305},{"$f":"IF($C$60=\"Yes\",(G$58)+($C51)*(1+$D51)^(COUNT($F$41:G$41)),($C51)*(1+$D$49)^(COUNT($F43:G43)))","v":38.370106696252194},{"$f":"IF($C$60=\"Yes\",(H$58)+($C51)*(1+$D51)^(COUNT($F$41:H$41)),($C51)*(1+$D$49)^(COUNT($F43:H43)))","v":39.710951744965854},{"$f":"IF($C$60=\"Yes\",(I$58)+($C51)*(1+$D51)^(COUNT($F$41:I$41)),($C51)*(1+$D$49)^(COUNT($F43:I43)))","v":41.10056052829308},{"$f":"IF($C$60=\"Yes\",(J$58)+($C51)*(1+$D51)^(COUNT($F$41:J$41)),($C51)*(1+$D$49)^(COUNT($F43:J43)))","v":42.540780185514151},{"$f":"IF($C$60=\"Yes\",(K$58)+($C51)*(1+$D51)^(COUNT($F$41:K$41)),($C51)*(1+$D$49)^(COUNT($F43:K43)))","v":44.033530560313615},{"$f":"IF($C$60=\"Yes\",(L$58)+($C51)*(1+$D51)^(COUNT($F$41:L$41)),($C51)*(1+$D$49)^(COUNT($F43:L43)))","v":45.580807159972593},{"$f":"IF($C$60=\"Yes\",(M$58)+($C51)*(1+$D51)^(COUNT($F$41:M$41)),($C51)*(1+$D$49)^(COUNT($F43:M43)))","v":47.184684238349561},{"$f":"IF($C$60=\"Yes\",(N$58)+($C51)*(1+$D51)^(COUNT($F$41:N$41)),($C51)*(1+$D$49)^(COUNT($F43:N43)))","v":48.847318007938853},{"$f":"IF($C$60=\"Yes\",(O$58)+($C51)*(1+$D51)^(COUNT($F$41:O$41)),($C51)*(1+$D$49)^(COUNT($F43:O43)))","v":50.570949986525562},{"$f":"IF($C$60=\"Yes\",(P$58)+($C51)*(1+$D51)^(COUNT($F$41:P$41)),($C51)*(1+$D$49)^(COUNT($F43:P43)))","v":52.35791048419555},{"$f":"IF($C$60=\"Yes\",(Q$58)+($C51)*(1+$D51)^(COUNT($F$41:Q$41)),($C51)*(1+$D$49)^(COUNT($F43:Q43)))","v":54.210622236708971},{"$f":"IF($C$60=\"Yes\",(R$58)+($C51)*(1+$D51)^(COUNT($F$41:R$41)),($C51)*(1+$D$49)^(COUNT($F43:R43)))","v":56.13160419150725},{"$f":"IF($C$60=\"Yes\",(S$58)+($C51)*(1+$D51)^(COUNT($F$41:S$41)),($C51)*(1+$D$49)^(COUNT($F43:S43)))","v":58.123475452895846},{"$f":"IF($C$60=\"Yes\",(T$58)+($C51)*(1+$D51)^(COUNT($F$41:T$41)),($C51)*(1+$D$49)^(COUNT($F43:T43)))","v":60.18895939323005},{"$f":"IF($C$60=\"Yes\",(U$58)+($C51)*(1+$D51)^(COUNT($F$41:U$41)),($C51)*(1+$D$49)^(COUNT($F43:U43)))","v":62.330887937227899},{"$f":"IF($C$60=\"Yes\",(V$58)+($C51)*(1+$D51)^(COUNT($F$41:V$41)),($C51)*(1+$D$49)^(COUNT($F43:V43)))","v":64.552206026844743},{"$f":"IF($C$60=\"Yes\",(W$58)+($C51)*(1+$D51)^(COUNT($F$41:W$41)),($C51)*(1+$D$49)^(COUNT($F43:W43)))","v":66.855976274467579},{"$f":"IF($C$60=\"Yes\",(X$58)+($C51)*(1+$D51)^(COUNT($F$41:X$41)),($C51)*(1+$D$49)^(COUNT($F43:X43)))","v":69.245383812525887},{"$f":"IF($C$60=\"Yes\",(Y$58)+($C51)*(1+$D51)^(COUNT($F$41:Y$41)),($C51)*(1+$D$49)^(COUNT($F43:Y43)))","v":71.723741347968044},{"$f":"IF($C$60=\"Yes\",(Z$58)+($C51)*(1+$D51)^(COUNT($F$41:Z$41)),($C51)*(1+$D$49)^(COUNT($F43:Z43)))","v":74.294494430421437},{"$f":"IF($C$60=\"Yes\",(AA$58)+($C51)*(1+$D51)^(COUNT($F$41:AA$41)),($C51)*(1+$D$49)^(COUNT($F43:AA43)))","v":76.961226943239097},{"$f":"IF($C$60=\"Yes\",(AB$58)+($C51)*(1+$D51)^(COUNT($F$41:AB$41)),($C51)*(1+$D$49)^(COUNT($F43:AB43)))","v":79.727666827037012},{"$f":"IF($C$60=\"Yes\",(AC$58)+($C51)*(1+$D51)^(COUNT($F$41:AC$41)),($C51)*(1+$D$49)^(COUNT($F43:AC43)))","v":82.597692045746385},{"$f":"IF($C$60=\"Yes\",(AD$58)+($C51)*(1+$D51)^(COUNT($F$41:AD$41)),($C51)*(1+$D$49)^(COUNT($F43:AD43)))","v":85.575336805642479},{"$f":"IF($C$60=\"Yes\",(AE$58)+($C51)*(1+$D51)^(COUNT($F$41:AE$41)),($C51)*(1+$D$49)^(COUNT($F43:AE43)))","v":88.664798038269012},{"$f":"IF($C$60=\"Yes\",(AF$58)+($C51)*(1+$D51)^(COUNT($F$41:AF$41)),($C51)*(1+$D$49)^(COUNT($F43:AF43)))","v":91.870442158654896},{"$f":"IF($C$60=\"Yes\",(AG$58)+($C51)*(1+$D51)^(COUNT($F$41:AG$41)),($C51)*(1+$D$49)^(COUNT($F43:AG43)))","v":95.196812110718099},{"$f":"IF($C$60=\"Yes\",(AH$58)+($C51)*(1+$D51)^(COUNT($F$41:AH$41)),($C51)*(1+$D$49)^(COUNT($F43:AH43)))","v":98.648634712271829},{"$f":"IF($C$60=\"Yes\",(AI$58)+($C51)*(1+$D51)^(COUNT($F$41:AI$41)),($C51)*(1+$D$49)^(COUNT($F43:AI43)))","v":102.23082831259262},{"$f":"IF($C$60=\"Yes\",(AJ$58)+($C51)*(1+$D51)^(COUNT($F$41:AJ$41)),($C51)*(1+$D$49)^(COUNT($F43:AJ43)))","v":105.94851077607593}]
["Wholesale","NZD/MWh",{"$f":"0.0242441796347564*1000","v":24.244179634756403},{"$f":"D$49","v":0.03},null,{"$f":"IF($C$60=\"Yes\",(F$58)+($C52)*(1+$D52)^(COUNT($F$41:F$41)),($C52)*(1+$D$49)^(COUNT($F44:F44)))","v":37.07624810680305},{"$f":"IF($C$60=\"Yes\",(G$58)+($C52)*(1+$D52)^(COUNT($F$41:G$41)),($C52)*(1+$D$49)^(COUNT($F44:G44)))","v":38.370106696252194},{"$f":"IF($C$60=\"Yes\",(H$58)+($C52)*(1+$D52)^(COUNT($F$41:H$41)),($C52)*(1+$D$49)^(COUNT($F44:H44)))","v":39.710951744965854},{"$f":"IF($C$60=\"Yes\",(I$58)+($C52)*(1+$D52)^(COUNT($F$41:I$41)),($C52)*(1+$D$49)^(COUNT($F44:I44)))","v":41.10056052829308},{"$f":"IF($C$60=\"Yes\",(J$58)+($C52)*(1+$D52)^(COUNT($F$41:J$41)),($C52)*(1+$D$49)^(COUNT($F44:J44)))","v":42.540780185514151},{"$f":"IF($C$60=\"Yes\",(K$58)+($C52)*(1+$D52)^(COUNT($F$41:K$41)),($C52)*(1+$D$49)^(COUNT($F44:K44)))","v":44.033530560313615},{"$f":"IF($C$60=\"Yes\",(L$58)+($C52)*(1+$D52)^(COUNT($F$41:L$41)),($C52)*(1+$D$49)^(COUNT($F44:L44)))","v":45.580807159972593},{"$f":"IF($C$60=\"Yes\",(M$58)+($C52)*(1+$D52)^(COUNT($F$41:M$41)),($C52)*(1+$D$49)^(COUNT($F44:M44)))","v":47.184684238349561},{"$f":"IF($C$60=\"Yes\",(N$58)+($C52)*(1+$D52)^(COUNT($F$41:N$41)),($C52)*(1+$D$49)^(COUNT($F44:N44)))","v":48.847318007938853},{"$f":"IF($C$60=\"Yes\",(O$58)+($C52)*(1+$D52)^(COUNT($F$41:O$41)),($C52)*(1+$D$49)^(COUNT($F44:O44)))","v":50.570949986525562},{"$f":"IF($C$60=\"Yes\",(P$58)+($C52)*(1+$D52)^(COUNT($F$41:P$41)),($C52)*(1+$D$49)^(COUNT($F44:P44)))","v":52.35791048419555},{"$f":"IF($C$60=\"Yes\",(Q$58)+($C52)*(1+$D52)^(COUNT($F$41:Q$41)),($C52)*(1+$D$49)^(COUNT($F44:Q44)))","v":54.210622236708971},{"$f":"IF($C$60=\"Yes\",(R$58)+($C52)*(1+$D52)^(COUNT($F$41:R$41)),($C52)*(1+$D$49)^(COUNT($F44:R44)))","v":56.13160419150725},{"$f":"IF($C$60=\"Yes\",(S$58)+($C52)*(1+$D52)^(COUNT($F$41:S$41)),($C52)*(1+$D$49)^(COUNT($F44:S44)))","v":58.123475452895846},{"$f":"IF($C$60=\"Yes\",(T$58)+($C52)*(1+$D52)^(COUNT($F$41:T$41)),($C52)*(1+$D$49)^(COUNT($F44:T44)))","v":60.18895939323005},{"$f":"IF($C$60=\"Yes\",(U$58)+($C52)*(1+$D52)^(COUNT($F$41:U$41)),($C52)*(1+$D$49)^(COUNT($F44:U44)))","v":62.330887937227899},{"$f":"IF($C$60=\"Yes\",(V$58)+($C52)*(1+$D52)^(COUNT($F$41:V$41)),($C52)*(1+$D$49)^(COUNT($F44:V44)))","v":64.552206026844743},{"$f":"IF($C$60=\"Yes\",(W$58)+($C52)*(1+$D52)^(COUNT($F$41:W$41)),($C52)*(1+$D$49)^(COUNT($F44:W44)))","v":66.855976274467579},{"$f":"IF($C$60=\"Yes\",(X$58)+($C52)*(1+$D52)^(COUNT($F$41:X$41)),($C52)*(1+$D$49)^(COUNT($F44:X44)))","v":69.245383812525887},{"$f":"IF($C$60=\"Yes\",(Y$58)+($C52)*(1+$D52)^(COUNT($F$41:Y$41)),($C52)*(1+$D$49)^(COUNT($F44:Y44)))","v":71.723741347968044},{"$f":"IF($C$60=\"Yes\",(Z$58)+($C52)*(1+$D52)^(COUNT($F$41:Z$41)),($C52)*(1+$D$49)^(COUNT($F44:Z44)))","v":74.294494430421437},{"$f":"IF($C$60=\"Yes\",(AA$58)+($C52)*(1+$D52)^(COUNT($F$41:AA$41)),($C52)*(1+$D$49)^(COUNT($F44:AA44)))","v":76.961226943239097},{"$f":"IF($C$60=\"Yes\",(AB$58)+($C52)*(1+$D52)^(COUNT($F$41:AB$41)),($C52)*(1+$D$49)^(COUNT($F44:AB44)))","v":79.727666827037012},{"$f":"IF($C$60=\"Yes\",(AC$58)+($C52)*(1+$D52)^(COUNT($F$41:AC$41)),($C52)*(1+$D$49)^(COUNT($F44:AC44)))","v":82.597692045746385},{"$f":"IF($C$60=\"Yes\",(AD$58)+($C52)*(1+$D52)^(COUNT($F$41:AD$41)),($C52)*(1+$D$49)^(COUNT($F44:AD44)))","v":85.575336805642479},{"$f":"IF($C$60=\"Yes\",(AE$58)+($C52)*(1+$D52)^(COUNT($F$41:AE$41)),($C52)*(1+$D$49)^(COUNT($F44:AE44)))","v":88.664798038269012},{"$f":"IF($C$60=\"Yes\",(AF$58)+($C52)*(1+$D52)^(COUNT($F$41:AF$41)),($C52)*(1+$D$49)^(COUNT($F44:AF44)))","v":91.870442158654896},{"$f":"IF($C$60=\"Yes\",(AG$58)+($C52)*(1+$D52)^(COUNT($F$41:AG$41)),($C52)*(1+$D$49)^(COUNT($F44:AG44)))","v":95.196812110718099},{"$f":"IF($C$60=\"Yes\",(AH$58)+($C52)*(1+$D52)^(COUNT($F$41:AH$41)),($C52)*(1+$D$49)^(COUNT($F44:AH44)))","v":98.648634712271829},{"$f":"IF($C$60=\"Yes\",(AI$58)+($C52)*(1+$D52)^(COUNT($F$41:AI$41)),($C52)*(1+$D$49)^(COUNT($F44:AI44)))","v":102.23082831259262},{"$f":"IF($C$60=\"Yes\",(AJ$58)+($C52)*(1+$D52)^(COUNT($F$41:AJ$41)),($C52)*(1+$D$49)^(COUNT($F44:AJ44)))","v":105.94851077607593}]
[null,null,null,null,null,{"$f":"F52*'LCOGH Inputs'!$G$9","v":27.642402755183163},{"$f":"G52*'LCOGH Inputs'!$G$9","v":28.607046214650246},{"$f":"H52*'LCOGH Inputs'!$G$9","v":29.606720689857873},{"$f":"I52*'LCOGH Inputs'!$G$9","v":30.642751238316283},{"$f":"J52*'LCOGH Inputs'!$G$9","v":31.716515004977772},{"$f":"K52*'LCOGH Inputs'!$G$9","v":32.829443339967149},{"$f":"L52*'LCOGH Inputs'!$G$9","v":33.98302400482401},{"$f":"M52*'LCOGH Inputs'!$G$9","v":35.178803471036169},{"$f":"N52*'LCOGH Inputs'!$G$9","v":36.41838931480774},{"$f":"O52*'LCOGH Inputs'!$G$9","v":37.703452712176279},{"$f":"P52*'LCOGH Inputs'!$G$9","v":39.035731038772461},{"$f":"Q52*'LCOGH Inputs'!$G$9","v":40.417030578701912},{"$f":"R52*'LCOGH Inputs'!$G$9","v":41.849229347223741},{"$f":"S52*'LCOGH Inputs'!$G$9","v":43.334280032103457},{"$f":"T52*'LCOGH Inputs'!$G$9","v":44.874213058730405},{"$f":"U52*'LCOGH Inputs'!$G$9","v":46.471139784311021},{"$f":"V52*'LCOGH Inputs'!$G$9","v":48.127255826680916},{"$f":"W52*'LCOGH Inputs'!$G$9","v":49.844844533519712},{"$f":"X52*'LCOGH Inputs'!$G$9","v":51.626280598005408},{"$f":"Y52*'LCOGH Inputs'!$G$9","v":53.474033827207286},{"$f":"Z52*'LCOGH Inputs'!$G$9","v":55.39067306979198},{"$f":"AA52*'LCOGH Inputs'!$G$9","v":57.37887030990381},{"$f":"AB52*'LCOGH Inputs'!$G$9","v":59.441404934379811},{"$f":"AC52*'LCOGH Inputs'!$G$9","v":61.581168180773133},{"$f":"AD52*'LCOGH Inputs'!$G$9","v":63.80116777398456},{"$f":"AE52*'LCOGH Inputs'!$G$9","v":66.10453275964278},{"$f":"AF52*'LCOGH Inputs'!$G$9","v":68.494518542730475},{"$f":"AG52*'LCOGH Inputs'!$G$9","v":70.974512140324265},{"$f":"AH52*'LCOGH Inputs'!$G$9","v":73.548037657704882},{"$f":"AI52*'LCOGH Inputs'!$G$9","v":76.218761997499612},{"$f":"AJ52*'LCOGH Inputs'!$G$9","v":78.990500811941061}]
[]
["Pounds of carbon emitted per kWh of gas",null,{"$f":"0.92","v":0.92},null,null,"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01"]
["Carbon cost per tonne",null,{"$f":"'HV Quantity Inputs'!C104","v":4.4999999999999984E-2},null,null,24.5,{"$f":"F56*1.045","v":25.602499999999999},{"$f":"G56*(1+$C$56)","v":26.754612499999997},{"$f":"H56*(1+$C$56)","v":27.958570062499994},29.216705715312493,30.531457472501554,31.905373058764123,33.341114846408509,34.84146501449689,36.409330940149246,38.047750832455961,39.759899619916474,41.549095102812714,43.418804382439284,45.372650579649047,47.41441985573325,49.548068749241246,51.777731842957095,54.107729775890164,56.542577615805214,59.086993608516444,61.74590832089968,64.524474195340161,67.428075534130471,70.462338933166336,73.633144185158812,76.94663567349096,80.409234278798053,84.027649821343957,87.808894063304422,91.76029429615312]
["Carbon cost per pound of gas",null,null,null,null,{"$f":"F56/1000/2.2","v":1.1136363636363635E-2},{"$f":"G56/1000/2.2","v":1.1637499999999999E-2},1.2161187499999998E-2,1.2708440937499996E-2,1.3280320779687495E-2,1.3877935214773433E-2,1.4502442299438239E-2,1.5155052202912958E-2,1.5837029552044041E-2,1.6549695881886019E-2,1.729443219657089E-2,1.8072681645416578E-2,1.888595231946032E-2,1.9735820173836037E-2,2.0623932081658657E-2,2.1552009025333291E-2,2.2521849431473291E-2,2.3535332655889585E-2,2.4594422625404618E-2,2.5701171643547824E-2,2.6857724367507472E-2,2.8066321964045307E-2,2.9329306452427342E-2,3.0649125242786571E-2,3.2028335878711969E-2,3.3469610993254004E-2,3.4975743487950434E-2,3.6549651944908203E-2,3.819438628242907E-2,3.9913133665138364E-2,4.1709224680069601E-2]
["Cost per MWh of Gas",null,null,null,null,{"$f":"(1/$C$55)*F57*1000","v":12.10474308300395},{"$f":"(1/$C$55)*G57*1000","v":12.649456521739127},13.21868206521739,13.813522758152168,14.435131282269015,15.084712189971123,15.763524238519823,16.472882829253212,17.214162556569608,17.988799871615239,18.798295865837922,19.644219179800626,20.52820904289165,21.451978449821777,22.417317480063755,23.426096766666621,24.48027112116662,25.581883321619113,26.733068071091974,27.936056134291114,29.193178660334208,30.506871700049246,31.879680926551455,33.314266568246275,34.813408563817354,36.380011949189132,38.01711248690264,39.727882548813263,41.515637263509852,43.383840940367783,45.336113782684343]
[]
["Carbon Adjusted Price per MWh",null,{"$f":"'H2 for Pipeline Blending'!Q10","v":"Yes"}]
[]
["Amount of Gas Blended"]
["Agriculture/ Forestry/ Fishing",null,"GWh",null,null,{"$f":"IF(F$45<F$52+'Hydrogen Model Dashboard'!$B$44,F35,0)","v":0},{"$f":"IF(G$45<G$52+'Hydrogen Model Dashboard'!$B$44,G35,0)","v":0},{"$f":"IF(H$45<H$52+'Hydrogen Model Dashboard'!$B$44,H35,0)","v":0},{"$f":"IF(I$45<I$52+'Hydrogen Model Dashboard'!$B$44,I35,0)","v":0},{"$f":"IF(J$45<J$52+'Hydrogen Model Dashboard'!$B$44,J35,0)","v":0},{"$f":"IF(K$45<K$52+'Hydrogen Model Dashboard'!$B$44,K35,0)","v":0},{"$f":"IF(L$45<L$52+'Hydrogen Model Dashboard'!$B$44,L35,0)","v":0},{"$f":"IF(M$45<M$52+'Hydrogen Model Dashboard'!$B$44,M35,0)","v":0},{"$f":"IF(N$45<N$52+'Hydrogen Model Dashboard'!$B$44,N35,0)","v":0},{"$f":"IF(O$45<O$52+'Hydrogen Model Dashboard'!$B$44,O35,0)","v":0},{"$f":"IF(P$45<P$52+'Hydrogen Model Dashboard'!$B$44,P35,0)","v":0},{"$f":"IF(Q$45<Q$52+'Hydrogen Model Dashboard'!$B$44,Q35,0)","v":0},{"$f":"IF(R$45<R$52+'Hydrogen Model Dashboard'!$B$44,R35,0)","v":0},{"$f":"IF(S$45<S$52+'Hydrogen Model Dashboard'!$B$44,S35,0)","v":0},{"$f":"IF(T$45<T$52+'Hydrogen Model Dashboard'!$B$44,T35,0)","v":0},{"$f":"IF(U$45<U$52+'Hydrogen Model Dashboard'!$B$44,U35,0)","v":0},{"$f":"IF(V$45<V$52+'Hydrogen Model Dashboard'!$B$44,V35,0)","v":0},{"$f":"IF(W$45<W$52+'Hydrogen Model Dashboard'!$B$44,W35,0)","v":0},{"$f":"IF(X$45<X$52+'Hydrogen Model Dashboard'!$B$44,X35,0)","v":0},{"$f":"IF(Y$45<Y$52+'Hydrogen Model Dashboard'!$B$44,Y35,0)","v":0},{"$f":"IF(Z$45<Z$52+'Hydrogen Model Dashboard'!$B$44,Z35,0)","v":0},{"$f":"IF(AA$45<AA$52+'Hydrogen Model Dashboard'!$B$44,AA35,0)","v":0},{"$f":"IF(AB$45<AB$52+'Hydrogen Model Dashboard'!$B$44,AB35,0)","v":0},{"$f":"IF(AC$45<AC$52+'Hydrogen Model Dashboard'!$B$44,AC35,0)","v":0},{"$f":"IF(AD$45<AD$52+'Hydrogen Model Dashboard'!$B$44,AD35,0)","v":0},{"$f":"IF(AE$45<AE$52+'Hydrogen Model Dashboard'!$B$44,AE35,0)","v":0},{"$f":"IF(AF$45<AF$52+'Hydrogen Model Dashboard'!$B$44,AF35,0)","v":0},{"$f":"IF(AG$45<AG$52+'Hydrogen Model Dashboard'!$B$44,AG35,0)","v":1239.9235104416643},{"$f":"IF(AH$45<AH$52+'Hydrogen Model Dashboard'!$B$44,AH35,0)","v":1245.257153321455},{"$f":"IF(AI$45<AI$52+'Hydrogen Model Dashboard'!$B$44,AI35,0)","v":1250.6137393474396},{"$f":"IF(AJ$45<AJ$52+'Hydrogen Model Dashboard'!$B$44,AJ35,0)","v":1255.9933672116319}]
["Industrial",null,"GWh",null,null,{"$f":"IF(F$45<F$51+'Hydrogen Model Dashboard'!$B$44,F36,0)","v":0},{"$f":"IF(G$45<G$51+'Hydrogen Model Dashboard'!$B$44,G36,0)","v":0},{"$f":"IF(H$45<H$51+'Hydrogen Model Dashboard'!$B$44,H36,0)","v":0},{"$f":"IF(I$45<I$51+'Hydrogen Model Dashboard'!$B$44,I36,0)","v":0},{"$f":"IF(J$45<J$51+'Hydrogen Model Dashboard'!$B$44,J36,0)","v":0},{"$f":"IF(K$45<K$51+'Hydrogen Model Dashboard'!$B$44,K36,0)","v":0},{"$f":"IF(L$45<L$51+'Hydrogen Model Dashboard'!$B$44,L36,0)","v":0},{"$f":"IF(M$45<M$51+'Hydrogen Model Dashboard'!$B$44,M36,0)","v":0},{"$f":"IF(N$45<N$51+'Hydrogen Model Dashboard'!$B$44,N36,0)","v":0},{"$f":"IF(O$45<O$51+'Hydrogen Model Dashboard'!$B$44,O36,0)","v":0},{"$f":"IF(P$45<P$51+'Hydrogen Model Dashboard'!$B$44,P36,0)","v":0},{"$f":"IF(Q$45<Q$51+'Hydrogen Model Dashboard'!$B$44,Q36,0)","v":0},{"$f":"IF(R$45<R$51+'Hydrogen Model Dashboard'!$B$44,R36,0)","v":0},{"$f":"IF(S$45<S$51+'Hydrogen Model Dashboard'!$B$44,S36,0)","v":0},{"$f":"IF(T$45<T$51+'Hydrogen Model Dashboard'!$B$44,T36,0)","v":0},{"$f":"IF(U$45<U$51+'Hydrogen Model Dashboard'!$B$44,U36,0)","v":0},{"$f":"IF(V$45<V$51+'Hydrogen Model Dashboard'!$B$44,V36,0)","v":0},{"$f":"IF(W$45<W$51+'Hydrogen Model Dashboard'!$B$44,W36,0)","v":0},{"$f":"IF(X$45<X$51+'Hydrogen Model Dashboard'!$B$44,X36,0)","v":0},{"$f":"IF(Y$45<Y$51+'Hydrogen Model Dashboard'!$B$44,Y36,0)","v":0},{"$f":"IF(Z$45<Z$51+'Hydrogen Model Dashboard'!$B$44,Z36,0)","v":0},{"$f":"IF(AA$45<AA$51+'Hydrogen Model Dashboard'!$B$44,AA36,0)","v":0},{"$f":"IF(AB$45<AB$51+'Hydrogen Model Dashboard'!$B$44,AB36,0)","v":0},{"$f":"IF(AC$45<AC$51+'Hydrogen Model Dashboard'!$B$44,AC36,0)","v":0},{"$f":"IF(AD$45<AD$51+'Hydrogen Model Dashboard'!$B$44,AD36,0)","v":0},{"$f":"IF(AE$45<AE$51+'Hydrogen Model Dashboard'!$B$44,AE36,0)","v":0},{"$f":"IF(AF$45<AF$51+'Hydrogen Model Dashboard'!$B$44,AF36,0)","v":0},{"$f":"IF(AG$45<AG$51+'Hydrogen Model Dashboard'!$B$44,AG36,0)","v":8.4970360494945378},{"$f":"IF(AH$45<AH$51+'Hydrogen Model Dashboard'!$B$44,AH36,0)","v":8.2800194093725015},{"$f":"IF(AI$45<AI$51+'Hydrogen Model Dashboard'!$B$44,AI36,0)","v":8.0685454339885609},{"$f":"IF(AJ$45<AJ$51+'Hydrogen Model Dashboard'!$B$44,AJ36,0)","v":7.8624725621592884}]
["Commercial",null,"GWh",null,null,{"$f":"IF(F$45<F$50+'Hydrogen Model Dashboard'!$B$44,F37,0)","v":0},{"$f":"IF(G$45<G$50+'Hydrogen Model Dashboard'!$B$44,G37,0)","v":0},{"$f":"IF(H$45<H$50+'Hydrogen Model Dashboard'!$B$44,H37,0)","v":0},{"$f":"IF(I$45<I$50+'Hydrogen Model Dashboard'!$B$44,I37,0)","v":0},{"$f":"IF(J$45<J$50+'Hydrogen Model Dashboard'!$B$44,J37,0)","v":0},{"$f":"IF(K$45<K$50+'Hydrogen Model Dashboard'!$B$44,K37,0)","v":0},{"$f":"IF(L$45<L$50+'Hydrogen Model Dashboard'!$B$44,L37,0)","v":0},{"$f":"IF(M$45<M$50+'Hydrogen Model Dashboard'!$B$44,M37,0)","v":0},{"$f":"IF(N$45<N$50+'Hydrogen Model Dashboard'!$B$44,N37,0)","v":0},{"$f":"IF(O$45<O$50+'Hydrogen Model Dashboard'!$B$44,O37,0)","v":0},{"$f":"IF(P$45<P$50+'Hydrogen Model Dashboard'!$B$44,P37,0)","v":0},{"$f":"IF(Q$45<Q$50+'Hydrogen Model Dashboard'!$B$44,Q37,0)","v":0},{"$f":"IF(R$45<R$50+'Hydrogen Model Dashboard'!$B$44,R37,0)","v":0},{"$f":"IF(S$45<S$50+'Hydrogen Model Dashboard'!$B$44,S37,0)","v":0},{"$f":"IF(T$45<T$50+'Hydrogen Model Dashboard'!$B$44,T37,0)","v":0},{"$f":"IF(U$45<U$50+'Hydrogen Model Dashboard'!$B$44,U37,0)","v":0},{"$f":"IF(V$45<V$50+'Hydrogen Model Dashboard'!$B$44,V37,0)","v":0},{"$f":"IF(W$45<W$50+'Hydrogen Model Dashboard'!$B$44,W37,0)","v":0},{"$f":"IF(X$45<X$50+'Hydrogen Model Dashboard'!$B$44,X37,0)","v":0},{"$f":"IF(Y$45<Y$50+'Hydrogen Model Dashboard'!$B$44,Y37,0)","v":0},{"$f":"IF(Z$45<Z$50+'Hydrogen Model Dashboard'!$B$44,Z37,0)","v":0},{"$f":"IF(AA$45<AA$50+'Hydrogen Model Dashboard'!$B$44,AA37,0)","v":0},{"$f":"IF(AB$45<AB$50+'Hydrogen Model Dashboard'!$B$44,AB37,0)","v":0},{"$f":"IF(AC$45<AC$50+'Hydrogen Model Dashboard'!$B$44,AC37,0)","v":0},{"$f":"IF(AD$45<AD$50+'Hydrogen Model Dashboard'!$B$44,AD37,0)","v":0},{"$f":"IF(AE$45<AE$50+'Hydrogen Model Dashboard'!$B$44,AE37,0)","v":0},{"$f":"IF(AF$45<AF$50+'Hydrogen Model Dashboard'!$B$44,AF37,0)","v":0},{"$f":"IF(AG$45<AG$50+'Hydrogen Model Dashboard'!$B$44,AG37,0)","v":619.05283620783746},{"$f":"IF(AH$45<AH$50+'Hydrogen Model Dashboard'!$B$44,AH37,0)","v":647.47783532552182},{"$f":"IF(AI$45<AI$50+'Hydrogen Model Dashboard'!$B$44,AI37,0)","v":677.20802283357011},{"$f":"IF(AJ$45<AJ$50+'Hydrogen Model Dashboard'!$B$44,AJ37,0)","v":708.30332896196353}]
["Residential",null,"GWh",null,null,{"$f":"IF(F$45<F$49+'Hydrogen Model Dashboard'!$B$44,F38,0)","v":0},{"$f":"IF(G$45<G$49+'Hydrogen Model Dashboard'!$B$44,G38,0)","v":0},{"$f":"IF(H$45<H$49+'Hydrogen Model Dashboard'!$B$44,H38,0)","v":0},{"$f":"IF(I$45<I$49+'Hydrogen Model Dashboard'!$B$44,I38,0)","v":0},{"$f":"IF(J$45<J$49+'Hydrogen Model Dashboard'!$B$44,J38,0)","v":0},{"$f":"IF(K$45<K$49+'Hydrogen Model Dashboard'!$B$44,K38,0)","v":0},{"$f":"IF(L$45<L$49+'Hydrogen Model Dashboard'!$B$44,L38,0)","v":0},{"$f":"IF(M$45<M$49+'Hydrogen Model Dashboard'!$B$44,M38,0)","v":0},{"$f":"IF(N$45<N$49+'Hydrogen Model Dashboard'!$B$44,N38,0)","v":0},{"$f":"IF(O$45<O$49+'Hydrogen Model Dashboard'!$B$44,O38,0)","v":0},{"$f":"IF(P$45<P$49+'Hydrogen Model Dashboard'!$B$44,P38,0)","v":0},{"$f":"IF(Q$45<Q$49+'Hydrogen Model Dashboard'!$B$44,Q38,0)","v":0},{"$f":"IF(R$45<R$49+'Hydrogen Model Dashboard'!$B$44,R38,0)","v":0},{"$f":"IF(S$45<S$49+'Hydrogen Model Dashboard'!$B$44,S38,0)","v":0},{"$f":"IF(T$45<T$49+'Hydrogen Model Dashboard'!$B$44,T38,0)","v":0},{"$f":"IF(U$45<U$49+'Hydrogen Model Dashboard'!$B$44,U38,0)","v":0},{"$f":"IF(V$45<V$49+'Hydrogen Model Dashboard'!$B$44,V38,0)","v":0},{"$f":"IF(W$45<W$49+'Hydrogen Model Dashboard'!$B$44,W38,0)","v":0},{"$f":"IF(X$45<X$49+'Hydrogen Model Dashboard'!$B$44,X38,0)","v":0},{"$f":"IF(Y$45<Y$49+'Hydrogen Model Dashboard'!$B$44,Y38,0)","v":0},{"$f":"IF(Z$45<Z$49+'Hydrogen Model Dashboard'!$B$44,Z38,0)","v":0},{"$f":"IF(AA$45<AA$49+'Hydrogen Model Dashboard'!$B$44,AA38,0)","v":0},{"$f":"IF(AB$45<AB$49+'Hydrogen Model Dashboard'!$B$44,AB38,0)","v":0},{"$f":"IF(AC$45<AC$49+'Hydrogen Model Dashboard'!$B$44,AC38,0)","v":0},{"$f":"IF(AD$45<AD$49+'Hydrogen Model Dashboard'!$B$44,AD38,0)","v":0},{"$f":"IF(AE$45<AE$49+'Hydrogen Model Dashboard'!$B$44,AE38,0)","v":0},{"$f":"IF(AF$45<AF$49+'Hydrogen Model Dashboard'!$B$44,AF38,0)","v":0},{"$f":"IF(AG$45<AG$49+'Hydrogen Model Dashboard'!$B$44,AG38,0)","v":80.408510233192303},{"$f":"IF(AH$45<AH$49+'Hydrogen Model Dashboard'!$B$44,AH38,0)","v":80.12478644910874},{"$f":"IF(AI$45<AI$49+'Hydrogen Model Dashboard'!$B$44,AI38,0)","v":79.842063792709567},{"$f":"IF(AJ$45<AJ$49+'Hydrogen Model Dashboard'!$B$44,AJ38,0)","v":79.560338731486411}]
["Total Potential to Blend",null,"GWh",null,null,{"$f":"SUM(F35:F38)","v":1393.9911233587734},1406.4507542733168,1419.3314374615979,1432.650805169508,1446.4273161365068,1460.6802930097429,1475.4299614893182,1490.6974912838473,1506.5050389591026,1522.8757927663478,1539.8340195409485,1557.4051137660156,1575.6156489001889,1594.4934310732431,1614.0675552579455,1634.3684640316012,1655.4280090459174,1677.2795153292934,1699.957848551328,1723.4994853853157,1747.942587110741,1773.3270766043015,1799.6947188748218,1827.0892053045604,1855.556241766873,1885.1436407980163,1915.9014180090296,1947.8818929321887,1981.1397945054582,2015.7323714077079,2051.7195074672413]
[]
["Tonnes of Hydrogen Required",null,"Tonnes",null,null,{"$f":"$C$44*SUM(F63:F66)*1000","v":0},{"$f":"$C$44*SUM(G63:G66)*1000","v":0},{"$f":"$C$44*SUM(H63:H66)*1000","v":0},{"$f":"$C$44*SUM(I63:I66)*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$C$44*SUM(AD63:AD66)*1000","v":0},{"$f":"$C$44*SUM(AE63:AE66)*1000","v":0},0,58436456.787965663,59434193.835163742,60471971.142231241,61551585.22401724]
[]
["Gap in Price to Blend vs Wholesale",null,null,null,null,{"$f":"F45-F52","v":116.86602236898405},{"$f":"G45-G52","v":108.53216906471262},{"$f":"H45-H52","v":104.4085390415257},100.30313803138915,96.212241986815698,92.132112182119812,88.058990365211869,83.989093848618396,79.918610532312684,75.843693850785655,71.760457636614262,67.664970892602611,63.553252464375007,59.421265605090042,55.264912423719963,51.08002820810232,46.862375613716168,42.607638708866318,38.311416866673412,33.969218493966423,29.576454586853245,25.128432102409931,20.620347135571564,16.047277889933753,11.404177430778077,6.6858662082196645,1.8870243379370777,-2.997816373515036,-7.9742806722924797,-13.048158383737771,-18.225413236268153]
[]
["Avoided Tonnes of Carbon",null,null,null,null,{"$f":"SUM(F63:F66)","v":0},{"$f":"G47-G54","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Q47-Q54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE47-AE54","v":0},0,0,0,0,0]
["Tonnes Avoided Carbon per MWh of H2",null,{"$f":"C55/2.2*1000/1000","v":0.41818181818181815},null,null,{"$f":"$C$74*SUM(F63:F66)*1000","v":0},{"$f":"$C$74*SUM(G63:G66)*1000","v":0},{"$f":"$C$74*SUM(H63:H66)*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814568.79158982425,828476.64133864606,842942.62804322329,857991.79403175542]
[]
[null,null,{"$f":"C55/2.2","v":0.41818181818181815}]
[]
[null,null,{"$f":"C76*1000/1000","v":0.41818181818181815}]

{"sheet":"LCOE&S Inputs","index":10,"n_rows":114,"n_cols":32,"rows_kept":114,"cut":false,"hidden":true,"merged":[]}
["Levelized Cost of Energy and Storage Assumptions "]
[]
[]
[]
[]
["Isolated Systems Medium","Data sourced from Lazard LCOE estimates, DNV GL and Castalia Past Project Experience"]
[]
["Scale",null,"Fixed Average Annual O&M Costs","Capacity","Lifetime","Capital Cost per MW","Variable O&M costs "," Diesel Cost/Litre","Change in Fuel Cost YoY","Heat Rate","Capacity Factor","Capital Cost Change YoY","BTU per Litre of Diesel","Litres per MMBTU","Fuel Costs","BTU/kWh to MMBtu/MWh"]
[null,null,"[$/MWh]","[MW]","[Number]","[$/MW]","[$/MWh]","[$/Litre]","[$]","BTU/KWh","[%]","[%]","[BTU per Litre]","[Litres per MMBTu]","[$/MMBTu]","BTU/kWh to MMBtu/MWh"]
["Diesel Generator 95% Capacity",null,1,1,20,{"$f":"650*1000","v":650000},10,{"$f":"0.91*'LCOGH Inputs'!G9","v":0.67845555555555559},0.01,9500,0.95,-5.0000000000000001E-3,34210,{"$f":"1000000/M10","v":29.231218941829873},{"$f":"H10*N10","v":19.832082886745265},{"$f":"1/1000","v":1E-3}]
["Diesel Generator 70% Capacity",null,1,1,20,{"$f":"650*1000","v":650000},10,{"$f":"0.91*'LCOGH Inputs'!G9","v":0.67845555555555559},0.01,9500,0.82599999999999996,-5.0000000000000001E-3,34210,{"$f":"1000000/M11","v":29.231218941829873},{"$f":"H11*N11","v":19.832082886745265},{"$f":"1/1000","v":1E-3}]
[]
[null,null,"Fixed Average Annual O&M Costs","Capacity","Lifetime","Capital Cost per MW","Capacity Factor","Capital Cost Change YoY"]
[null,null,"[$/Year]","[MW]","[Number]","[$/MW]","[%]","[%]"]
["Solar 17% Capacity",null,{"$f":"19*1000","v":19000},1,20,{"$f":"(1600)*1000","v":1600000},0.17399999999999999,-1.4999999999999999E-2]
[]
[]
[null,null,"Capex per MW","MW","O&M Costs","Lifetime","HHV Efficiency","Hours of Utilization","Capex Change YoY"]
[null,null,"[$/MW]","[MW]","[% CAPEX]","[Years]","[%]","[Hours]","[%]"]
["Hydrogen Fuel Cell (PEM)",null,{"$f":"2400*1000","v":2400000},1,0.05,20,0.45,24,-0.01]
[]
[]
[null,null,"Battery Power  Capacity Needed","Battery Storage Required","Battery Efficiency","Lifetime","Days of Operation","Cycles per Day","Variable O&M","Fixed O&M","Charging Cost (Solar)","Unit Cost for Capacity","Unit Cost for Storage","Capex Change YoY","Charging Cost Change YoY"]
[null,null,"[MW]","[MWh]","[%]","[Number]","[Number]","[Number]","[$/MWh]","[% Capex]","[$/MWh]","[$/MW]","[$/MWh]","[%]","[%]"]
["Lithium Ion + Solar",null,1,{"$f":"(1-$G$15)*D15*24","v":19.824000000000002},0.87,15,365,1,3,0.03,105,{"$f":"AVERAGE(58000,255000)","v":156500},{"$f":"AVERAGE(226000,534000)","v":380000},-1.4999999999999999E-2,-5.0000000000000001E-3]
["Other Battery + Solar",null,1,{"$f":"(1-$G$15)*D15*24","v":19.824000000000002},0.87,15,365,1,3,0.03,105,{"$f":"AVERAGE(58000,255000)","v":156500},{"$f":"AVERAGE(226000,534000)","v":380000},-1.4999999999999999E-2,-5.0000000000000001E-3]
[]
[]
["Isolated Systems Micro",null,null,"Data sourced from Lazard LCOE estimates, DNV GL and Castalia Past Project Experience"]
[]
[null,null,"Fixed Average Annual O&M Costs","Capacity","Lifetime","Capital Cost per MW","Variable O&M costs "," Diesel Cost/Litre","Change in Fuel Cost YoY","Heat Rate","Capacity Factor","Capital Cost Change YoY","BTU per Litre of Diesel","Litres per MMBTU","Fuel Costs","BTU/kWh to MMBtu/MWh"]
[null,null,"[$/MWh]","[MW]","[Number]","[$/MW]","[$/MWh]","[$/Litre]","[$]","BTU/KWh","[%]","[%]","[BTU per Litre]","[Litres per MMBTu]","[$/MMBTu]","BTU/kWh to MMBtu/MWh"]
["Diesel Generator 95% Capacity",null,1,0.2,20,{"$f":"650*1000","v":650000},10,{"$f":"0.91*'LCOGH Inputs'!G9","v":0.67845555555555559},0.01,9500,0.95,-5.0000000000000001E-3,34210,{"$f":"1000000/M33","v":29.231218941829873},{"$f":"H33*N33","v":19.832082886745265},{"$f":"1/1000","v":1E-3}]
["Diesel Generator 70% Capacity",null,1,0.2,20,{"$f":"650*1000","v":650000},10,{"$f":"0.91*'LCOGH Inputs'!G9","v":0.67845555555555559},0.01,9500,0.82599999999999996,-5.0000000000000001E-3,34210,{"$f":"1000000/M34","v":29.231218941829873},{"$f":"H34*N34","v":19.832082886745265},{"$f":"1/1000","v":1E-3}]
[]
[null,null,"Fixed Average Annual O&M Costs","Capacity","Lifetime","Capital Cost per MW","Capacity Factor","Capital Cost Change YoY"]
[null,null,"[$/Year]","[MW]","[Number]","[$/MW]","[%]","[%]"]
["Solar 17% Capacity",null,{"$f":"C15/5","v":3800},0.2,20,{"$f":"(1600)*1000","v":1600000},0.17399999999999999,-1.4999999999999999E-2]
[]
[]
[null,null,"Capex per MW","MW","O&M Costs","Lifetime","HHV Efficiency","Hours of Utilization","Capex Change YoY"]
[null,null,"[$/MW]","[MW]","[% CAPEX]","[Years]","[%]","[Hours]","[%]"]
["Hydrogen Fuel Cell (PEM)",null,{"$f":"2400*1000","v":2400000},0.2,0.05,20,0.45,24,-0.01]
[]
[]
[null,null,"Battery Power  Capacity Needed","Battery Storage Required","Battery Efficiency","Lifetime","Days of Operation","Cycles per Day","Variable O&M","Fixed O&M","Charging Cost (Solar)","Unit Cost for Capacity","Unit Cost for Storage","Capex Change YoY","Charging Cost Change YoY"]
[null,null,"[MW]","[MWh]","[%]","[Number]","[Number]","[Number]","[$/MWh]","[% Capex]","[$/MWh]","[$/MW]","[$/MWh]","[%]","[%]"]
["Lithium Ion + Solar",null,0.2,{"$f":"(1-$G$38)*D38*24","v":3.9648000000000003},0.87,15,365,1,3,0.03,104,{"$f":"AVERAGE(227000,356000)","v":291500},{"$f":"AVERAGE(271000,661000)","v":466000},-1.4999999999999999E-2,-5.0000000000000001E-3]
["Other Battery + Solar",null,0.2,{"$f":"(1-$G$38)*D38*24","v":3.9648000000000003},0.87,15,365,1,3,0.03,104,{"$f":"AVERAGE(227000,356000)","v":291500},{"$f":"AVERAGE(271000,661000)","v":466000},-1.4999999999999999E-2,-5.0000000000000001E-3]
[]
[]
["Storage plus Generation (Load Shifting)",null,null,"Data sourced from Lazard LCOE estimates, DNV GL and Castalia Past Project Experience"]
[]
["Scale",null,"Benchmark Technology $/MWh ","Change YoY"]
[null,null,"[$]","[KW]"]
["Alternative Power",null,90,-2.5000000000000001E-3]
["Hydro from Dams",null,80,-2.5000000000000001E-3]
[]
[null,null,"Capex per MW","MW","O&M Costs","Lifetime","HHV Efficiency","Hours of Utilization","Capex Change YoY"]
[null,null,"[$/MW]","[MW]","[% CAPEX]","[Years]","[%]","[Hours]","[%]"]
["Hydrogen Fuel Cell (PEM)",null,{"$f":"1500*1000","v":1500000},100,0.05,20,0.55000000000000004,6.9,{"$f":"IF('LCOGH Inputs'!I9=\"Base\",-0.01,IF('LCOGH Inputs'!I9=\"High\",-0.02,0))","v":-0.01}]
[]
[null,null,"Battery Power  Capacity Needed","Battery Storage Required","Battery Efficiency","Lifetime","Days of Operation","Cycles per Day","Variable O&M","Fixed O&M","Charging Cost (Solar)","Unit Cost for Capacity","Unit Cost for Storage","Capex Change YoY","Charging Cost Change YoY"]
[null,null,"[MW]","[MWh]","[%]","[Number]","[Number]","[Number]","[$/MWh]","[% Capex]","[$/MWh]","[$/MW]","[$/MWh]","[%]","[%]"]
["Lithium Ion + Solar",null,100,690,0.87,15,350,1,3,0.03,60,55000,296000,-0.01,-5.0000000000000001E-3]
["Other Battery + Solar",null,100,690,0.87,15,350,1,3,0.03,60,55000,296000,-0.01,-5.0000000000000001E-3]
[]
[]
[]
["Other"]
[]
["Hydrogen Cost USD/kg"]
[]
[null,2020,{"$f":"B74+1","v":2021},{"$f":"C74+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Efficient Cost",{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!C348,'LCOGH2 Calc'!C348*'LCOGH Inputs'!$G$9)","v":3.8294097133280371},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!D348,'LCOGH2 Calc'!D348*'LCOGH Inputs'!$G$9)","v":3.6542854666906668},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!E348,'LCOGH2 Calc'!E348*'LCOGH Inputs'!$G$9)","v":3.585061959862974},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!F348,'LCOGH2 Calc'!F348*'LCOGH Inputs'!$G$9)","v":3.5175049392955775},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!G348,'LCOGH2 Calc'!G348*'LCOGH Inputs'!$G$9)","v":3.4515677157295981},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!H348,'LCOGH2 Calc'!H348*'LCOGH Inputs'!$G$9)","v":3.3872050433441148},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!I348,'LCOGH2 Calc'!I348*'LCOGH Inputs'!$G$9)","v":3.3243730727657828},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!J348,'LCOGH2 Calc'!J348*'LCOGH Inputs'!$G$9)","v":3.2630293056459689},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!K348,'LCOGH2 Calc'!K348*'LCOGH Inputs'!$G$9)","v":3.2031325507525255},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!L348,'LCOGH2 Calc'!L348*'LCOGH Inputs'!$G$9)","v":3.1446428815251544},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!M348,'LCOGH2 Calc'!M348*'LCOGH Inputs'!$G$9)","v":3.0875215950450201},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!N348,'LCOGH2 Calc'!N348*'LCOGH Inputs'!$G$9)","v":3.0317311723709346},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!O348,'LCOGH2 Calc'!O348*'LCOGH Inputs'!$G$9)","v":2.9772352401960758},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!P348,'LCOGH2 Calc'!P348*'LCOGH Inputs'!$G$9)","v":2.9239985337807433},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Q348,'LCOGH2 Calc'!Q348*'LCOGH Inputs'!$G$9)","v":2.8719868611181592},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!R348,'LCOGH2 Calc'!R348*'LCOGH Inputs'!$G$9)","v":2.8211670682917962},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!S348,'LCOGH2 Calc'!S348*'LCOGH Inputs'!$G$9)","v":2.7715070059841023},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!T348,'LCOGH2 Calc'!T348*'LCOGH Inputs'!$G$9)","v":2.7229754970978579},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!U348,'LCOGH2 Calc'!U348*'LCOGH Inputs'!$G$9)","v":2.6755423054527188},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!V348,'LCOGH2 Calc'!V348*'LCOGH Inputs'!$G$9)","v":2.6291781055207579},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!W348,'LCOGH2 Calc'!W348*'LCOGH Inputs'!$G$9)","v":2.5838544531660368},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!X348,'LCOGH2 Calc'!X348*'LCOGH Inputs'!$G$9)","v":2.5395437573544535},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Y348,'LCOGH2 Calc'!Y348*'LCOGH Inputs'!$G$9)","v":2.4962192528012084},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!Z348,'LCOGH2 Calc'!Z348*'LCOGH Inputs'!$G$9)","v":2.4538549735243813},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AA348,'LCOGH2 Calc'!AA348*'LCOGH Inputs'!$G$9)","v":2.412425727274143},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AB348,'LCOGH2 Calc'!AB348*'LCOGH Inputs'!$G$9)","v":2.371907070808176},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AC348,'LCOGH2 Calc'!AC348*'LCOGH Inputs'!$G$9)","v":2.332275285984875},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AD348,'LCOGH2 Calc'!AD348*'LCOGH Inputs'!$G$9)","v":2.2935073566468422},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AE348,'LCOGH2 Calc'!AE348*'LCOGH Inputs'!$G$9)","v":2.2555809462681431},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AF348,'LCOGH2 Calc'!AF348*'LCOGH Inputs'!$G$9)","v":2.2184743763396728},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH2 Calc'!AG348,'LCOGH2 Calc'!AG348*'LCOGH Inputs'!$G$9)","v":2.182166605467855}]
["Micro Scale Onsite Wind Production",41.007808231898132,37.35210224588505,36.200801078216429,35.087965464193907,34.012297630536686,32.972543785101315,31.967492623618032,30.995973887167899,30.056856968676058,29.149049566755075,28.271496385288778,27.42317787720188,26.603109030913508,25.810338198023736,25.04394596083165,24.303044038331041,23.586774229375898,22.89430739175226,22.224842455936084,21.577605472358087,20.951848691036695,20.346849672479088,19.761910428787296,19.196356593943101,18.649536622279655,18.120821014182042,17.609601568091268,17.115290657917633,16.637320535000011,16.175142653776689,15.728227020361977]
[]
[]
["Energy output ","kg of H2 per MWh","WACC"]
["[KWh per kg H2]","[kg per MWh]","[%]"]
[{"$f":"39.4","v":39.4},{"$f":"1000/A81","v":25.38071065989848},0.08]
[]
[]
["Hydrogen Storage (Sourced Zen - converted to USD)"]
[]
[]
[null,"Small Scale","Large Scale"]
["Daily Storage Capacity kg",500,{"$f":"1000*18","v":18000}]
["Life of Storage/Dispensary",20,20]
["Balance of Plant and Storage CAPEX",{"$f":"1500000*'LCOGH Inputs'!G11","v":1223850},{"$f":"1550000*18*'LCOGH Inputs'!G11","v":22763610}]
["Cost of Energy per KWh",{"$f":"0.105197","v":0.105197},{"$f":"0.0808624741763049","v":8.0862474176304905E-2}]
["Fixed opex % Capex",0.05,0.05]
["KWh per kg of compression",7,1]
["Days of Operation",365,365]
["Capex Escalation",-0.01,-1.4999999999999999E-2]
["Power Cost Escalation",-2.5000000000000001E-3,-2.5000000000000001E-3]
[]
["Small Scale Storage & Dispensing",2020,{"$f":"B98+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["CAPEX",{"$f":"B90","v":1223850},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:C98)","v":1211611.5},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:D98)","v":1199495.385},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:E98)","v":1187500.4311499998},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:F98)","v":1175625.4268385},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:G98)","v":1163869.172570115},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:H98)","v":1152230.4808444136},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:I98)","v":1140708.1760359695},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:J98)","v":1129301.0942756098},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:K98)","v":1118008.0833328536},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:L98)","v":1106828.0024995252},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:M98)","v":1095759.7224745299},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:N98)","v":1084802.1252497847},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:O98)","v":1073954.1039972866},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:P98)","v":1063214.5629573138},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:Q98)","v":1052582.4173277407},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:R98)","v":1042056.5931544633},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:S98)","v":1031636.0272229186},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:T98)","v":1021319.6669506894},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:U98)","v":1011106.4702811824},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:V98)","v":1000995.4055783708},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:W98)","v":990985.45152258698},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:X98)","v":981075.59700736101},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:Y98)","v":971264.84103728749},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:Z98)","v":961552.19262691459},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AA98)","v":951936.67070064531},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AB98)","v":942417.30399363895},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AC98)","v":932993.13095370249},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AD98)","v":923663.19964416546},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AE98)","v":914426.56764772371},{"$f":"$B$90*(1+$B$95)^COUNT($C$98:AF98)","v":905282.3019712466}]
["Fixed OPEX",{"$f":"$B$92*B99","v":61192.5},{"$f":"$B$92*C99","v":60580.575000000004},59974.769250000005,59375.021557499997,58781.271341924999,58193.458628505752,57611.524042220684,57035.408801798476,56465.054713780497,55900.404166642686,55341.400124976266,54787.986123726499,54240.106262489237,53697.705199864336,53160.728147865695,52629.120866387035,52102.829657723167,51581.801361145932,51065.983347534471,50555.323514059128,50049.770278918542,49549.272576129355,49053.779850368053,48563.242051864378,48077.609631345731,47596.833535032267,47120.865199681954,46649.656547685125,46183.159982208279,45721.328382386186,45264.115098562332]
["Electricity Cost",{"$f":"B93*B88*B91*B94","v":134389.16750000001},{"$f":"B101*(1+$B$96)","v":134053.19458125002},133718.06159479689,133383.76644080991,133050.3070247079,132717.68125714615,132385.88705400328,132054.92233636827,131724.78503052736,131395.47306795104,131066.98438528118,130739.31692431797,130412.46863200718,130086.43746042717,129761.22136677611,129436.81831335918,129113.2262675758,128790.44320190686,128468.4670939021,128147.29592616735,127826.92768635195,127507.36036713608,127188.59196621824,126870.62048630271,126553.44393508697,126237.06032524926,125921.46767443613,125606.66400525004,125292.64734523692,124979.41572687383,124666.96718755666]
["Annual Capex ",{"$f":"-PMT($C$81,$B$89,B99)","v":124651.82576821289},123405.30751053077,122171.25443542546,120949.54189107119,119740.04647216048,118542.64600743889,117357.21954736447,116183.64735189082,115021.81087837192,113871.5927695882,112732.87684189233,111605.54807347339,110489.49259273866,109384.59766681126,108290.75169014317,107207.84417324173,106135.76573150931,105074.40807419422,104023.66399345227,102983.42735351773,101953.59307998257,100934.05714918274,99924.716577690895,98925.469411914004,97936.214717794865,96956.852570616902,95987.284044910746,95027.411204461619,94077.13709241699,93136.365721492824,92205.002064277898]
["Total Annual Cost",{"$f":"SUM(B100:B102)","v":320233.49326821289},{"$f":"SUM(C100:C102)","v":318039.07709178078},315864.08528022235,313708.32988938107,311571.62483879336,309453.78589309077,307354.63064358843,305273.97849005758,303211.65062267979,301167.47000418196,299141.26135214977,297132.85112151783,295142.06748723506,293168.74032710277,291212.70120478497,289273.78335298796,287351.82165680826,285446.652637247,283558.11443488882,281686.0467937442,279830.29104525305,277990.69009244815,276167.08839427721,274359.3319500811,272567.26828422758,270790.74643089843,269029.61691902881,267283.73175739683,265552.94441986218,263837.10983075283,262136.08435039688]
[]
["Large Scale Storage & Dispensing"]
[null,2020,{"$f":"B106+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["CAPEX",{"$f":"C90","v":22763610},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:C98)","v":22422155.850000001},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:D98)","v":22085823.512249999},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:E98)","v":21754536.15956625},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:F98)","v":21428218.117172755},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:G98)","v":21106794.845415164},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:H98)","v":20790192.92273394},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:I98)","v":20478340.028892927},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:J98)","v":20171164.928459536},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:K98)","v":19868597.454532642},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:L98)","v":19570568.492714651},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:M98)","v":19277009.965323932},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:N98)","v":18987854.815844074},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:O98)","v":18703036.993606411},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:P98)","v":18422491.438702319},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:Q98)","v":18146154.067121781},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:R98)","v":17873961.756114956},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:S98)","v":17605852.329773229},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:T98)","v":17341764.544826631},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:U98)","v":17081638.076654233},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:V98)","v":16825413.505504418},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:W98)","v":16573032.302921852},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:X98)","v":16324436.818378026},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:Y98)","v":16079570.266102355},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:Z98)","v":15838376.712110819},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AA98)","v":15600801.061429156},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AB98)","v":15366789.04550772},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AC98)","v":15136287.209825104},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AD98)","v":14909242.901677726},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AE98)","v":14685604.258152559},{"$f":"$C$90*(1+$C$95)^COUNT($C$98:AF98)","v":14465320.194280274}]
["Fixed OPEX",{"$f":"$C$92*B107","v":1138180.5},1121107.7925000002,1104291.1756124999,1087726.8079783125,1071410.9058586378,1055339.7422707581,1039509.646136697,1023917.0014446464,1008558.2464229768,993429.87272663217,978528.42463573255,963850.49826619669,949392.74079220369,935151.84968032059,921124.57193511596,907307.70335608907,893698.08780574787,880292.6164886615,867088.22724133159,854081.90383271175,841270.675275221,828651.6151460926,816221.84091890138,803978.51330511784,791918.83560554101,780040.05307145789,768339.45227538608,756814.3604912553,745462.14508388634,734280.21290762804,723266.00971401378]
["Electricity Cost",{"$f":"C93*C88*C91*C94","v":531266.45533832314},{"$f":"B109*(1+$C$96)","v":529938.28919997741},528613.44347697753,527291.90986828506,525973.68009361438,524658.74589338037,523347.09902864695,522038.73128107534,520733.63445287268,519431.8003667405,518133.22086582368,516837.88781365915,515545.79309412505,514256.92861138977,512971.28628986131,511688.85807413666,510409.63592895132,509133.61183912895,507860.77780953114,506591.12586500734,505324.64805034484,504061.336430219,502801.18308914348,501544.18013142067,500290.31968109217,499039.59388188948,497791.99489718478,496547.51490994182,495306.14612266701,494067.88075736037,492832.71105546702]
["Annual Capex ",{"$f":"-PMT($C$81,$C$89,B107)","v":2318523.9592887601},2283746.0998994284,2249489.908400937,2215747.5597749227,2182511.3463782989,2149773.6761826244,2117527.0710398853,2085764.1649742869,2054477.7024996728,2023660.5369621776,1993305.6289077445,1963406.0444741289,1933954.9538070168,1904945.6294999113,1876371.4450574131,1848225.8733815516,1820502.4852808286,1793194.9480016157,1766297.0237815918,1739802.5684248679,1713705.5298984947,1687999.9469500172,1662679.9477457672,1637739.7485295807,1613173.652301637,1588976.0475171122,1565141.4068043558,1541664.2857022902,1518539.3214167559,1495761.2315955046,1473324.8131215721]
["Total Annual Cost",{"$f":"SUM(B108:B110)","v":3987970.9146270831},{"$f":"SUM(C108:C110)","v":3934792.1815994061},3882394.5274904147,3830766.2776215202,3779895.9323305511,3729772.1643467629,3680383.8162052291,3631719.8977000089,3583769.5833755224,3536522.2100555506,3489967.2744093006,3444094.4305539848,3398893.4876933456,3354354.407791622,3310467.3032823903,3267222.4348117774,3224610.2090155277,3182621.176329406,3141246.0288324542,3100475.598122587,3060300.8532240605,3020712.8985263286,2981702.9717538124,2943262.4419661192,2905382.8075882699,2868055.6944704596,2831272.8539769268,2795026.161103487,2759307.6126233093,2724109.325260493,2689423.5338910529]
[]
["Micro Scale (Inferred)"]
["Total Annual Cost",{"$f":"B103/5","v":64046.698653642576},{"$f":"C103/5","v":63607.815418356156},63172.817056044471,62741.665977876211,62314.324967758672,61890.757178618151,61470.926128717685,61054.795698011512,60642.330124535962,60233.494000836392,59828.252270429955,59426.570224303563,59028.413497447014,58633.748065420557,58242.540240956994,57854.756670597591,57470.364331361649,57089.330527449398,56711.622886977762,56337.209358748842,55966.058209050607,55598.138018489626,55233.41767885544,54871.866390016221,54513.453656845515,54158.149286179687,53805.923383805763,53456.746351479364,53110.588883972436,52767.421966150563,52427.216870079377]

{"sheet":"LCOGH2 Calc","index":11,"n_rows":386,"n_cols":38,"rows_kept":386,"cut":false,"hidden":true,"merged":[]}
["Levelised Cost of Green Hydrogen Per Kilogram Calculations "]
[]
[]
["Area No.","WACC","Location","Plant Name","Year",{"$f":"'LCOGH Plant Assumptions'!E4","v":"Scale"},"Fixed O&M costs per year","Daily Production Capacity","All-In Capex","Variable O&M Units per Year","Variable O&M cost unit rate","Electricity Escalation  Method","Water Escalation Method","Base Cost per KWh of Power","Escalated Cost per KWh","Electricity Consumption per kg of H2","Escalated Electricity Consumption","Base Water Tariff per Litre ","Escalated Water Tariff per Litre","Litres of Water per kg of H2","Lifetime","Utilization Factor","Annual output based on Utilization","Escalated Capex","Annualized capital cost ","Domestic Currency","USD to NZD","LCU to NZD","LCU to USD","Output Currency","Capital cost recovery factor per kg","Water Cost per kg","Electricity Cost per kg","Other Costs per kg","Total Variable and other costs per kg","Total LCOGH","Cost per MJ"]
["[Number]","[%]","[Text]","[Text]","[Year]","[Text]","[$/Year]","[kg/day]","[$]","[Units/Year]","[$]","[Text]","[Text]","[LCU/KWh]","[LCU/KWh]","[KWh/kg]","[KWh/kg]","[LCU/Litre]","[LCU/Litre]","[Litres/kg]","[Years]","[%]","[kg/Year]\n","[$]","[$/Year]","[Text]","[$/NZD]","[LCU/NZD]","[USD/LCU]","[Text]",{"$f":"'H2 Transport'!BL5","v":"[USD/kg]"},{"$f":"AE5","v":"[USD/kg]"},{"$f":"AF5","v":"[USD/kg]"},{"$f":"AG5","v":"[USD/kg]"},{"$f":"AH5","v":"[USD/kg]"},{"$f":"AI5","v":"[USD/kg]"},{"$f":"CONCATENATE(\"[\",AD6,\"/MJ]\")","v":"[USD/MJ]"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A6,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},{"$f":"IF('LCOGH Plant Assumptions'!D6=\"\",\"\",'LCOGH Plant Assumptions'!D6)","v":"NZ Grid Largest Scale"},{"$f":"'LCOGH Plant Assumptions'!Q6","v":2020},{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L6=\"Path\",O7,N6)","v":0.1079},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P6","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"R6","v":1.9700000000000002E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F6,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},{"$f":"V6*H6*365","v":39564540},{"$f":"IF(E6=2020,I6,I6*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W6)))","v":198750000},{"$f":"PMT($B$6,U6,-X6)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z6,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z6,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},{"$f":"IF(AD6=\"NZD\",AA6*Y6/W6,Y6/W6)","v":0.51164822094737328},{"$f":"IF(AD6=\"NZD\",T6*S6*AB6,T6*S6*AC6)","v":2.6437400000000003E-3},{"$f":"IF(AD6=\"NZD\",O6*Q6*AB6,O6*Q6*AC6)","v":4.4244994444444439},{"$f":"IF(AD6=\"NZD\",AA6*((J6*K6)+G6)/W6,((J6*K6)+G6)/W6)","v":9.9520934655123003E-2},{"$f":"SUM(AF6:AH6)","v":4.5266641190995669},{"$f":"AE6+AI6","v":5.0383123400469403},{"$f":"AJ6/'LCOGH Inputs'!$B$135","v":4.1985936167057834E-2},{"$f":"D6&E6","v":"NZ Grid Largest Scale2020"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A7,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},{"$f":"D6","v":"NZ Grid Largest Scale"},{"$f":"E6+1","v":2021},{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L7=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E7,'LCOGH Inputs'!$I$68:$AL$68,0)),N7*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N7)))","v":0.10763025},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P6*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P6)),P6)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M7=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E7,'LCOGH Inputs'!$I$35:$AL$35,0)),R7*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R7)))","v":1.9897000000000003E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F7,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},{"$f":"V7*H7*365","v":39564540},{"$f":"IF(E7=2020,I7,I7*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W7)))","v":179158953.32999998},18247735.127104253,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z7,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z7,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},{"$f":"IF(AD7=\"NZD\",AA7*Y7/W7,Y7/W7)","v":0.46121438861931041},{"$f":"IF(AD7=\"NZD\",T7*S7*AB7,T7*S7*AC7)","v":2.6701774000000003E-3},{"$f":"IF(AD7=\"NZD\",O7*Q7*AB7,O7*Q7*AC7)","v":4.3081512142335328},{"$f":"IF(AD7=\"NZD\",AA7*((J7*K7)+G7)/W7,((J7*K7)+G7)/W7)","v":9.9520934655123003E-2},{"$f":"SUM(AF7:AH7)","v":4.4103423262886556},4.8715567149079657,{"$f":"AJ7/'LCOGH Inputs'!$B$135","v":4.059630595756638E-2},{"$f":"D7&E7","v":"NZ Grid Largest Scale2021"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A8,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},{"$f":"D7","v":"NZ Grid Largest Scale"},{"$f":"E7+1","v":2022},{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L8=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E8,'LCOGH Inputs'!$I$68:$AL$68,0)),N8*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N8)))","v":0.10736117437500001},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P7*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P7)),P7)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M8=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E8,'LCOGH Inputs'!$I$35:$AL$35,0)),R8*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R8)))","v":2.0095970000000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F8,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E8=2020,I8,I8*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W8)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z8,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z8,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.44553309940625402,2.6968791739999999E-3,4.2458122661635747,9.9520934655123003E-2,4.3480300799926974,4.7935631793989515,{"$f":"AJ8/'LCOGH Inputs'!$B$135","v":3.9946359828324597E-2},"NZ Grid Largest Scale2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A9,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2023,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L9=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E9,'LCOGH Inputs'!$I$68:$AL$68,0)),N9*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N9)))","v":0.10709277143906251},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P8*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P8)),P8)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M9=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E9,'LCOGH Inputs'!$I$35:$AL$35,0)),R9*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R9)))","v":2.0296929700000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F9,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E9=2020,I9,I9*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W9)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z9,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z9,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.43038497402644127,2.7238479657399998E-3,4.1843753626721876,9.9520934655123003E-2,4.2866201452930506,4.7170051193194915,{"$f":"AJ9/'LCOGH Inputs'!$B$135","v":3.9308375994329098E-2},"NZ Grid Largest Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A10,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2024,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L10=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E10,'LCOGH Inputs'!$I$68:$AL$68,0)),N10*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N10)))","v":0.10682503951046486},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P9*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P9)),P9)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M10=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E10,'LCOGH Inputs'!$I$35:$AL$35,0)),R10*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R10)))","v":2.0499898997000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F10,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E10=2020,I10,I10*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W10)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z10,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z10,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.41575188490954224,2.7510864453973998E-3,{"$f":"IF(AD10=\"NZD\",O10*Q10*AB10,O10*Q10*AC10)","v":4.1238274511743214},9.9520934655123003E-2,4.226099472274842,4.6418513571843842,{"$f":"AJ10/'LCOGH Inputs'!$B$135","v":3.8682094643203199E-2},"NZ Grid Largest Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A11,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2025,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L11=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E11,'LCOGH Inputs'!$I$68:$AL$68,0)),N11*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N11)))","v":0.10655797691168871},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P10*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P10)),P10)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M11=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E11,'LCOGH Inputs'!$I$35:$AL$35,0)),R11*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R11)))","v":2.0704897986970001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F11,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E11=2020,I11,I11*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W11)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z11,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z11,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.40161632082261789,2.778597309851374E-3,4.0641556679558297,9.9520934655123003E-2,4.1664551999208044,4.5680715207434224,{"$f":"AJ11/'LCOGH Inputs'!$B$135","v":3.8067262672861854E-2},"NZ Grid Largest Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A12,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2026,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L12=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E12,'LCOGH Inputs'!$I$68:$AL$68,0)),N12*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N12)))","v":0.10629158196940949},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P11*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P11)),P11)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M12=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E12,'LCOGH Inputs'!$I$35:$AL$35,0)),R12*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R12)))","v":2.0911946966839704E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F12,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E12=2020,I12,I12*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W12)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z12,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z12,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.38796136591464891,2.8063832829498883E-3,4.0053473354405087,9.9520934655123003E-2,4.1076746533785817,4.4956360192932303,{"$f":"AJ12/'LCOGH Inputs'!$B$135","v":3.7463633494110256E-2},"NZ Grid Largest Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A13,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2027,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L13=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E13,'LCOGH Inputs'!$I$68:$AL$68,0)),N13*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N13)))","v":0.10602585301448597},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P12*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P12)),P12)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M13=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E13,'LCOGH Inputs'!$I$35:$AL$35,0)),R13*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R13)))","v":2.1121066436508097E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F13,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E13=2020,I13,I13*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W13)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z13,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z13,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.37477067947355081,2.8344471157793864E-3,3.947389959496685,9.9520934655123003E-2,4.0497453412675872,4.4245160207411383,{"$f":"AJ13/'LCOGH Inputs'!$B$135","v":3.6870966839509488E-2},"NZ Grid Largest Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A14,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2028,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L14=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E14,'LCOGH Inputs'!$I$68:$AL$68,0)),N14*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N14)))","v":0.10576078838194976},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P13*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P13)),P13)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M14=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E14,'LCOGH Inputs'!$I$35:$AL$35,0)),R14*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R14)))","v":2.1332277100873182E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F14,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E14=2020,I14,I14*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W14)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z14,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z14,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.36202847637145008,2.8627915869371811E-3,3.8902712267827679,9.9520934655123003E-2,3.9926549530248283,4.3546834293962782,{"$f":"AJ14/'LCOGH Inputs'!$B$135","v":3.6289028578302317E-2},"NZ Grid Largest Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A15,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2029,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L15=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E15,'LCOGH Inputs'!$I$68:$AL$68,0)),N15*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N15)))","v":0.10549638641099489},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P14*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P14)),P14)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M15=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E15,'LCOGH Inputs'!$I$35:$AL$35,0)),R15*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R15)))","v":2.1545599871881916E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F15,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E15=2020,I15,I15*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W15)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z15,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z15,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.34971950817482073,2.891419502806553E-3,3.8339790021312212,9.9520934655123003E-2,3.936391356289151,4.2861108644639714,{"$f":"AJ15/'LCOGH Inputs'!$B$135","v":3.5717590537199764E-2},"NZ Grid Largest Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A16,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2030,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L16=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E16,'LCOGH Inputs'!$I$68:$AL$68,0)),N16*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N16)))","v":0.1052326454449674},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P15*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P15)),P15)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M16=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E16,'LCOGH Inputs'!$I$35:$AL$35,0)),R16*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R16)))","v":2.1761055870600735E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F16,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E16=2020,I16,I16*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W16)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z16,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z16,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.33782904489687682,2.9203336978346189E-3,3.7785013259703821,9.9520934655123003E-2,3.88094259432334,4.2187716392202166,{"$f":"AJ16/'LCOGH Inputs'!$B$135","v":3.5156430326835138E-2},"NZ Grid Largest Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A17,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2031,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L17=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E17,'LCOGH Inputs'!$I$68:$AL$68,0)),N17*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N17)))","v":0.10496956383135499},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P16*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P16)),P16)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M17=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E17,'LCOGH Inputs'!$I$35:$AL$35,0)),R17*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R17)))","v":2.1978666429306738E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F17,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E17=2020,I17,I17*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W17)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z17,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z17,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.32634285737038304,2.949537034812964E-3,3.7238264117835915,9.9520934655123003E-2,3.8262968834735278,4.1526397408439113,{"$f":"AJ17/'LCOGH Inputs'!$B$135","v":3.4605331173699259E-2},"NZ Grid Largest Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A18,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2032,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L18=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E18,'LCOGH Inputs'!$I$68:$AL$68,0)),N18*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N18)))","v":0.10470713992177662},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P17*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P17)),P17)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M18=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E18,'LCOGH Inputs'!$I$35:$AL$35,0)),R18*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R18)))","v":2.2198453093599807E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F18,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E18=2020,I18,I18*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W18)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z18,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z18,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.31524720021978997,2.9790324051610939E-3,3.6699426436050837,9.9520934655123003E-2,3.7724426106653679,4.0876898108851583,{"$f":"AJ18/'LCOGH Inputs'!$B$135","v":3.4064081757376317E-2},"NZ Grid Largest Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A19,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2033,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L19=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E19,'LCOGH Inputs'!$I$68:$AL$68,0)),N19*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N19)))","v":0.10444537207197217},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P18*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P18)),P18)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M19=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E19,'LCOGH Inputs'!$I$35:$AL$35,0)),R19*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R19)))","v":2.2420437624535804E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F19,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E19=2020,I19,I19*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W19)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z19,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z19,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.30452879541231714,3.0088227292127049E-3,3.6168385735521178,9.9520934655123003E-2,3.7193683309364536,4.0238971263487704,{"$f":"AJ19/'LCOGH Inputs'!$B$135","v":3.3532476052906421E-2},"NZ Grid Largest Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A20,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2034,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L20=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E20,'LCOGH Inputs'!$I$68:$AL$68,0)),N20*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N20)))","v":0.10418425864179225},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P19*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P19)),P19)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M20=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E20,'LCOGH Inputs'!$I$35:$AL$35,0)),R20*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R20)))","v":2.2644642000781167E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F20,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E20=2020,I20,I20*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W20)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z20,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z20,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.29417481636829829,3.0389109565048321E-3,3.5645029193928184,9.9520934655123003E-2,3.6670627650044465,3.9612375813727447,{"$f":"AJ20/'LCOGH Inputs'!$B$135","v":3.3010313178106203E-2},"NZ Grid Largest Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A21,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2035,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L21=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E21,'LCOGH Inputs'!$I$68:$AL$68,0)),N21*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N21)))","v":0.10392379799518776},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P20*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P20)),P20)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M21=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E21,'LCOGH Inputs'!$I$35:$AL$35,0)),R21*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R21)))","v":2.2871088420788971E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F21,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E21=2020,I21,I21*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W21)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z21,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z21,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.28417287261177615,3.0693000660698797E-3,3.5129245621492049,9.9520934655123003E-2,3.6155147968703978,3.8996876694821738,{"$f":"AJ21/'LCOGH Inputs'!$B$135","v":3.2497397245684782E-2},"NZ Grid Largest Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A22,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2036,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L22=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E22,'LCOGH Inputs'!$I$68:$AL$68,0)),N22*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N22)))","v":0.10366398850019981},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P21*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P21)),P21)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M22=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E22,'LCOGH Inputs'!$I$35:$AL$35,0)),R22*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R22)))","v":2.3099799304996868E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F22,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E22=2020,I22,I22*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W22)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z22,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z22,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.27451099494297582,3.0999930667305799E-3,3.4620925437349062,9.9520934655123003E-2,3.5647134714567597,3.8392244663997355,{"$f":"AJ22/'LCOGH Inputs'!$B$135","v":3.1993537219997793E-2},"NZ Grid Largest Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A23,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2037,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L23=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E23,'LCOGH Inputs'!$I$68:$AL$68,0)),N23*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N23)))","v":0.10340482852894932},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P22*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P22)),P22)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M23=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E23,'LCOGH Inputs'!$I$35:$AL$35,0)),R23*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R23)))","v":2.3330797298046839E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F23,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E23=2020,I23,I23*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W23)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z23,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z23,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.26517762111491461,3.1309929973978856E-3,3.4119960646270622,9.9520934655123003E-2,3.514647992279583,3.7798256133944976,{"$f":"AJ23/'LCOGH Inputs'!$B$135","v":3.1498546778287478E-2},"NZ Grid Largest Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A24,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2038,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L24=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E24,'LCOGH Inputs'!$I$68:$AL$68,0)),N24*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N24)))","v":0.10314631645762694},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P23*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P23)),P23)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M24=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E24,'LCOGH Inputs'!$I$35:$AL$35,0)),R24*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R24)))","v":2.3564105271027308E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F24,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E24=2020,I24,I24*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W24)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z24,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z24,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.2561615819970075,3.1623029273718647E-3,3.3626244815719084,9.9520934655123003E-2,3.4653077191544033,3.7214693011514108,{"$f":"AJ24/'LCOGH Inputs'!$B$135","v":3.1012244176261757E-2},"NZ Grid Largest Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A25,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2039,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L25=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E25,'LCOGH Inputs'!$I$68:$AL$68,0)),N25*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N25)))","v":0.10288845066648289},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P24*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P24)),P24)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M25=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E25,'LCOGH Inputs'!$I$35:$AL$35,0)),R25*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R25)))","v":2.3799746323737575E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F25,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E25=2020,I25,I25*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W25)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z25,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z25,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.24745208820910922,3.1939259566455824E-3,3.3139673053235641,9.9520934655123003E-2,3.4166821659353328,3.6641342541444422,{"$f":"AJ25/'LCOGH Inputs'!$B$135","v":3.0534452117870352E-2},"NZ Grid Largest Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A26,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2040,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L26=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E26,'LCOGH Inputs'!$I$68:$AL$68,0)),N26*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N26)))","v":0.10263122953981668},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P25*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P25)),P25)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M26=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E26,'LCOGH Inputs'!$I$35:$AL$35,0)),R26*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R26)))","v":2.4037743786974953E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F26,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E26=2020,I26,I26*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W26)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z26,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z26,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.23903871720999953,3.2258652162120384E-3,3.2660141984155313,9.9520934655123003E-2,3.3687609982868665,3.6077997154968662,{"$f":"AJ26/'LCOGH Inputs'!$B$135","v":3.0064997629140552E-2},"NZ Grid Largest Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A27,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2041,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L27=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E27,'LCOGH Inputs'!$I$68:$AL$68,0)),N27*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N27)))","v":0.10237465146596715},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P26*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P26)),P26)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M27=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E27,'LCOGH Inputs'!$I$35:$AL$35,0)),R27*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R27)))","v":2.42781212248447E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F27,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E27=2020,I27,I27*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W27)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z27,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z27,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.23091140082485956,3.2581238683741585E-3,3.2187549729644598,9.9520934655123003E-2,3.3215340314879569,3.5524454323128163,{"$f":"AJ27/'LCOGH Inputs'!$B$135","v":2.9603711935940136E-2},"NZ Grid Largest Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A28,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2042,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L28=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E28,'LCOGH Inputs'!$I$68:$AL$68,0)),N28*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N28)))","v":0.10211871483730223},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P27*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P27)),P27)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M28=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E28,'LCOGH Inputs'!$I$35:$AL$35,0)),R28*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R28)))","v":2.4520902437093152E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F28,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E28=2020,I28,I28*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W28)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z28,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z28,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.2230604131968143,3.2907051070579008E-3,3.1721795885056636,9.9520934655123003E-2,3.2749912282678446,3.498051641464659,{"$f":"AJ28/'LCOGH Inputs'!$B$135","v":2.9150430345538825E-2},"NZ Grid Largest Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A29,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2043,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L29=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E29,'LCOGH Inputs'!$I$68:$AL$68,0)),N29*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N29)))","v":0.10186341805020897},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P28*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P28)),P28)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M29=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E29,'LCOGH Inputs'!$I$35:$AL$35,0)),R29*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R29)))","v":2.4766111461464079E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F29,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E29=2020,I29,I29*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W29)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z29,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z29,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.2154763591481226,3.3236121581284792E-3,3.1262781498599868,9.9520934655123003E-2,3.2291226966732385,3.4445990558213611,{"$f":"AJ29/'LCOGH Inputs'!$B$135","v":2.8704992131844676E-2},"NZ Grid Largest Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A30,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2044,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L30=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E30,'LCOGH Inputs'!$I$68:$AL$68,0)),N30*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N30)))","v":0.10160875950508345},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P29*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P29)),P29)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M30=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E30,'LCOGH Inputs'!$I$35:$AL$35,0)),R30*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R30)))","v":2.5013772576078729E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F30,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E30=2020,I30,I30*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W30)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z30,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z30,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.20815016293708646,3.3568482797097657E-3,3.081040905031514,9.9520934655123003E-2,3.1839186879663468,3.3920688509034331,{"$f":"AJ30/'LCOGH Inputs'!$B$135","v":2.8267240424195275E-2},"NZ Grid Largest Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A31,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2045,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L31=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E31,'LCOGH Inputs'!$I$68:$AL$68,0)),N31*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N31)))","v":0.10135473760632076},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P30*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P30)),P30)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M31=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E31,'LCOGH Inputs'!$I$35:$AL$35,0)),R31*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R31)))","v":2.5263910301839517E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F31,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E31=2020,I31,I31*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W31)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z31,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z31,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.20107305739722553,3.390416762506863E-3,3.0364582431357072,9.9520934655123003E-2,3.1393695945533371,3.3404426519505628,{"$f":"AJ31/'LCOGH Inputs'!$B$135","v":2.7837022099588025E-2},"NZ Grid Largest Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A32,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",{"$f":"E31+1","v":2046},{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L32=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E32,'LCOGH Inputs'!$I$68:$AL$68,0)),N32*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N32)))","v":0.10110135076230495},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P31*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P31)),P31)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M32=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E32,'LCOGH Inputs'!$I$35:$AL$35,0)),R32*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R32)))","v":2.5516549404857913E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F32,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E32=2020,I32,I32*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W32)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z32,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z32,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.19423657344571985,3.4243209301319322E-3,2.9925206923575338,9.9520934655123003E-2,3.0954659479427891,3.2897025213885089,{"$f":"AJ32/'LCOGH Inputs'!$B$135","v":2.7414187678237573E-2},"NZ Grid Largest Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A33,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2047,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L33=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E33,'LCOGH Inputs'!$I$68:$AL$68,0)),N33*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N33)))","v":0.1008485973853992},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P32*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P32)),P32)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M33=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E33,'LCOGH Inputs'!$I$35:$AL$35,0)),R33*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R33)))","v":2.5771714898906482E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F33,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E33=2020,I33,I33*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W33)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z33,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z33,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.18763252994856536,3.4585641394332496E-3,2.9492189179391208,9.9520934655123003E-2,3.0521984167336771,3.2398309466822424,{"$f":"AJ33/'LCOGH Inputs'!$B$135","v":2.6998591222352021E-2},"NZ Grid Largest Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A34,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2048,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L34=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E34,'LCOGH Inputs'!$I$68:$AL$68,0)),N34*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N34)))","v":0.10059647589193571},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P33*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P33)),P33)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M34=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E34,'LCOGH Inputs'!$I$35:$AL$35,0)),R34*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R34)))","v":2.6029432047895549E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F34,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E34=2020,I34,I34*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W34)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z34,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z34,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.18125302393031412,3.4931497808275824E-3,2.9065437201965416,{"$f":"IF(AD34=\"NZD\",AA34*((J34*K34)+G34)/W34,((J34*K34)+G34)/W34)","v":9.9520934655123003E-2},3.0095578046324922,3.1908108285628063,{"$f":"AJ34/'LCOGH Inputs'!$B$135","v":2.6590090238023386E-2},"NZ Grid Largest Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A35,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2049,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L35=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E35,'LCOGH Inputs'!$I$68:$AL$68,0)),N35*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N35)))","v":0.10034498470220586},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P34*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P34)),P34)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M35=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E35,'LCOGH Inputs'!$I$35:$AL$35,0)),R35*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R35)))","v":2.6289726368374503E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F35,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E35=2020,I35,I35*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W35)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z35,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z35,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.17509042111668346,3.5280812786358585E-3,2.8644860325652979,9.9520934655123003E-2,2.967535048499057,3.1426254696157403,{"$f":"AJ35/'LCOGH Inputs'!$B$135","v":2.6188545580131169E-2},"NZ Grid Largest Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A36,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 1"},"NZ Grid Largest Scale",2050,{"$f":"'LCOGH Plant Assumptions'!$E$6","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$6","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$6","v":0.1079},{"$f":"IF(L36=\"Path\",INDEX('LCOGH Inputs'!$I$69:$AL$69,MATCH('LCOGH2 Calc'!E36,'LCOGH Inputs'!$I$68:$AL$68,0)),N36*(1+'LCOGH Inputs'!$C$69)^(COUNT('LCOGH2 Calc'!N$7:N36)))","v":0.10009412224045036},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$6=\"Yes\",P35*(1+'LCOGH Plant Assumptions'!$R$6)^(1+COUNT(P$6:P35)),P35)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$6","v":1.9700000000000002E-4},{"$f":"IF(M36=\"Path\",INDEX('LCOGH Inputs'!$I$36:$AL$36,MATCH('LCOGH2 Calc'!E36,'LCOGH Inputs'!$I$35:$AL$35,0)),R36*(1+'LCOGH Inputs'!$G$36)^(COUNT('LCOGH2 Calc'!R$7:R36)))","v":2.6552623632058255E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F36,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$6","v":0.9},39564540,{"$f":"IF(E36=2020,I36,I36*(1+'LCOGH Plant Assumptions'!$P$6)^(1+COUNT(W$6:W36)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$6","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z36,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z36,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$6","v":"USD"},0.16913734679871623,3.5633620914222175E-3,2.8230369196740774,9.9520934655123003E-2,2.926121216420623,3.095258563219339,{"$f":"AJ36/'LCOGH Inputs'!$B$135","v":2.5793821360161159E-2},"NZ Grid Largest Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A38,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L38=\"Path\",O39,N38)","v":0.13750000000000001},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P38","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"R38","v":1.6100000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F38,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},{"$f":"V38*H38*365","v":1317285},{"$f":"IF(E38=2020,I38,I38*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W38)))","v":9187500},{"$f":"PMT($B$6,U38,-X38)","v":935767.16856269632},{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z38,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z38,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},{"$f":"IF(AD38=\"NZD\",AA38*Y38/W38,Y38/W38)","v":0.71037563516072555},{"$f":"IF(AD38=\"NZD\",T38*S38*AB38,T38*S38*AC38)","v":2.1606200000000002E-2},{"$f":"IF(AD38=\"NZD\",O38*Q38*AB38,O38*Q38*AC38)","v":5.638263888888889},{"$f":"IF(AD38=\"NZD\",AA38*((J38*K38)+G38)/W38,((J38*K38)+G38)/W38)","v":0.32026099135722336},5.9801310802461121,{"$f":"AE38+AI38","v":6.6905067154068378},{"$f":"AJ38/'LCOGH Inputs'!$B$135","v":5.5754222628390318E-2},"NZ Grid Medium Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A39,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L39=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E39,'LCOGH Inputs'!$I$68:$AL$68,0)),N39*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N39)))","v":0.13715625000000001},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P38*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P38)),P38)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M39=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E39,'LCOGH Inputs'!$I$35:$AL$35,0)),R39*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R39)))","v":1.6261000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F39,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E39=2020,I39,I39*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W39)))","v":8281876.1444999995},{"$f":"PMT($B$6,U39,-X39)","v":843527.37851708359},{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z39,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z39,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},{"$f":"IF(AD39=\"NZD\",AA39*Y39/W39,Y39/W39)","v":0.64035298247310457},{"$f":"IF(AD39=\"NZD\",T39*S39*AB39,T39*S39*AC39)","v":2.1822262000000002E-2},{"$f":"IF(AD39=\"NZD\",O39*Q39*AB39,O39*Q39*AC39)","v":5.4899980718916668},{"$f":"IF(AD39=\"NZD\",AA39*((J39*K39)+G39)/W39,((J39*K39)+G39)/W39)","v":0.32026099135722336},5.8320813252488897,6.4724343077219944,{"$f":"AJ39/'LCOGH Inputs'!$B$135","v":5.3936952564349952E-2},"NZ Grid Medium Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A40,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L40=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E40,'LCOGH Inputs'!$I$68:$AL$68,0)),N40*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N40)))","v":0.13681335937500003},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P39*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P39)),P39)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M40=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E40,'LCOGH Inputs'!$I$35:$AL$35,0)),R40*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R40)))","v":1.6423610000000002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F40,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E40=2020,I40,I40*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W40)))","v":8000292.3555869991},814847.44764750265,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z40,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z40,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.61858098106901893,2.2040484620000002E-2,5.4105577997913956,0.32026099135722336,5.7528592757686186,6.3714402568376372,{"$f":"AJ40/'LCOGH Inputs'!$B$135","v":5.3095335473646976E-2},"NZ Grid Medium Scale2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A41,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L41=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E41,'LCOGH Inputs'!$I$68:$AL$68,0)),N41*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N41)))","v":0.13647132597656253},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P40*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P40)),P40)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M41=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E41,'LCOGH Inputs'!$I$35:$AL$35,0)),R41*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R41)))","v":1.6587846099999999E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F41,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E41=2020,I41,I41*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W41)))","v":7728282.4154970413},787142.63442748762,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z41,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z41,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.59754922771267238,2.2260889466199998E-2,5.3322670284284142,0.32026099135722336,5.6747889092518378,6.2723381369645104,{"$f":"AJ41/'LCOGH Inputs'!$B$135","v":5.2269484474704253E-2},"NZ Grid Medium Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A42,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L42=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E42,'LCOGH Inputs'!$I$68:$AL$68,0)),N42*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N42)))","v":0.13613014766162113},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P41*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P41)),P41)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M42=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E42,'LCOGH Inputs'!$I$35:$AL$35,0)),R42*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R42)))","v":1.6753724561000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F42,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E42=2020,I42,I42*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W42)))","v":7465520.8133701412},760379.78485695284,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z42,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z42,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.57723255397044138,2.2483498360861998E-2,5.2551091245270554,0.32026099135722336,5.5978536142451407,6.1750861682155822,{"$f":"AJ42/'LCOGH Inputs'!$B$135","v":5.1459051401796518E-2},"NZ Grid Medium Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A43,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L43=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E43,'LCOGH Inputs'!$I$68:$AL$68,0)),N43*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N43)))","v":0.13578982229246708},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P42*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P42)),P42)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M43=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E43,'LCOGH Inputs'!$I$35:$AL$35,0)),R43*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R43)))","v":1.692126180661E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F43,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E43=2020,I43,I43*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W43)))","v":7211693.1057155579},734526.87217181665,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z43,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z43,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.5576066471354465,2.2708333344470619E-2,5.1790676954951493,0.32026099135722336,5.5220370201968434,6.0796436673322898,{"$f":"AJ43/'LCOGH Inputs'!$B$135","v":5.0663697227769082E-2},"NZ Grid Medium Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A44,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L44=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E44,'LCOGH Inputs'!$I$68:$AL$68,0)),N44*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N44)))","v":0.13545034773673592},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P43*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P43)),P43)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M44=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E44,'LCOGH Inputs'!$I$35:$AL$35,0)),R44*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R44)))","v":1.7090474424676103E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F44,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E44=2020,I44,I44*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W44)))","v":6966495.5401212284},709552.95851797482,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z44,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z44,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.53864802113284127,2.2935416677915328E-2,5.1041265859413345,0.32026099135722336,5.4473229939764733,5.9859710151093148,{"$f":"AJ44/'LCOGH Inputs'!$B$135","v":4.9883091792577626E-2},"NZ Grid Medium Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A45,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L45=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E45,'LCOGH Inputs'!$I$68:$AL$68,0)),N45*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N45)))","v":0.13511172186739409},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P44*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P44)),P44)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M45=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E45,'LCOGH Inputs'!$I$35:$AL$35,0)),R45*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R45)))","v":1.726137916892286E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F45,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E45=2020,I45,I45*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W45)))","v":6729634.6917571062},685428.15792836365,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z45,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z45,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.52033398841432466,2.3164770844694479E-2,5.0302698742427632,{"$f":"IF(AD45=\"NZD\",AA45*((J45*K45)+G45)/W45,((J45*K45)+G45)/W45)","v":0.32026099135722336},5.3736956364446806,5.8940296248590052,{"$f":"AJ45/'LCOGH Inputs'!$B$135","v":4.9116913540491712E-2},"NZ Grid Medium Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A46,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L46=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E46,'LCOGH Inputs'!$I$68:$AL$68,0)),N46*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N46)))","v":0.1347739425627256},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P45*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P45)),P45)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M46=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E46,'LCOGH Inputs'!$I$35:$AL$35,0)),R46*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R46)))","v":1.7433992960612093E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F46,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E46=2020,I46,I46*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W46)))","v":6500827.112237365},662123.60055879934,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z46,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z46,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.50264263280823762,2.3396418553141427E-2,4.9574818691624714,0.32026099135722336,5.301139279072836,5.8037819118810736,{"$f":"AJ46/'LCOGH Inputs'!$B$135","v":4.8364849265675615E-2},"NZ Grid Medium Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A47,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L47=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E47,'LCOGH Inputs'!$I$68:$AL$68,0)),N47*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N47)))","v":0.13443700770631881},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P46*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P46)),P46)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M47=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E47,'LCOGH Inputs'!$I$35:$AL$35,0)),R47*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R47)))","v":1.7608332890218215E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F47,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E47=2020,I47,I47*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W47)))","v":6279798.9904212933},639611.39813979995,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z47,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z47,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.48555278329275742,2.3630382738672844E-2,4.8857471065156908,0.32026099135722336,5.2296384806115865,5.7151912639043436,{"$f":"AJ47/'LCOGH Inputs'!$B$135","v":4.7626593865869531E-2},"NZ Grid Medium Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A48,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L48=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E48,'LCOGH Inputs'!$I$68:$AL$68,0)),N48*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N48)))","v":0.134100915187053},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P47*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P47)),P47)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M48=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E48,'LCOGH Inputs'!$I$35:$AL$35,0)),R48*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R48)))","v":1.7784416219120398E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F48,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E48=2020,I48,I48*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W48)))","v":6066285.8247469701},617864.61060304684,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z48,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z48,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.46904398866080371,2.3866686566059572E-2,4.8150503458844076,0.32026099135722336,5.1591780238076907,5.6282220124684947,{"$f":"AJ48/'LCOGH Inputs'!$B$135","v":4.6901850103904123E-2},"NZ Grid Medium Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A49,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L49=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E49,'LCOGH Inputs'!$I$68:$AL$68,0)),N49*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N49)))","v":0.13376566289908537},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P48*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P48)),P48)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M49=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E49,'LCOGH Inputs'!$I$35:$AL$35,0)),R49*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R49)))","v":1.7962260381311598E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F49,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E49=2020,I49,I49*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W49)))","v":5860032.1067055725},596857.21384254319,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z49,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z49,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.45309649304633637,2.4105353431720163E-2,4.7453765673794619,0.32026099135722336,5.089742912168405,5.5428394052147416,{"$f":"AJ49/'LCOGH Inputs'!$B$135","v":4.6190328376789512E-2},"NZ Grid Medium Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A50,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L50=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E50,'LCOGH Inputs'!$I$68:$AL$68,0)),N50*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N50)))","v":0.13343124874183768},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P49*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P49)),P49)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M50=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E50,'LCOGH Inputs'!$I$35:$AL$35,0)),R50*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R50)))","v":1.8141882985124715E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F50,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E50=2020,I50,I50*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W50)))","v":5660791.0150775835},576564.06857189676,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z50,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z50,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.43769121228276098,2.4346406966037366E-2,4.6767109684494805,0.32026099135722336,5.021318366772741,5.4590095790555022,{"$f":"AJ50/'LCOGH Inputs'!$B$135","v":4.5491746492129184E-2},"NZ Grid Medium Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A51,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L51=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E51,'LCOGH Inputs'!$I$68:$AL$68,0)),N51*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N51)))","v":0.13309767061998309},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P50*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P50)),P50)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M51=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E51,'LCOGH Inputs'!$I$35:$AL$35,0)),R51*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R51)))","v":1.8323301814975963E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F51,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E51=2020,I51,I51*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W51)))","v":5468324.120564946},556960.89024045237,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z51,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z51,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.42280971106514714,2.4589871035697743E-2,4.6090389607360178,0.32026099135722336,4.9538898231289386,5.3766995341940858,{"$f":"AJ51/'LCOGH Inputs'!$B$135","v":4.4805829451617381E-2},"NZ Grid Medium Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A52,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L52=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E52,'LCOGH Inputs'!$I$68:$AL$68,0)),N52*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N52)))","v":0.13276492644343313},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P51*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P51)),P51)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M52=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E52,'LCOGH Inputs'!$I$35:$AL$35,0)),R52*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R52)))","v":1.8506534833125725E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F52,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E52=2020,I52,I52*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W52)))","v":5282401.1004657373},538024.21997227694,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z52,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z52,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.40843418088893213,2.4835769746054722E-2,4.5423461669741663,0.32026099135722336,4.8874429280774443,5.2958771089663763,{"$f":"AJ52/'LCOGH Inputs'!$B$135","v":4.4132309241386468E-2},"NZ Grid Medium Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A53,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L53=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E53,'LCOGH Inputs'!$I$68:$AL$68,0)),N53*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N53)))","v":0.13243301412732456},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P52*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P52)),P52)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M53=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E53,'LCOGH Inputs'!$I$35:$AL$35,0)),R53*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R53)))","v":1.8691600181456975E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F53,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E53=2020,I53,I53*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W53)))","v":5102799.4630499016},519731.39649321942,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z53,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z53,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.39454741873870836,2.508412744351526E-2,4.4766184179380515,0.32026099135722336,4.8219635367387896,5.2165109554774975,{"$f":"AJ53/'LCOGH Inputs'!$B$135","v":4.3470924628979148E-2},"NZ Grid Medium Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A54,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L54=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E54,'LCOGH Inputs'!$I$68:$AL$68,0)),N54*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N54)))","v":0.13210193159200626},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P53*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P53)),P53)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M54=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E54,'LCOGH Inputs'!$I$35:$AL$35,0)),R54*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R54)))","v":1.8878516183271552E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F54,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E54=2020,I54,I54*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W54)))","v":4929304.2813062053},502060.52901245008,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z54,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z54,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.38113280650159237,2.5334968717950421E-2,4.4118417494304882,0.32026099135722336,4.7574377095056617,5.1385705160072543,{"$f":"AJ54/'LCOGH Inputs'!$B$135","v":4.2821420966727121E-2},"NZ Grid Medium Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A55,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L55=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E55,'LCOGH Inputs'!$I$68:$AL$68,0)),N55*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N55)))","v":0.13177167676302626},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P54*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P54)),P54)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M55=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E55,'LCOGH Inputs'!$I$35:$AL$35,0)),R55*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R55)))","v":1.9067301345104268E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F55,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E55=2020,I55,I55*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W55)))","v":4761707.9357417943},484990.4710260267,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z55,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z55,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.36817429108053817,2.5588318405129925E-2,4.34800239931623,0.32026099135722336,4.693851709078583,5.0620260001591211,{"$f":"AJ55/'LCOGH Inputs'!$B$135","v":4.2183550001326009E-2},"NZ Grid Medium Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A56,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L56=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E56,'LCOGH Inputs'!$I$68:$AL$68,0)),N56*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N56)))","v":0.13144224757111869},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P55*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P55)),P55)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M56=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E56,'LCOGH Inputs'!$I$35:$AL$35,0)),R56*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R56)))","v":1.9257974358555311E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F56,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E56=2020,I56,I56*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W56)))","v":4599809.8659265721},468500.79501114169,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z56,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z56,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.35565636518379978,2.5844201589181225E-2,4.285086804598123,0.32026099135722336,4.6311919975445273,4.9868483627283267,{"$f":"AJ56/'LCOGH Inputs'!$B$135","v":4.1557069689402724E-2},"NZ Grid Medium Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A57,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L57=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E57,'LCOGH Inputs'!$I$68:$AL$68,0)),N57*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N57)))","v":0.13111364195219091},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P56*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P56)),P56)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M57=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E57,'LCOGH Inputs'!$I$35:$AL$35,0)),R57*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R57)))","v":1.945055410214086E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F57,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E57=2020,I57,I57*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W57)))","v":4443416.3304850692},452571.76798076293,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z57,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z57,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.34356404876755064,2.6102643605073032E-2,4.2230815985355896,0.32026099135722336,4.5694452334978859,4.9130092822654365,{"$f":"AJ57/'LCOGH Inputs'!$B$135","v":4.0941744018878637E-2},"NZ Grid Medium Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A58,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L58=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E58,'LCOGH Inputs'!$I$68:$AL$68,0)),N58*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N58)))","v":0.13078585784731042},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P57*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P57)),P57)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M58=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E58,'LCOGH Inputs'!$I$35:$AL$35,0)),R58*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R58)))","v":1.9645059643162272E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F58,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E58=2020,I58,I58*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W58)))","v":4292340.1752485773},437184.32786941703,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z58,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z58,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.33188287110945391,2.6363670041123766E-2,4.1619736078047787,0.32026099135722336,4.5085982692031257,4.8404811403125798,{"$f":"AJ58/'LCOGH Inputs'!$B$135","v":4.0337342835938164E-2},"NZ Grid Medium Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A59,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L59=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E59,'LCOGH Inputs'!$I$68:$AL$68,0)),N59*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N59)))","v":0.13045889320269216},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P58*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P58)),P58)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M59=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E59,'LCOGH Inputs'!$I$35:$AL$35,0)),R59*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R59)))","v":1.9841510239593891E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F59,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E59=2020,I59,I59*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W59)))","v":4146400.6092901258},422320.06072185689,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z59,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z59,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.32059885349173256,2.6627306741535003E-2,4.1017498496998446,0.32026099135722336,4.4486381477986026,4.7692370012903353,{"$f":"AJ59/'LCOGH Inputs'!$B$135","v":3.9743641677419464E-2},"NZ Grid Medium Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A60,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L60=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E60,'LCOGH Inputs'!$I$68:$AL$68,0)),N60*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N60)))","v":0.13013274596968544},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P59*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P59)),P59)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M60=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E60,'LCOGH Inputs'!$I$35:$AL$35,0)),R60*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R60)))","v":2.0039925341989837E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F60,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E60=2020,I60,I60*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W60)))","v":4005422.9885742613},407961.17865731375,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z60,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z60,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.30969849247301362,2.6893579808950359E-2,4.0423975293746883,0.32026099135722336,4.389552100540862,4.6992505930138755,{"$f":"AJ60/'LCOGH Inputs'!$B$135","v":3.9160421608448966E-2},"NZ Grid Medium Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A61,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L61=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E61,'LCOGH Inputs'!$I$68:$AL$68,0)),N61*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N61)))","v":0.12980741410476124},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P60*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P60)),P60)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M61=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E61,'LCOGH Inputs'!$I$35:$AL$35,0)),R61*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R61)))","v":2.0240324595409728E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F61,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E61=2020,I61,I61*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W61)))","v":3869238.6069627358},394090.498582965,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z61,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z61,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.2991687437289311,2.7162515607039854E-2,3.9839040371246366,0.32026099135722336,4.3313275440888992,4.63049628781783,{"$f":"AJ61/'LCOGH Inputs'!$B$135","v":3.858746906514858E-2},"NZ Grid Medium Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A62,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L62=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E62,'LCOGH Inputs'!$I$68:$AL$68,0)),N62*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N62)))","v":0.12948289556949932},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P61*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P61)),P61)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M62=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E62,'LCOGH Inputs'!$I$35:$AL$35,0)),R62*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R62)))","v":2.0442727841363832E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F62,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E62=2020,I62,I62*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W62)))","v":3737684.4943260034},380691.42163114424,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z62,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z62,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.28899700644214749,2.7434140763110262E-2,3.9262569457074434,0.32026099135722336,4.2739520778277775,4.562949084269925,{"$f":"AJ62/'LCOGH Inputs'!$B$135","v":3.8024575702249375E-2},"NZ Grid Medium Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A63,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L63=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E63,'LCOGH Inputs'!$I$68:$AL$68,0)),N63*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N63)))","v":0.12915918833057558},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P62*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P62)),P62)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M63=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E63,'LCOGH Inputs'!$I$35:$AL$35,0)),R63*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R63)))","v":2.0647155119777475E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F63,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E63=2020,I63,I63*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W63)))","v":3610603.2215189189},367747.91329568526,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z63,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z63,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.27917110822311442,2.7708482170741369E-2,3.8694440077030565,0.32026099135722336,4.2174134812310209,4.4965845894541356,{"$f":"AJ63/'LCOGH Inputs'!$B$135","v":3.747153824545113E-2},"NZ Grid Medium Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A64,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L64=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E64,'LCOGH Inputs'!$I$68:$AL$68,0)),N64*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N64)))","v":0.12883629035974914},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P63*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P63)),P63)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M64=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E64,'LCOGH Inputs'!$I$35:$AL$35,0)),R64*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R64)))","v":2.0853626670975247E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F64,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E64=2020,I64,I64*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W64)))","v":3487842.7119872761},355244.48424363206,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z64,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z64,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.26967929054352857,2.7985566992448779E-2,3.813453152911594,0.32026099135722336,4.1616997112612664,4.4313790018047952,{"$f":"AJ64/'LCOGH Inputs'!$B$135","v":3.6928158348373291E-2},"NZ Grid Medium Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A65,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L65=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E65,'LCOGH Inputs'!$I$68:$AL$68,0)),N65*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N65)))","v":0.12851419963384977},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P64*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P64)),P64)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M65=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E65,'LCOGH Inputs'!$I$35:$AL$35,0)),R65*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R65)))","v":2.1062162937684993E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F65,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E65=2020,I65,I65*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W65)))","v":3369256.0597797083},343166.17177934846,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z65,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z65,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.26051019466504854,2.8265422662373259E-2,3.7582724857889631,0.32026099135722336,4.1067988998085596,4.3673090944736082,{"$f":"AJ65/'LCOGH Inputs'!$B$135","v":3.6394242453946735E-2},"NZ Grid Medium Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A66,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L66=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E66,'LCOGH Inputs'!$I$68:$AL$68,0)),N66*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N66)))","v":0.12819291413476519},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P65*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P65)),P65)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M66=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E66,'LCOGH Inputs'!$I$35:$AL$35,0)),R66*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R66)))","v":2.1272784567061844E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F66,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E66=2020,I66,I66*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W66)))","v":3254701.3537471979},331498.52193885064,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z66,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z66,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.25165284804643689,2.8548076888996993E-2,3.703890282919597,0.32026099135722336,4.0526993511658178,4.3043521992122544,{"$f":"AJ66/'LCOGH Inputs'!$B$135","v":3.586960166010212E-2},"NZ Grid Medium Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A67,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L67=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E67,'LCOGH Inputs'!$I$68:$AL$68,0)),N67*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N67)))","v":0.12787243184942826},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P66*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P66)),P66)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M67=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E67,'LCOGH Inputs'!$I$35:$AL$35,0)),R67*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R67)))","v":2.1485512412732465E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F67,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E67=2020,I67,I67*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W67)))","v":3144041.5077197934},320227.57219292974,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z67,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z67,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.24309665121285806,2.8833557657886966E-2,3.6502949905257505,0.32026099135722336,3.9993895395408607,4.242486190753719,{"$f":"AJ67/'LCOGH Inputs'!$B$135","v":3.5354051589614327E-2},"NZ Grid Medium Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$7","v":2},{"$f":"'LCOGH Plant Assumptions'!$B$7","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A68,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$7=\"\",\"\",'LCOGH Plant Assumptions'!$D$7)","v":"NZ Grid Medium Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$7","v":"Medium"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":421875},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":4010},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":9187500},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$7","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$7","v":0.13750000000000001},{"$f":"IF(L68=\"Path\",INDEX('LCOGH Inputs'!$I$70:$AL$70,MATCH('LCOGH2 Calc'!E68,'LCOGH Inputs'!$I$68:$AL$68,0)),N68*(1+'LCOGH Inputs'!$C$70)^(COUNT('LCOGH2 Calc'!N$39:N68)))","v":0.12755275076980468},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$7=\"Yes\",P67*(1+'LCOGH Plant Assumptions'!$R$7)^(1+COUNT(P$38:P67)),P67)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$7","v":1.6100000000000001E-3},{"$f":"IF(M68=\"Path\",INDEX('LCOGH Inputs'!$I$37:$AL$37,MATCH('LCOGH2 Calc'!E68,'LCOGH Inputs'!$I$35:$AL$35,0)),R68*(1+'LCOGH Inputs'!$G$37)^(COUNT('LCOGH2 Calc'!R$39:R68)))","v":2.1700367536859793E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F68,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$7","v":0.9},1317285,{"$f":"IF(E68=2020,I68,I68*(1+'LCOGH Plant Assumptions'!$P$7)^(1+COUNT(W$38:W68)))","v":3037144.0964573203},309339.83473837009,{"$f":"'LCOGH Plant Assumptions'!$S$7","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z68,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z68,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$7","v":"USD"},0.23483136507162086,2.9121893234465838E-2,3.5974752220128421,0.32026099135722336,3.9468581066045312,4.1816894716761519,{"$f":"AJ68/'LCOGH Inputs'!$B$135","v":3.4847412263967932E-2},"NZ Grid Medium Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A70,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L70=\"Path\",O71,N70)","v":0.17829999999999999},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P70","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"R70","v":1.6100000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F70,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},{"$f":"V70*H70*365","v":1314},{"$f":"IF(E70=2020,I70,I70*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W70)))","v":195000},{"$f":"PMT($B$6,U70,-X70)","v":19861.18072051437},{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z70,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z70,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},{"$f":"IF(AD70=\"NZD\",AA70*Y70/W70,Y70/W70)","v":15.115053820787193},{"$f":"IF(AD70=\"NZD\",T70*S70*AB70,T70*S70*AC70)","v":2.1606200000000002E-2},{"$f":"IF(AD70=\"NZD\",O70*Q70*AB70,O70*Q70*AC70)","v":7.311290555555555},{"$f":"IF(AD70=\"NZD\",AA70*((J70*K70)+G70)/W70,((J70*K70)+G70)/W70)","v":0.85616438356164382},8.1890611391171984,{"$f":"AE70+AI70","v":23.304114959904389},{"$f":"AJ70/'LCOGH Inputs'!$B$135","v":0.19420095799920326},"NZ Grid Micro Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A71,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L71=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E71,'LCOGH Inputs'!$I$68:$AL$68,0)),N71*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N71)))","v":0.17785424999999999},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P70*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P70)),P70)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M71=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E71,'LCOGH Inputs'!$I$35:$AL$35,0)),R71*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R71)))","v":1.6261000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F71,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E71=2020,I71,I71*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W71)))","v":175778.59571999998},{"$f":"PMT($B$6,U71,-X71)","v":17903.438237913608},{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z71,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z71,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},{"$f":"IF(AD71=\"NZD\",AA71*Y71/W71,Y71/W71)","v":13.625143255642016},{"$f":"IF(AD71=\"NZD\",T71*S71*AB71,T71*S71*AC71)","v":2.1822262000000002E-2},{"$f":"IF(AD71=\"NZD\",O71*Q71*AB71,O71*Q71*AC71)","v":7.1190302270420664},{"$f":"IF(AD71=\"NZD\",AA71*((J71*K71)+G71)/W71,((J71*K71)+G71)/W71)","v":0.85616438356164382},7.9970168726037096,21.622160128245724,{"$f":"AJ71/'LCOGH Inputs'!$B$135","v":0.18018466773538103},"NZ Grid Micro Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A72,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L72=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E72,'LCOGH Inputs'!$I$68:$AL$68,0)),N72*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N72)))","v":0.177409614375},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P71*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P71)),P71)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M72=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E72,'LCOGH Inputs'!$I$35:$AL$35,0)),R72*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R72)))","v":1.6423610000000002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F72,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E72=2020,I72,I72*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W72)))","v":169802.12346551998},17294.721337824547,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z72,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z72,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},13.161888384950188,2.2040484620000002E-2,7.0160178596567686,0.85616438356164382,{"$f":"SUM(AF72:AH72)","v":7.8942227278384118},21.056111112788599,{"$f":"AJ72/'LCOGH Inputs'!$B$135","v":0.17546759260657166},{"$f":"D72&E72","v":"NZ Grid Micro Scale2022"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A73,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L73=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E73,'LCOGH Inputs'!$I$68:$AL$68,0)),N73*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N73)))","v":0.17696609033906252},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P72*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P72)),P72)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M73=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E73,'LCOGH Inputs'!$I$35:$AL$35,0)),R73*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R73)))","v":1.6587846099999999E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F73,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E73=2020,I73,I73*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W73)))","v":164028.85126769228},16706.700812338509,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z73,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z73,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},12.714384179861879,2.2260889466199998E-2,6.9144960812275356,0.85616438356164382,7.7929213542553795,20.507305534117258,{"$f":"AJ73/'LCOGH Inputs'!$B$135","v":0.17089421278431047},"NZ Grid Micro Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A74,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L74=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E74,'LCOGH Inputs'!$I$68:$AL$68,0)),N74*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N74)))","v":0.17652367511321487},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P73*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P73)),P73)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M74=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E74,'LCOGH Inputs'!$I$35:$AL$35,0)),R74*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R74)))","v":1.6753724561000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F74,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E74=2020,I74,I74*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W74)))","v":158451.87032459077},16138.672984719002,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z74,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z74,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},12.282095117746577,2.2483498360861998E-2,6.8144433229321733,0.85616438356164382,7.6930912048546789,19.975186322601257,{"$f":"AJ74/'LCOGH Inputs'!$B$135","v":0.16645988602167713},"NZ Grid Micro Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A75,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L75=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E75,'LCOGH Inputs'!$I$68:$AL$68,0)),N75*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N75)))","v":0.17608236592543183},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P74*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P74)),P74)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M75=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E75,'LCOGH Inputs'!$I$35:$AL$35,0)),R75*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R75)))","v":1.692126180661E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F75,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E75=2020,I75,I75*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W75)))","v":153064.50673355468},15589.958103238556,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z75,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z75,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},11.864503883743193,2.2708333344470619E-2,6.7158383280493457,0.85616438356164382,7.59471104495546,19.459214928698653,{"$f":"AJ75/'LCOGH Inputs'!$B$135","v":0.16216012440582211},"NZ Grid Micro Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A76,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L76=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E76,'LCOGH Inputs'!$I$68:$AL$68,0)),N76*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N76)))","v":0.17564216001061828},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P75*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P75)),P75)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M76=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E76,'LCOGH Inputs'!$I$35:$AL$35,0)),R76*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R76)))","v":1.7090474424676103E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F76,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E76=2020,I76,I76*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W76)))","v":147860.31350461382},15059.899527728443,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z76,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z76,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},11.461110751695923,2.2935416677915328E-2,6.6186601474424718,0.85616438356164382,7.4977599476820309,18.958870699377954,{"$f":"AJ76/'LCOGH Inputs'!$B$135","v":0.15799058916148295},"NZ Grid Micro Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A77,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L77=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E77,'LCOGH Inputs'!$I$68:$AL$68,0)),N77*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N77)))","v":0.17520305461059174},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P76*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P76)),P76)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M77=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E77,'LCOGH Inputs'!$I$35:$AL$35,0)),R77*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R77)))","v":1.726137916892286E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F77,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E77=2020,I77,I77*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W77)))","v":142833.06284545694},14547.862943785678,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z77,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z77,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},11.071432986138264,2.3164770844694479E-2,6.5228881351089791,0.85616438356164382,7.4022172895153169,18.473650275653583,{"$f":"AJ77/'LCOGH Inputs'!$B$135","v":0.15394708563044651},"NZ Grid Micro Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A78,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L78=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E78,'LCOGH Inputs'!$I$68:$AL$68,0)),N78*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N78)))","v":0.17476504697406525},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P77*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P77)),P77)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M78=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E78,'LCOGH Inputs'!$I$35:$AL$35,0)),R78*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R78)))","v":1.7433992960612093E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F78,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E78=2020,I78,I78*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W78)))","v":137976.7387087114},14053.235603696963,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z78,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z78,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},10.695004264609562,2.3396418553141427E-2,6.428501943793953,0.85616438356164382,7.3080627459087379,18.003067010518301,{"$f":"AJ78/'LCOGH Inputs'!$B$135","v":0.15002555842098583},"NZ Grid Micro Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A79,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L79=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E79,'LCOGH Inputs'!$I$68:$AL$68,0)),N79*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N79)))","v":0.17432813435663011},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P78*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P78)),P78)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M79=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E79,'LCOGH Inputs'!$I$35:$AL$35,0)),R79*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R79)))","v":1.7608332890218215E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F79,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E79=2020,I79,I79*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W79)))","v":133285.5295926152},13575.425593171267,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z79,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z79,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},10.331374119612835,2.3630382738672844E-2,6.3354815206672539,0.85616438356164382,7.21527628696757,17.546650406580405,{"$f":"AJ79/'LCOGH Inputs'!$B$135","v":0.14622208672150336},"NZ Grid Micro Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A80,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L80=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E80,'LCOGH Inputs'!$I$68:$AL$68,0)),N80*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N80)))","v":0.17389231402073851},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P79*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P79)),P79)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M80=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E80,'LCOGH Inputs'!$I$35:$AL$35,0)),R80*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R80)))","v":1.7784416219120398E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F80,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E80=2020,I80,I80*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W80)))","v":128753.82158646631},13113.861123003446,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z80,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z80,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},9.9801073995460019,2.3866686566059572E-2,6.2438071030631983,0.85616438356164382,7.1238381731909017,17.103945572736905,{"$f":"AJ80/'LCOGH Inputs'!$B$135","v":0.14253287977280754},"NZ Grid Micro Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A81,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L81=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E81,'LCOGH Inputs'!$I$68:$AL$68,0)),N81*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N81)))","v":0.17345758323568669},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P80*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P80)),P80)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M81=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E81,'LCOGH Inputs'!$I$35:$AL$35,0)),R81*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R81)))","v":1.7962260381311598E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F81,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E81=2020,I81,I81*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W81)))","v":124376.19165252644},12667.989844821326,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z81,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z81,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},9.6407837479614358,2.4105353431720163E-2,6.1534592142818765,0.85616438356164382,7.0337289512752399,16.674512699236676,{"$f":"AJ81/'LCOGH Inputs'!$B$135","v":0.13895427249363895},"NZ Grid Micro Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A82,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L82=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E82,'LCOGH Inputs'!$I$68:$AL$68,0)),N82*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N82)))","v":0.17302393927759749},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P81*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P81)),P81)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M82=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E82,'LCOGH Inputs'!$I$35:$AL$35,0)),R82*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R82)))","v":1.8141882985124715E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F82,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E82=2020,I82,I82*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W82)))","v":120147.40113634054},12237.278190097402,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z82,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z82,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},9.3129971005307475,2.4346406966037366E-2,6.0644186594512162,0.85616438356164382,6.9449294499788969,16.257926550509644,{"$f":"AJ82/'LCOGH Inputs'!$B$135","v":0.13548272125424704},"NZ Grid Micro Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A83,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L83=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E83,'LCOGH Inputs'!$I$68:$AL$68,0)),N83*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N83)))","v":0.1725913794294035},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P82*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P82)),P82)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M83=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E83,'LCOGH Inputs'!$I$35:$AL$35,0)),R83*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R83)))","v":1.8323301814975963E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F83,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E83=2020,I83,I83*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W83)))","v":116062.38949770496},11821.21073163409,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z83,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z83,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},8.9963551991127009,2.4589871035697743E-2,5.9766665214489576,0.85616438356164382,6.8574207760462986,15.853775975159,{"$f":"AJ83/'LCOGH Inputs'!$B$135","v":0.13211479979299165},"NZ Grid Micro Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A84,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L84=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E84,'LCOGH Inputs'!$I$68:$AL$68,0)),N84*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N84)))","v":0.17215990098083001},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P83*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P83)),P83)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M84=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E84,'LCOGH Inputs'!$I$35:$AL$35,0)),R84*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R84)))","v":1.8506534833125725E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F84,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E84=2020,I84,I84*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W84)))","v":112116.26825478299},11419.289566758529,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z84,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z84,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},8.6904791223428681,2.4835769746054722E-2,5.8901841568835911,0.85616438356164382,6.7711843101912894,15.461663432534158,{"$f":"AJ84/'LCOGH Inputs'!$B$135","v":0.12884719527111799},"NZ Grid Micro Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A85,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L85=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E85,'LCOGH Inputs'!$I$68:$AL$68,0)),N85*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N85)))","v":0.17172950122837793},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P84*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P84)),P84)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M85=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E85,'LCOGH Inputs'!$I$35:$AL$35,0)),R85*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R85)))","v":1.8691600181456975E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F85,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E85=2020,I85,I85*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W85)))","v":108304.31513412036},11031.03372148874,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z85,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z85,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},8.3950028321832111,2.508412744351526E-2,5.8049531921334863,0.85616438356164382,6.6862017031386447,15.081204535321856,{"$f":"AJ85/'LCOGH Inputs'!$B$135","v":0.12567670446101548},"NZ Grid Micro Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A86,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L86=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E86,'LCOGH Inputs'!$I$68:$AL$68,0)),N86*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N86)))","v":0.17130017747530699},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P85*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P85)),P85)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M86=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E86,'LCOGH Inputs'!$I$35:$AL$35,0)),R86*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R86)))","v":1.8878516183271552E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F86,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E86=2020,I86,I86*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W86)))","v":104621.96841956029},10655.978574958124,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z86,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z86,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},8.1095727358889835,2.5334968717950421E-2,5.720955519443315,0.85616438356164382,6.6024548717229088,14.712027607611892,{"$f":"AJ86/'LCOGH Inputs'!$B$135","v":0.12260023006343243},"NZ Grid Micro Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A87,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L87=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E87,'LCOGH Inputs'!$I$68:$AL$68,0)),N87*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N87)))","v":0.17087192703161874},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P86*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P86)),P86)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M87=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E87,'LCOGH Inputs'!$I$35:$AL$35,0)),R87*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R87)))","v":1.9067301345104268E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F87,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E87=2020,I87,I87*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W87)))","v":101064.82149329523},10293.675303409547,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z87,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z87,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},7.8338472628687574,2.5588318405129925E-2,5.6381732930769708,0.85616438356164382,6.519925995043744,14.353773257912501,{"$f":"AJ87/'LCOGH Inputs'!$B$135","v":0.11961477714927084},"NZ Grid Micro Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A88,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L88=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E88,'LCOGH Inputs'!$I$68:$AL$68,0)),N88*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N88)))","v":0.17044474721403968},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P87*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P87)),P87)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M88=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E88,'LCOGH Inputs'!$I$35:$AL$35,0)),R88*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R88)))","v":1.9257974358555311E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F88,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E88=2020,I88,I88*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W88)))","v":97628.61756252317},9943.69034309362,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z88,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z88,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},7.5674964559312174,2.5844201589181225E-2,5.556588925526146,0.85616438356164382,6.4385975106769706,14.006093966608187,{"$f":"AJ88/'LCOGH Inputs'!$B$135","v":0.11671744972173489},"NZ Grid Micro Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A89,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L89=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E89,'LCOGH Inputs'!$I$68:$AL$68,0)),N89*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N89)))","v":0.17001863534600462},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P88*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P88)),P88)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M89=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E89,'LCOGH Inputs'!$I$35:$AL$35,0)),R89*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R89)))","v":1.945055410214086E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F89,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E89=2020,I89,I89*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W89)))","v":94309.244565397385},9605.6048714284389,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z89,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z89,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},7.3102015764295576,2.6102643605073032E-2,5.4761850837737844,0.85616438356164382,6.358452110940501,13.668653687370059,{"$f":"AJ89/'LCOGH Inputs'!$B$135","v":0.11390544739475049},"NZ Grid Micro Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A90,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L90=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E90,'LCOGH Inputs'!$I$68:$AL$68,0)),N90*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N90)))","v":0.16959358875763961},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P89*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P89)),P89)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M90=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E90,'LCOGH Inputs'!$I$35:$AL$35,0)),R90*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R90)))","v":1.9645059643162272E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F90,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E90=2020,I90,I90*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W90)))","v":91102.730250173874},9279.0143057998703,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z90,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z90,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},7.0616547228309514,2.6363670041123766E-2,5.3969446856115777,0.85616438356164382,6.279472739214345,13.341127462045296,{"$f":"AJ90/'LCOGH Inputs'!$B$135","v":0.1111760621837108},"NZ Grid Micro Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A91,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L91=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E91,'LCOGH Inputs'!$I$68:$AL$68,0)),N91*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N91)))","v":0.16916960478574553},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P90*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P90)),P90)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M91=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E91,'LCOGH Inputs'!$I$35:$AL$35,0)),R91*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R91)))","v":1.9841510239593891E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F91,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E91=2020,I91,I91*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W91)))","v":88005.237421667975},8963.527819402676,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z91,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z91,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},6.8215584622546999,2.6627306741535003E-2,5.3188508960107796,0.85616438356164382,6.2016425863139579,13.023201048568659,{"$f":"AJ91/'LCOGH Inputs'!$B$135","v":0.10852667540473883},"NZ Grid Micro Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A92,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L92=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E92,'LCOGH Inputs'!$I$68:$AL$68,0)),N92*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N92)))","v":0.16874668077378116},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P91*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P91)),P91)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M92=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E92,'LCOGH Inputs'!$I$35:$AL$35,0)),R92*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R92)))","v":2.0039925341989837E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F92,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E92=2020,I92,I92*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W92)))","v":85013.059349331263},8658.7678735429854,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z92,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z92,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},6.5896254745380407,2.6893579808950359E-2,5.2418871235455029,0.85616438356164382,6.1249450869160968,12.714570561454138,{"$f":"AJ92/'LCOGH Inputs'!$B$135","v":0.10595475467878449},"NZ Grid Micro Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A93,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L93=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E93,'LCOGH Inputs'!$I$68:$AL$68,0)),N93*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N93)))","v":0.16832481407184671},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P92*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P92)),P92)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M93=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E93,'LCOGH Inputs'!$I$35:$AL$35,0)),R93*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R93)))","v":2.0240324595409728E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F93,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E93=2020,I93,I93*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W93)))","v":82122.615331453984},8364.3697658425226,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z93,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z93,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},6.365578208403746,2.7162515607039854E-2,5.1660370168677998,0.85616438356164382,6.0493639160364827,12.414942124440229,{"$f":"AJ93/'LCOGH Inputs'!$B$135","v":0.1034578510370019},"NZ Grid Micro Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A94,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L94=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E94,'LCOGH Inputs'!$I$68:$AL$68,0)),N94*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N94)))","v":0.16790400203666708},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P93*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P93)),P93)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M94=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E94,'LCOGH Inputs'!$I$35:$AL$35,0)),R94*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R94)))","v":2.0442727841363832E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F94,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E94=2020,I94,I94*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W94)))","v":79330.446410184566},8079.9811938038783,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z94,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z94,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},6.1491485493180198,2.7434140763110262E-2,5.091284461233724,0.85616438356164382,5.9748829855584775,12.124031534876497,{"$f":"AJ94/'LCOGH Inputs'!$B$135","v":0.10103359612397081},"NZ Grid Micro Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A95,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L95=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E95,'LCOGH Inputs'!$I$68:$AL$68,0)),N95*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N95)))","v":0.16748424203157544},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P94*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P94)),P94)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M95=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E95,'LCOGH Inputs'!$I$35:$AL$35,0)),R95*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R95)))","v":2.0647155119777475E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F95,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E95=2020,I95,I95*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W95)))","v":76633.211232238275},7805.2618332145448,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z95,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z95,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},5.9400774986412062,2.7708482170741369E-2,5.0176135750796718,0.85616438356164382,5.9014864408120564,11.841563939453263,{"$f":"AJ95/'LCOGH Inputs'!$B$135","v":9.8679699495443848E-2},"NZ Grid Micro Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A96,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L96=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E96,'LCOGH Inputs'!$I$68:$AL$68,0)),N96*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N96)))","v":0.16706553142649649},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P95*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P95)),P95)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M96=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E96,'LCOGH Inputs'!$I$35:$AL$35,0)),R96*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R96)))","v":2.0853626670975247E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F96,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E96=2020,I96,I96*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W96)))","v":74027.682050342177},7539.882930885251,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z96,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z96,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},5.7381148636874055,2.7985566992448779E-2,4.9450087066482693,0.85616438356164382,5.8291586572023615,11.567273520889767,{"$f":"AJ96/'LCOGH Inputs'!$B$135","v":9.639394600741473E-2},"NZ Grid Micro Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A97,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L97=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E97,'LCOGH Inputs'!$I$68:$AL$68,0)),N97*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N97)))","v":0.16664786759793027},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P96*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P96)),P96)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M97=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E97,'LCOGH Inputs'!$I$35:$AL$35,0)),R97*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R97)))","v":2.1062162937684993E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F97,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E97=2020,I97,I97*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W97)))","v":71510.74086063054},7283.5269112351516,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z97,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z97,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},5.5430189583220333,2.8265422662373259E-2,4.8734544306630694,0.85616438356164382,5.7578842368870857,11.30090319520912,{"$f":"AJ97/'LCOGH Inputs'!$B$135","v":9.4174193293409328E-2},"NZ Grid Micro Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A98,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L98=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E98,'LCOGH Inputs'!$I$68:$AL$68,0)),N98*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N98)))","v":0.16623124792893548},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P97*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P97)),P97)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M98=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E98,'LCOGH Inputs'!$I$35:$AL$35,0)),R98*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R98)))","v":2.1272784567061844E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F98,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E98=2020,I98,I98*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W98)))","v":69079.375671369096},7035.8869962531562,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z98,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z98,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},5.3545563137390841,2.8548076888996993E-2,4.8029355450513753,0.85616438356164382,5.687648005502016,11.042204319241101,{"$f":"AJ98/'LCOGH Inputs'!$B$135","v":9.2018369327009172E-2},"NZ Grid Micro Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A99,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L99=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E99,'LCOGH Inputs'!$I$68:$AL$68,0)),N99*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N99)))","v":0.16581566980911311},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P98*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P98)),P98)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M99=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E99,'LCOGH Inputs'!$I$35:$AL$35,0)),R99*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R99)))","v":2.1485512412732465E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F99,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E99=2020,I99,I99*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W99)))","v":66730.676898542544},6796.6668383805481,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z99,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z99,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},5.1725013990719546,2.8833557657886966E-2,4.7334370677144815,0.85616438356164382,5.6184350089340116,10.790936408005965,{"$f":"AJ99/'LCOGH Inputs'!$B$135","v":8.9924470066716375E-2},"NZ Grid Micro Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$8","v":3},{"$f":"'LCOGH Plant Assumptions'!$B$8","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A100,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 3"},{"$f":"IF('LCOGH Plant Assumptions'!$D$8=\"\",\"\",'LCOGH Plant Assumptions'!$D$8)","v":"NZ Grid Micro Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$8","v":"Micro"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":1125},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":4},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":195000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$8","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$8","v":0.17829999999999999},{"$f":"IF(L100=\"Path\",INDEX('LCOGH Inputs'!$I$71:$AL$71,MATCH('LCOGH2 Calc'!E100,'LCOGH Inputs'!$I$68:$AL$68,0)),N100*(1+'LCOGH Inputs'!$C$71)^(COUNT('LCOGH2 Calc'!N$71:N100)))","v":0.16540113063459033},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$8=\"Yes\",P99*(1+'LCOGH Plant Assumptions'!$R$8)^(1+COUNT(P$70:P99)),P99)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$8","v":1.6100000000000001E-3},{"$f":"IF(M100=\"Path\",INDEX('LCOGH Inputs'!$I$38:$AL$38,MATCH('LCOGH2 Calc'!E100,'LCOGH Inputs'!$I$35:$AL$35,0)),R100*(1+'LCOGH Inputs'!$G$38)^(COUNT('LCOGH2 Calc'!R$71:R100)))","v":2.1700367536859793E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F100,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$8","v":0.9},1314,{"$f":"IF(E100=2020,I100,I100*(1+'LCOGH Plant Assumptions'!$P$8)^(1+COUNT(W$70:W100)))","v":64461.833883992105},6565.58016587561,{"$f":"'LCOGH Plant Assumptions'!$S$8","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z100,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z100,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$8","v":"USD"},4.9966363515035086,2.9121893234465838E-2,4.6649442333446522,0.85616438356164382,5.5502305101407616,10.54686686164427,{"$f":"AJ100/'LCOGH Inputs'!$B$135","v":8.7890557180368922E-2},"NZ Grid Micro Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A102,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L102=\"Path\",O103,N102)","v":8.8436500000000001E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P102","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"R102","v":1.9700000000000002E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F102,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},{"$f":"V102*H102*365","v":39564540},{"$f":"IF(E102=2020,I102,I102*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W102)))","v":198750000},{"$f":"PMT($B$6,U102,-X102)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z102,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z102,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},{"$f":"IF(AD102=\"NZD\",AA102*Y102/W102,Y102/W102)","v":0.51164822094737328},{"$f":"IF(AD102=\"NZD\",T102*S102*AB102,T102*S102*AC102)","v":2.6437400000000003E-3},{"$f":"IF(AD102=\"NZD\",O102*Q102*AB102,O102*Q102*AC102)","v":3.626387813888889},{"$f":"IF(AD102=\"NZD\",AA102*((J102*K102)+G102)/W102,((J102*K102)+G102)/W102)","v":9.9520934655123003E-2},3.728552488544012,{"$f":"AE102+AI102","v":4.2402007094913854},{"$f":"AJ102/'LCOGH Inputs'!$B$135","v":3.5335005912428212E-2},"NZ Wind and Grid Largest Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A103,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L103=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E103,'LCOGH Inputs'!$I$68:$AL$68,0)),N103*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N103)))","v":8.8215408750000002E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P102*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P102)),P102)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M103=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E103,'LCOGH Inputs'!$I$35:$AL$35,0)),R103*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R103)))","v":1.9897000000000003E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F103,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E103=2020,I103,I103*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W103)))","v":179158953.32999998},{"$f":"PMT($B$6,U103,-X103)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z103,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z103,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},{"$f":"IF(AD103=\"NZD\",AA103*Y103/W103,Y103/W103)","v":0.46121438861931041},{"$f":"IF(AD103=\"NZD\",T103*S103*AB103,T103*S103*AC103)","v":2.6701774000000003E-3},{"$f":"IF(AD103=\"NZD\",O103*Q103*AB103,O103*Q103*AC103)","v":3.5310270144352534},{"$f":"IF(AD103=\"NZD\",AA103*((J103*K103)+G103)/W103,((J103*K103)+G103)/W103)","v":9.9520934655123003E-2},3.6332181264903767,4.0944325151096868,{"$f":"AJ103/'LCOGH Inputs'!$B$135","v":3.4120270959247391E-2},"NZ Wind and Grid Largest Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A104,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L104=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E104,'LCOGH Inputs'!$I$68:$AL$68,0)),N104*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N104)))","v":8.7994870228125008E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P103*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P103)),P103)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M104=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E104,'LCOGH Inputs'!$I$35:$AL$35,0)),R104*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R104)))","v":2.0095970000000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F104,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E104=2020,I104,I104*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W104)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z104,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z104,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.44553309940625402,2.6968791739999999E-3,3.4799330535363757,9.9520934655123003E-2,3.5821508673654989,4.027683966771753,{"$f":"AJ104/'LCOGH Inputs'!$B$135","v":3.3564033056431276E-2},"NZ Wind and Grid Largest Scale2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A105,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L105=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E105,'LCOGH Inputs'!$I$68:$AL$68,0)),N105*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N105)))","v":8.7774883052554709E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P104*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P104)),P104)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M105=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E105,'LCOGH Inputs'!$I$35:$AL$35,0)),R105*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R105)))","v":2.0296929700000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F105,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E105=2020,I105,I105*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W105)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z105,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z105,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.43038497402644127,2.7238479657399998E-3,3.4295784222517045,9.9520934655123003E-2,3.5318232048725675,3.9622081788990089,{"$f":"AJ105/'LCOGH Inputs'!$B$135","v":3.3018401490825071E-2},"NZ Wind and Grid Largest Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A106,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L106=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E106,'LCOGH Inputs'!$I$68:$AL$68,0)),N106*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N106)))","v":8.7555445844923321E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P105*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P105)),P105)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M106=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E106,'LCOGH Inputs'!$I$35:$AL$35,0)),R106*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R106)))","v":2.0499898997000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F106,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E106=2020,I106,I106*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W106)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z106,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z106,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.41575188490954224,2.7510864453973998E-3,3.3799524224817223,9.9520934655123003E-2,3.4822244435822429,3.8979763284917852,{"$f":"AJ106/'LCOGH Inputs'!$B$135","v":3.2483136070764876E-2},"NZ Wind and Grid Largest Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A107,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L107=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E107,'LCOGH Inputs'!$I$68:$AL$68,0)),N107*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N107)))","v":8.7336557230311015E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P106*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P106)),P106)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M107=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E107,'LCOGH Inputs'!$I$35:$AL$35,0)),R107*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R107)))","v":2.0704897986970001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F107,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E107=2020,I107,I107*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W107)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z107,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z107,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.40161632082261789,2.778597309851374E-3,3.3310445109284128,9.9520934655123003E-2,3.4333440428933875,3.8349603637160055,{"$f":"AJ107/'LCOGH Inputs'!$B$135","v":3.1958003030966714E-2},"NZ Wind and Grid Largest Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A108,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L108=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E108,'LCOGH Inputs'!$I$68:$AL$68,0)),N108*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N108)))","v":8.7118215837235238E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P107*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P107)),P107)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M108=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E108,'LCOGH Inputs'!$I$35:$AL$35,0)),R108*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R108)))","v":2.0911946966839704E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F108,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E108=2020,I108,I108*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W108)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z108,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z108,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.38796136591464891,2.8063832829498883E-3,3.2828442968552785,9.9520934655123003E-2,3.3851716147933515,3.7731329807080005,{"$f":"AJ108/'LCOGH Inputs'!$B$135","v":3.1442774839233335E-2},"NZ Wind and Grid Largest Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A109,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L109=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E109,'LCOGH Inputs'!$I$68:$AL$68,0)),N109*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N109)))","v":8.6900420297642153E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P108*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P108)),P108)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M109=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E109,'LCOGH Inputs'!$I$35:$AL$35,0)),R109*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R109)))","v":2.1121066436508097E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F109,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E109=2020,I109,I109*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W109)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z109,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z109,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.37477067947355081,2.8344471157793864E-3,3.2353415398797831,9.9520934655123003E-2,3.3376969216506858,3.7124676011242368,{"$f":"AJ109/'LCOGH Inputs'!$B$135","v":3.0937230009368641E-2},"NZ Wind and Grid Largest Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A110,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L110=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E110,'LCOGH Inputs'!$I$68:$AL$68,0)),N110*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N110)))","v":8.6683169246898048E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P109*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P109)),P109)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M110=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E110,'LCOGH Inputs'!$I$35:$AL$35,0)),R110*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R110)))","v":2.1332277100873182E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F110,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E110=2020,I110,I110*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W110)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z110,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z110,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.36202847637145008,2.8627915869371811E-3,3.1885261477977229,9.9520934655123003E-2,3.2909098740397833,3.6529383504112332,{"$f":"AJ110/'LCOGH Inputs'!$B$135","v":3.0441152920093608E-2},"NZ Wind and Grid Largest Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A111,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L111=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E111,'LCOGH Inputs'!$I$68:$AL$68,0)),N111*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N111)))","v":8.6466461323780816E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P110*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P110)),P110)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M111=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E111,'LCOGH Inputs'!$I$35:$AL$35,0)),R111*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R111)))","v":2.1545599871881916E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F111,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E111=2020,I111,I111*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W111)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z111,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z111,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.34971950817482073,2.891419502806553E-3,3.1423881744390898,9.9520934655123003E-2,3.2448005285970196,3.5945200367718404,{"$f":"AJ111/'LCOGH Inputs'!$B$135","v":2.9954333639765338E-2},"NZ Wind and Grid Largest Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A112,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L112=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E112,'LCOGH Inputs'!$I$68:$AL$68,0)),N112*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N112)))","v":8.6250295170471364E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P111*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P111)),P111)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M112=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E112,'LCOGH Inputs'!$I$35:$AL$35,0)),R112*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R112)))","v":2.1761055870600735E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F112,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E112=2020,I112,I112*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W112)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z112,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z112,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.33782904489687682,2.9203336978346189E-3,3.0969178175549561,9.9520934655123003E-2,3.199359085907914,3.5371881308047906,{"$f":"AJ112/'LCOGH Inputs'!$B$135","v":2.9476567756706588E-2},"NZ Wind and Grid Largest Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A113,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L113=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E113,'LCOGH Inputs'!$I$68:$AL$68,0)),N113*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N113)))","v":8.6034669432545188E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P112*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P112)),P112)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M113=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E113,'LCOGH Inputs'!$I$35:$AL$35,0)),R113*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R113)))","v":2.1978666429306738E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F113,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E113=2020,I113,I113*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W113)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z113,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z113,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.32634285737038304,2.949537034812964E-3,3.052105416734936,9.9520934655123003E-2,3.1545758884248722,3.4809187457952553,{"$f":"AJ113/'LCOGH Inputs'!$B$135","v":2.9007656214960462E-2},"NZ Wind and Grid Largest Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A114,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L114=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E114,'LCOGH Inputs'!$I$68:$AL$68,0)),N114*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N114)))","v":8.5819582758963842E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P113*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P113)),P113)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M114=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E114,'LCOGH Inputs'!$I$35:$AL$35,0)),R114*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R114)))","v":2.2198453093599807E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F114,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E114=2020,I114,I114*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W114)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z114,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z114,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.31524720021978997,2.9790324051610939E-3,3.0079414513547822,9.9520934655123003E-2,3.1104414184150664,3.4256886186348563,{"$f":"AJ114/'LCOGH Inputs'!$B$135","v":2.8547405155290469E-2},"NZ Wind and Grid Largest Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A115,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L115=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E115,'LCOGH Inputs'!$I$68:$AL$68,0)),N115*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N115)))","v":8.5605033802066424E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P114*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P114)),P114)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M115=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E115,'LCOGH Inputs'!$I$35:$AL$35,0)),R115*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R115)))","v":2.2420437624535804E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F115,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E115=2020,I115,I115*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W115)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z115,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z115,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.30452879541231714,3.0088227292127049E-3,2.964416538553678,9.9520934655123003E-2,3.0669462959380138,3.3714750913503311,{"$f":"AJ115/'LCOGH Inputs'!$B$135","v":2.8095625761252758E-2},"NZ Wind and Grid Largest Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A116,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L116=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E116,'LCOGH Inputs'!$I$68:$AL$68,0)),N116*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N116)))","v":8.5391021217561258E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P115*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P115)),P115)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M116=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E116,'LCOGH Inputs'!$I$35:$AL$35,0)),R116*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R116)))","v":2.2644642000781167E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F116,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E116=2020,I116,I116*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W116)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z116,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z116,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.29417481636829829,3.0389109565048321E-3,2.9215214312408064,9.9520934655123003E-2,3.0240812768524346,3.3182560932207328,{"$f":"AJ116/'LCOGH Inputs'!$B$135","v":2.7652134110172772E-2},"NZ Wind and Grid Largest Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A117,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L117=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E117,'LCOGH Inputs'!$I$68:$AL$68,0)),N117*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N117)))","v":8.5177543664517366E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P116*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P116)),P116)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M117=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E117,'LCOGH Inputs'!$I$35:$AL$35,0)),R117*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R117)))","v":2.2871088420788971E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F117,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E117=2020,I117,I117*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W117)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z117,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z117,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.28417287261177615,3.0693000660698797E-3,2.8792470161307522,9.9520934655123003E-2,2.9818372508519451,3.2660101234637211,{"$f":"AJ117/'LCOGH Inputs'!$B$135","v":2.7216751028864342E-2},"NZ Wind and Grid Largest Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A118,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L118=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E118,'LCOGH Inputs'!$I$68:$AL$68,0)),N118*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N118)))","v":8.4964599805356075E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P117*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P117)),P117)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M118=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E118,'LCOGH Inputs'!$I$35:$AL$35,0)),R118*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R118)))","v":2.3099799304996868E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F118,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E118=2020,I118,I118*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W118)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z118,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z118,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.27451099494297582,3.0999930667305799E-3,2.8375843118073409,9.9520934655123003E-2,2.9402052395291944,3.2147162344721703,{"$f":"AJ118/'LCOGH Inputs'!$B$135","v":2.6789301953934752E-2},"NZ Wind and Grid Largest Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A119,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L119=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E119,'LCOGH Inputs'!$I$68:$AL$68,0)),N119*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N119)))","v":8.4752188305842691E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P118*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P118)),P118)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M119=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E119,'LCOGH Inputs'!$I$35:$AL$35,0)),R119*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R119)))","v":2.3330797298046839E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F119,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E119=2020,I119,I119*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W119)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z119,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z119,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.26517762111491461,3.1309929973978856E-3,2.7965244668154883,9.9520934655123003E-2,2.8991763944680091,3.1643540155829237,{"$f":"AJ119/'LCOGH Inputs'!$B$135","v":2.6369616796524366E-2},"NZ Wind and Grid Largest Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A120,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L120=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E120,'LCOGH Inputs'!$I$68:$AL$68,0)),N120*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N120)))","v":8.4540307835078085E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P119*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P119)),P119)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M120=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E120,'LCOGH Inputs'!$I$35:$AL$35,0)),R120*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R120)))","v":2.3564105271027308E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F120,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E120=2020,I120,I120*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W120)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z120,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z120,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.2561615819970075,3.1623029273718647E-3,2.7560587577806683,9.9520934655123003E-2,2.8587419953631632,3.1149035773601708,{"$f":"AJ120/'LCOGH Inputs'!$B$135","v":2.5957529811334756E-2},"NZ Wind and Grid Largest Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A121,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L121=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E121,'LCOGH Inputs'!$I$68:$AL$68,0)),N121*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N121)))","v":8.4328957065490401E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P120*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P120)),P120)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M121=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E121,'LCOGH Inputs'!$I$35:$AL$35,0)),R121*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R121)))","v":2.3799746323737575E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F121,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E121=2020,I121,I121*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W121)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z121,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z121,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.24745208820910922,3.1939259566455824E-3,2.7161785875555826,9.9520934655123003E-2,2.8188934481673513,3.0663455363764607,{"$f":"AJ121/'LCOGH Inputs'!$B$135","v":2.5552879469803839E-2},"NZ Wind and Grid Largest Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A122,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L122=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E122,'LCOGH Inputs'!$I$68:$AL$68,0)),N122*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N122)))","v":8.411813467282668E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P121*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P121)),P121)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M122=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E122,'LCOGH Inputs'!$I$35:$AL$35,0)),R122*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R122)))","v":2.4037743786974953E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F122,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E122=2020,I122,I122*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W122)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z122,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z122,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.23903871720999953,3.2258652162120384E-3,2.6768754833936534,9.9520934655123003E-2,2.7796222832649886,3.0186610004749883,{"$f":"AJ122/'LCOGH Inputs'!$B$135","v":2.515550833729157E-2},"NZ Wind and Grid Largest Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A123,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L123=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E123,'LCOGH Inputs'!$I$68:$AL$68,0)),N123*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N123)))","v":8.3907839336144624E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P122*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P122)),P122)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M123=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E123,'LCOGH Inputs'!$I$35:$AL$35,0)),R123*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R123)))","v":2.42781212248447E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F123,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E123=2020,I123,I123*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W123)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z123,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z123,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.23091140082485956,3.2581238683741585E-3,2.6381410951489479,9.9520934655123003E-2,2.740920153672445,2.9718315544973044,{"$f":"AJ123/'LCOGH Inputs'!$B$135","v":2.4765262954144204E-2},"NZ Wind and Grid Largest Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A124,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L124=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E124,'LCOGH Inputs'!$I$68:$AL$68,0)),N124*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N124)))","v":8.3698069737804262E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P123*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P123)),P123)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M124=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E124,'LCOGH Inputs'!$I$35:$AL$35,0)),R124*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R124)))","v":2.4520902437093152E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F124,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E124=2020,I124,I124*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W124)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z124,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z124,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.2230604131968143,3.2907051070579008E-3,2.5999671935021422,9.9520934655123003E-2,2.7027788332643232,2.9258392464611376,{"$f":"AJ124/'LCOGH Inputs'!$B$135","v":2.438199372050948E-2},"NZ Wind and Grid Largest Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A125,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L125=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E125,'LCOGH Inputs'!$I$68:$AL$68,0)),N125*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N125)))","v":8.3488824563459754E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P124*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P124)),P124)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M125=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E125,'LCOGH Inputs'!$I$35:$AL$35,0)),R125*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R125)))","v":2.4766111461464079E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F125,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E125=2020,I125,I125*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W125)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z125,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z125,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.2154763591481226,3.3236121581284792E-3,2.5623456682121666,9.9520934655123003E-2,2.6651902150254183,2.8806665741735409,{"$f":"AJ125/'LCOGH Inputs'!$B$135","v":2.4005554784779507E-2},"NZ Wind and Grid Largest Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A126,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L126=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E126,'LCOGH Inputs'!$I$68:$AL$68,0)),N126*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N126)))","v":8.3280102502051104E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P125*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P125)),P125)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M126=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E126,'LCOGH Inputs'!$I$35:$AL$35,0)),R126*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R126)))","v":2.5013772576078729E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F126,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E126=2020,I126,I126*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W126)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z126,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z126,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.20815016293708646,3.3568482797097657E-3,2.5252685263931367,9.9520934655123003E-2,2.6281463093279696,2.8362964722650559,{"$f":"AJ126/'LCOGH Inputs'!$B$135","v":2.3635803935542134E-2},"NZ Wind and Grid Largest Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A127,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L127=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E127,'LCOGH Inputs'!$I$68:$AL$68,0)),N127*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N127)))","v":8.307190224579597E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P126*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P126)),P126)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M127=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E127,'LCOGH Inputs'!$I$35:$AL$35,0)),R127*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R127)))","v":2.5263910301839517E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F127,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E127=2020,I127,I127*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W127)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z127,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z127,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.20107305739722553,3.390416762506863E-3,2.4887278908162274,9.9520934655123003E-2,2.5916392422338572,2.7927122996310829,{"$f":"AJ127/'LCOGH Inputs'!$B$135","v":2.3272602496925691E-2},"NZ Wind and Grid Largest Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A128,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L128=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E128,'LCOGH Inputs'!$I$68:$AL$68,0)),N128*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N128)))","v":8.286422249018148E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P127*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P127)),P127)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M128=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E128,'LCOGH Inputs'!$I$35:$AL$35,0)),R128*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R128)))","v":2.5516549404857913E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F128,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E128=2020,I128,I128*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W128)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z128,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z128,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.19423657344571985,3.4243209301319322E-3,2.4527159982361173,9.9520934655123003E-2,2.5556612538213725,2.7498978272670924,{"$f":"AJ128/'LCOGH Inputs'!$B$135","v":2.2915815227225769E-2},"NZ Wind and Grid Largest Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A129,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L129=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E129,'LCOGH Inputs'!$I$68:$AL$68,0)),N129*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N129)))","v":8.2657061933956041E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P128*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P128)),P128)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M129=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E129,'LCOGH Inputs'!$I$35:$AL$35,0)),R129*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R129)))","v":2.5771714898906482E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F129,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E129=2020,I129,I129*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W129)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z129,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z129,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.18763252994856536,3.4585641394332496E-3,2.417225197741641,9.9520934655123003E-2,2.5202046965361973,2.7078372264847625,{"$f":"AJ129/'LCOGH Inputs'!$B$135","v":2.2565310220706354E-2},"NZ Wind and Grid Largest Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A130,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L130=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E130,'LCOGH Inputs'!$I$68:$AL$68,0)),N130*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N130)))","v":8.2450419279121168E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P129*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P129)),P129)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M130=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E130,'LCOGH Inputs'!$I$35:$AL$35,0)),R130*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R130)))","v":2.6029432047895549E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F130,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E130=2020,I130,I130*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W130)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z130,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z130,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.18125302393031412,3.4931497808275824E-3,2.3822479491303197,9.9520934655123003E-2,2.4852620335662703,2.6665150574965844,{"$f":"AJ130/'LCOGH Inputs'!$B$135","v":2.2220958812471537E-2},"NZ Wind and Grid Largest Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A131,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L131=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E131,'LCOGH Inputs'!$I$68:$AL$68,0)),N131*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N131)))","v":8.2244293230923346E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P130*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P130)),P130)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M131=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E131,'LCOGH Inputs'!$I$35:$AL$35,0)),R131*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R131)))","v":2.6289726368374503E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F131,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E131=2020,I131,I131*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W131)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z131,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z131,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.17509042111668346,3.5280812786358585E-3,2.3477768213064034,9.9520934655123003E-2,2.4508258372401626,2.6259162583568458,{"$f":"AJ131/'LCOGH Inputs'!$B$135","v":2.1882635486307048E-2},"NZ Wind and Grid Largest Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$9","v":4},{"$f":"'LCOGH Plant Assumptions'!$B$9","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A132,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 4"},{"$f":"IF('LCOGH Plant Assumptions'!$D$9=\"\",\"\",'LCOGH Plant Assumptions'!$D$9)","v":"NZ Wind and Grid Largest Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$9","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$9","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$9","v":8.8436500000000001E-2},{"$f":"IF(L132=\"Path\",INDEX('LCOGH Inputs'!$I$72:$AL$72,MATCH('LCOGH2 Calc'!E132,'LCOGH Inputs'!$I$68:$AL$68,0)),N132*(1+'LCOGH Inputs'!$C$72)^(COUNT('LCOGH2 Calc'!N$103:N132)))","v":8.2038682497846044E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$9=\"Yes\",P131*(1+'LCOGH Plant Assumptions'!$R$9)^(1+COUNT(P$102:P131)),P131)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$9","v":1.9700000000000002E-4},{"$f":"IF(M132=\"Path\",INDEX('LCOGH Inputs'!$I$39:$AL$39,MATCH('LCOGH2 Calc'!E132,'LCOGH Inputs'!$I$35:$AL$35,0)),R132*(1+'LCOGH Inputs'!$G$39)^(COUNT('LCOGH2 Calc'!R$103:R132)))","v":2.6552623632058255E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F132,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$9","v":0.9},39564540,{"$f":"IF(E132=2020,I132,I132*(1+'LCOGH Plant Assumptions'!$P$9)^(1+COUNT(W$102:W132)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$9","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z132,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z132,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$9","v":"USD"},0.16913734679871623,3.5633620914222175E-3,2.3138044907020996,9.9520934655123003E-2,2.4168887874486451,2.5860261342473612,{"$f":"AJ132/'LCOGH Inputs'!$B$135","v":2.1550217785394676E-2},"NZ Wind and Grid Largest Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A134,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L134=\"Path\",O135,N134)","v":9.0741865509761363E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P134","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"R134","v":2.392E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F134,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},{"$f":"V134*H134*365","v":39564540},{"$f":"IF(E134=2020,I134,I134*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W134)))","v":198750000},{"$f":"PMT($B$6,U134,-X134)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z134,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z134,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},{"$f":"IF(AD134=\"NZD\",AA134*Y134/W134,Y134/W134)","v":0.51164822094737328},{"$f":"IF(AD134=\"NZD\",T134*S134*AB134,T134*S134*AC134)","v":3.3081360000000004E-2},{"$f":"IF(AD134=\"NZD\",O134*Q134*AB134,O134*Q134*AC134)","v":3.8346},{"$f":"IF(AD134=\"NZD\",AA134*((J134*K134)+G134)/W134,((J134*K134)+G134)/W134)","v":9.9520934655123003E-2},3.9672022946551233,{"$f":"AE134+AI134","v":4.4788505156024963},{"$f":"AJ134/'LCOGH Inputs'!$B$135","v":3.7323754296687467E-2},"South Australia PV & Grid Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A135,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L135=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E135,'LCOGH Inputs'!$I$68:$AL$68,0)),N135*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N135)))","v":9.0515010845986968E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P134*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P134)),P134)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M135=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E135,'LCOGH Inputs'!$I$35:$AL$35,0)),R135*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R135)))","v":2.4159200000000002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F135,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E135=2020,I135,I135*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W135)))","v":179158953.32999998},{"$f":"PMT($B$6,U135,-X135)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z135,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z135,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},{"$f":"IF(AD135=\"NZD\",AA135*Y135/W135,Y135/W135)","v":0.46121438861931041},{"$f":"IF(AD135=\"NZD\",T135*S135*AB135,T135*S135*AC135)","v":3.3412173600000011E-2},{"$f":"IF(AD135=\"NZD\",O135*Q135*AB135,O135*Q135*AC135)","v":3.7337639779440002},{"$f":"IF(AD135=\"NZD\",AA135*((J135*K135)+G135)/W135,((J135*K135)+G135)/W135)","v":9.9520934655123003E-2},3.8666970861991232,4.3279114748184337,{"$f":"AJ135/'LCOGH Inputs'!$B$135","v":3.606592895682028E-2},"South Australia PV & Grid Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A136,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L136=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E136,'LCOGH Inputs'!$I$68:$AL$68,0)),N136*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N136)))","v":9.0288723318872E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P135*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P135)),P135)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M136=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E136,'LCOGH Inputs'!$I$35:$AL$35,0)),R136*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R136)))","v":2.4400792E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F136,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E136=2020,I136,I136*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W136)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z136,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z136,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.44553309940625402,3.3746295336000008E-2,3.6797364131831505,9.9520934655123003E-2,{"$f":"SUM(AF136:AH136)","v":3.8130036431742735},4.2585367425805272,{"$f":"AJ136/'LCOGH Inputs'!$B$135","v":3.5487806188171059E-2},{"$f":"D136&E136","v":"South Australia PV & Grid Scale2022"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A137,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L137=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E137,'LCOGH Inputs'!$I$68:$AL$68,0)),N137*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N137)))","v":9.0063001510574822E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P136*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P136)),P136)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M137=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E137,'LCOGH Inputs'!$I$35:$AL$35,0)),R137*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R137)))","v":2.4644799919999998E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F137,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E137=2020,I137,I137*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W137)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z137,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z137,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.43038497402644127,3.4083758289360007E-2,3.6264906272843906,9.9520934655123003E-2,3.7600953202288738,4.1904802942553152,{"$f":"AJ137/'LCOGH Inputs'!$B$135","v":3.4920669118794295E-2},"South Australia PV & Grid Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A138,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L138=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E138,'LCOGH Inputs'!$I$68:$AL$68,0)),N138*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N138)))","v":8.9837844006798395E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P137*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P137)),P137)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M138=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E138,'LCOGH Inputs'!$I$35:$AL$35,0)),R138*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R138)))","v":2.4891247919200002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F138,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E138=2020,I138,I138*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W138)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z138,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z138,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.41575188490954224,3.4424595872253612E-2,3.5740153079075858,9.9520934655123003E-2,3.7079608384349627,4.1237127233445046,{"$f":"AJ138/'LCOGH Inputs'!$B$135","v":3.436427269453754E-2},"South Australia PV & Grid Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A139,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L139=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E139,'LCOGH Inputs'!$I$68:$AL$68,0)),N139*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N139)))","v":8.9613249396781405E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P138*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P138)),P138)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M139=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E139,'LCOGH Inputs'!$I$35:$AL$35,0)),R139*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R139)))","v":2.5140160398391996E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F139,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E139=2020,I139,I139*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W139)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z139,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z139,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.40161632082261789,3.4768841830976137E-2,3.5222993064021635,9.9520934655123003E-2,3.6565890828882628,4.0582054037108808,{"$f":"AJ139/'LCOGH Inputs'!$B$135","v":3.3818378364257343E-2},"South Australia PV & Grid Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A140,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L140=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E140,'LCOGH Inputs'!$I$68:$AL$68,0)),N140*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N140)))","v":8.9389216273289454E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P139*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P139)),P139)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M140=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E140,'LCOGH Inputs'!$I$35:$AL$35,0)),R140*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R140)))","v":2.5391562002375924E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F140,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E140=2020,I140,I140*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W140)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z140,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z140,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.38796136591464891,3.5116530249285911E-2,3.4713316354385246,9.9520934655123003E-2,3.6059691003429335,3.9939304662575825,{"$f":"AJ140/'LCOGH Inputs'!$B$135","v":3.3282753885479854E-2},"South Australia PV & Grid Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A141,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L141=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E141,'LCOGH Inputs'!$I$68:$AL$68,0)),N141*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N141)))","v":8.9165743232606232E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P140*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P140)),P140)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M141=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E141,'LCOGH Inputs'!$I$35:$AL$35,0)),R141*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R141)))","v":2.5645477622399677E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F141,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E141=2020,I141,I141*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W141)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z141,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z141,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.37477067947355081,3.5467695551778762E-2,3.4211014666737287,9.9520934655123003E-2,3.5560900968806308,3.9308607763541819,{"$f":"AJ141/'LCOGH Inputs'!$B$135","v":3.2757173136284852E-2},"South Australia PV & Grid Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A142,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L142=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E142,'LCOGH Inputs'!$I$68:$AL$68,0)),N142*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N142)))","v":8.8942828874524718E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P141*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P141)),P141)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M142=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E142,'LCOGH Inputs'!$I$35:$AL$35,0)),R142*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R142)))","v":2.590193239862368E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F142,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E142=2020,I142,I142*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W142)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z142,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z142,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.36202847637145008,3.5822372507296557E-2,3.3715981284509606,9.9520934655123003E-2,3.5069414356133803,3.8689699119848306,{"$f":"AJ142/'LCOGH Inputs'!$B$135","v":3.2241415933206924E-2},"South Australia PV & Grid Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A143,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L143=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E143,'LCOGH Inputs'!$I$68:$AL$68,0)),N143*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N143)))","v":8.8720471802338413E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P142*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P142)),P142)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M143=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E143,'LCOGH Inputs'!$I$35:$AL$35,0)),R143*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R143)))","v":2.6160951722609916E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F143,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E143=2020,I143,I143*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W143)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z143,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z143,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.34971950817482073,3.6180596232369522E-2,3.3228111035322749,9.9520934655123003E-2,3.4585126344197676,3.8082321425945884,{"$f":"AJ143/'LCOGH Inputs'!$B$135","v":3.1735267854954903E-2},"South Australia PV & Grid Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A144,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L144=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E144,'LCOGH Inputs'!$I$68:$AL$68,0)),N144*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N144)))","v":8.8498670622832565E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P143*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P143)),P143)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M144=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E144,'LCOGH Inputs'!$I$35:$AL$35,0)),R144*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R144)))","v":2.642256123983602E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F144,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E144=2020,I144,I144*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W144)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z144,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z144,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.33782904489687682,3.6542402194693228E-2,3.2747300268641633,9.9520934655123003E-2,3.4107933637139798,3.7486224086108564,{"$f":"AJ144/'LCOGH Inputs'!$B$135","v":3.1238520071757137E-2},"South Australia PV & Grid Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A145,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L145=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E145,'LCOGH Inputs'!$I$68:$AL$68,0)),N145*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N145)))","v":8.8277423946275496E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P144*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P144)),P144)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M145=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E145,'LCOGH Inputs'!$I$35:$AL$35,0)),R145*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R145)))","v":2.6686786852234373E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F145,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E145=2020,I145,I145*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W145)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z145,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z145,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.32634285737038304,3.6907826216640148E-2,3.2273446833754393,9.9520934655123003E-2,3.3637734442472027,3.6901163016175857,{"$f":"AJ145/'LCOGH Inputs'!$B$135","v":3.0750969180146547E-2},"South Australia PV & Grid Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A146,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L146=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E146,'LCOGH Inputs'!$I$68:$AL$68,0)),N146*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N146)))","v":8.8056730386409821E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P145*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P145)),P145)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M146=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E146,'LCOGH Inputs'!$I$35:$AL$35,0)),R146*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R146)))","v":2.6953654720756719E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F146,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E146=2020,I146,I146*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W146)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z146,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z146,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.31524720021978997,3.727690447880655E-2,3.1806450058069968,9.9520934655123003E-2,3.3174428449409263,3.6326900451607163,{"$f":"AJ146/'LCOGH Inputs'!$B$135","v":3.027241704300597E-2},"South Australia PV & Grid Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A147,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L147=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E147,'LCOGH Inputs'!$I$68:$AL$68,0)),N147*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N147)))","v":8.7836588560443782E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P146*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P146)),P146)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M147=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E147,'LCOGH Inputs'!$I$35:$AL$35,0)),R147*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R147)))","v":2.7223191267964283E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F147,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E147=2020,I147,I147*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W147)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z147,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z147,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.30452879541231714,3.7649673523594614E-2,3.1346210725729695,9.9520934655123003E-2,3.2717916807516874,3.5763204761640046,{"$f":"AJ147/'LCOGH Inputs'!$B$135","v":2.9802670634700039E-2},"South Australia PV & Grid Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A148,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L148=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E148,'LCOGH Inputs'!$I$68:$AL$68,0)),N148*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N148)))","v":8.7616997089042678E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P147*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P147)),P147)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M148=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E148,'LCOGH Inputs'!$I$35:$AL$35,0)),R148*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R148)))","v":2.7495423180643932E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F148,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E148=2020,I148,I148*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W148)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z148,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z148,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.29417481636829829,3.8026170258830573E-2,3.0892631056528379,9.9520934655123003E-2,3.2268102105667915,3.5209850269350897,{"$f":"AJ148/'LCOGH Inputs'!$B$135","v":2.9341541891125748E-2},"South Australia PV & Grid Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A149,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L149=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E149,'LCOGH Inputs'!$I$68:$AL$68,0)),N149*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N149)))","v":8.7397954596320077E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P148*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P148)),P148)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M149=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E149,'LCOGH Inputs'!$I$35:$AL$35,0)),R149*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R149)))","v":2.7770377412450363E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F149,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E149=2020,I149,I149*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W149)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z149,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z149,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.28417287261177615,3.8406431961418866E-2,3.0445614685140421,9.9520934655123003E-2,3.182488835130584,3.46666170774236,{"$f":"AJ149/'LCOGH Inputs'!$B$135","v":2.8888847564519666E-2},"South Australia PV & Grid Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A150,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L150=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E150,'LCOGH Inputs'!$I$68:$AL$68,0)),N150*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N150)))","v":8.717945970982928E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P149*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P149)),P149)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M150=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E150,'LCOGH Inputs'!$I$35:$AL$35,0)),R150*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R150)))","v":2.8048081186574877E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F150,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E150=2020,I150,I150*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W150)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z150,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z150,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.27451099494297582,3.8790496281033066E-2,3.0005066640646443,9.9520934655123003E-2,3.1388180950008007,3.4133290899437765,{"$f":"AJ150/'LCOGH Inputs'!$B$135","v":2.8444409082864806E-2},"South Australia PV & Grid Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A151,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L151=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E151,'LCOGH Inputs'!$I$68:$AL$68,0)),N151*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N151)))","v":8.6961511060554719E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P150*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P150)),P150)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M151=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E151,'LCOGH Inputs'!$I$35:$AL$35,0)),R151*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R151)))","v":2.8328561998440627E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F151,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E151=2020,I151,I151*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W151)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z151,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z151,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.26517762111491461,3.9178401243843398E-2,2.9570893326356291,9.9520934655123003E-2,3.0957886685345954,3.3609662896495101,{"$f":"AJ151/'LCOGH Inputs'!$B$135","v":2.8008052413745918E-2},"South Australia PV & Grid Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A152,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L152=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E152,'LCOGH Inputs'!$I$68:$AL$68,0)),N152*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N152)))","v":8.6744107282903327E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P151*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P151)),P151)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M152=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E152,'LCOGH Inputs'!$I$35:$AL$35,0)),R152*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R152)))","v":2.8611847618425033E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F152,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E152=2020,I152,I152*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W152)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z152,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z152,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.2561615819970075,3.957018525628183E-2,2.9143002499923911,9.9520934655123003E-2,3.053391369903796,3.3095529519008036,{"$f":"AJ152/'LCOGH Inputs'!$B$135","v":2.7579607932506696E-2},"South Australia PV & Grid Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A153,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L153=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E153,'LCOGH Inputs'!$I$68:$AL$68,0)),N153*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N153)))","v":8.6527247014696079E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P152*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P152)),P152)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M153=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E153,'LCOGH Inputs'!$I$35:$AL$35,0)),R153*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R153)))","v":2.8897966094609275E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F153,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E153=2020,I153,I153*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W153)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z153,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z153,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.24745208820910922,3.9965887108844633E-2,2.8721303253750019,9.9520934655123003E-2,3.0116171471389697,3.259069235348079,{"$f":"AJ153/'LCOGH Inputs'!$B$135","v":2.7158910294567327E-2},"South Australia PV & Grid Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A154,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L154=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E154,'LCOGH Inputs'!$I$68:$AL$68,0)),N154*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N154)))","v":8.6310928897159342E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P153*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P153)),P153)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M154=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E154,'LCOGH Inputs'!$I$35:$AL$35,0)),R154*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R154)))","v":2.9186945755555371E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F154,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E154=2020,I154,I154*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W154)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z154,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z154,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.23903871720999953,4.0365545979933089E-2,2.8305705995668258,9.9520934655123003E-2,2.9704570802018821,3.2094957974118818,{"$f":"AJ154/'LCOGH Inputs'!$B$135","v":2.674579831176568E-2},"South Australia PV & Grid Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A155,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L155=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E155,'LCOGH Inputs'!$I$68:$AL$68,0)),N155*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N155)))","v":8.6095151574916456E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P154*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P154)),P154)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M155=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E155,'LCOGH Inputs'!$I$35:$AL$35,0)),R155*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R155)))","v":2.9478815213110922E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F155,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E155=2020,I155,I155*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W155)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z155,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z155,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.23091140082485956,4.0769201439732415E-2,2.7896122429910943,9.9520934655123003E-2,2.92990237908595,3.1608137799108094,{"$f":"AJ155/'LCOGH Inputs'!$B$135","v":2.6340114832590078E-2},"South Australia PV & Grid Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A156,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L156=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E156,'LCOGH Inputs'!$I$68:$AL$68,0)),N156*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N156)))","v":8.5879913695979165E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P155*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P155)),P155)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M156=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E156,'LCOGH Inputs'!$I$35:$AL$35,0)),R156*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R156)))","v":2.977360336524204E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F156,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E156=2020,I156,I156*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W156)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z156,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z156,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.2230604131968143,4.1176893454129747E-2,2.7492465538350128,9.9520934655123003E-2,2.8899443819442658,3.1130047951410802,{"$f":"AJ156/'LCOGH Inputs'!$B$135","v":2.5941706626175669E-2},"South Australia PV & Grid Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A157,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L157=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E157,'LCOGH Inputs'!$I$68:$AL$68,0)),N157*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N157)))","v":8.5665213911739216E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P156*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P156)),P156)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M157=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E157,'LCOGH Inputs'!$I$35:$AL$35,0)),R157*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R157)))","v":3.0071339398894453E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F157,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E157=2020,I157,I157*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W157)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z157,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z157,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.2154763591481226,4.1588662388671038E-2,2.7094649562010207,9.9520934655123003E-2,2.8505745532448148,3.0660509123929374,{"$f":"AJ157/'LCOGH Inputs'!$B$135","v":2.5550424269941144E-2},"South Australia PV & Grid Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A158,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L158=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E158,'LCOGH Inputs'!$I$68:$AL$68,0)),N158*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N158)))","v":8.5451050876959866E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P157*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P157)),P157)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M158=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E158,'LCOGH Inputs'!$I$35:$AL$35,0)),R158*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R158)))","v":3.0372052792883406E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F158,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E158=2020,I158,I158*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W158)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z158,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z158,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.20815016293708646,4.2004549012557763E-2,2.6702589982847922,9.9520934655123003E-2,2.8117844819524729,3.0199346448895592,{"$f":"AJ158/'LCOGH Inputs'!$B$135","v":2.5166122040746326E-2},"South Australia PV & Grid Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A159,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L159=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E159,'LCOGH Inputs'!$I$68:$AL$68,0)),N159*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N159)))","v":8.5237423249767477E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P158*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P158)),P158)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M159=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E159,'LCOGH Inputs'!$I$35:$AL$35,0)),R159*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R159)))","v":3.0675773320812242E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F159,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E159=2020,I159,I159*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W159)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z159,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z159,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.20107305739722553,4.2424594502683342E-2,2.631620350579611,9.9520934655123003E-2,2.7735658797374176,2.9746389371346433,{"$f":"AJ159/'LCOGH Inputs'!$B$135","v":2.4788657809455363E-2},"South Australia PV & Grid Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A160,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L160=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E160,'LCOGH Inputs'!$I$68:$AL$68,0)),N160*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N160)))","v":8.5024329691643044E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P159*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P159)),P159)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M160=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E160,'LCOGH Inputs'!$I$35:$AL$35,0)),R160*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R160)))","v":3.0982531054020365E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F160,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E160=2020,I160,I160*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W160)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z160,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z160,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.19423657344571985,4.2848840447710174E-2,2.5935408041067243,9.9520934655123003E-2,2.7359105792095577,2.9301471526552776,{"$f":"AJ160/'LCOGH Inputs'!$B$135","v":2.441789293879398E-2},"South Australia PV & Grid Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A161,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L161=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E161,'LCOGH Inputs'!$I$68:$AL$68,0)),N161*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N161)))","v":8.4811768867413956E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P160*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P160)),P160)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M161=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E161,'LCOGH Inputs'!$I$35:$AL$35,0)),R161*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R161)))","v":3.129235636456056E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F161,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E161=2020,I161,I161*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W161)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z161,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z161,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.18763252994856536,4.3277328852187262E-2,2.5560122686713003,9.9520934655123003E-2,2.6988105321786104,2.8864430621271757,{"$f":"AJ161/'LCOGH Inputs'!$B$135","v":2.4053692184393131E-2},"South Australia PV & Grid Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A162,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L162=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E162,'LCOGH Inputs'!$I$68:$AL$68,0)),N162*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N162)))","v":8.4599739445245431E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P161*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P161)),P161)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M162=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E162,'LCOGH Inputs'!$I$35:$AL$35,0)),R162*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R162)))","v":3.1605279928206167E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F162,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E162=2020,I162,I162*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W162)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z162,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z162,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.18125302393031412,4.3710102140709139E-2,2.5190267711436265,9.9520934655123003E-2,2.6622578079394588,2.8435108318697728,{"$f":"AJ162/'LCOGH Inputs'!$B$135","v":2.3695923598914773E-2},"South Australia PV & Grid Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A163,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L163=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E163,'LCOGH Inputs'!$I$68:$AL$68,0)),N163*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N163)))","v":8.4388240096632317E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P162*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P162)),P162)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M163=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E163,'LCOGH Inputs'!$I$35:$AL$35,0)),R163*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R163)))","v":3.1921332727488229E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F163,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E163=2020,I163,I163*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W163)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z163,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z163,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.17509042111668346,4.4147203162116233E-2,2.4825764537651787,9.9520934655123003E-2,2.626244591582418,2.8013350126991012,{"$f":"AJ163/'LCOGH Inputs'!$B$135","v":2.3344458439159176E-2},"South Australia PV & Grid Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$11","v":5},{"$f":"'LCOGH Plant Assumptions'!$B$11","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A164,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$11=\"\",\"\",'LCOGH Plant Assumptions'!$D$11)","v":"South Australia PV & Grid Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$11","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$11","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$11","v":9.0741865509761363E-2},{"$f":"IF(L164=\"Path\",INDEX('LCOGH Inputs'!$I$74:$AL$74,MATCH('LCOGH2 Calc'!E164,'LCOGH Inputs'!$I$68:$AL$68,0)),N164*(1+'LCOGH Inputs'!$C$74)^(COUNT('LCOGH2 Calc'!N$135:N164)))","v":8.4177269496390733E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$11=\"Yes\",P163*(1+'LCOGH Plant Assumptions'!$R$11)^(1+COUNT(P$134:P163)),P163)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$11","v":2.392E-3},{"$f":"IF(M164=\"Path\",INDEX('LCOGH Inputs'!$I$41:$AL$41,MATCH('LCOGH2 Calc'!E164,'LCOGH Inputs'!$I$35:$AL$35,0)),R164*(1+'LCOGH Inputs'!$G$41)^(COUNT('LCOGH2 Calc'!R$135:R164)))","v":3.224054605476312E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F164,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$11","v":0.9},39564540,{"$f":"IF(E164=2020,I164,I164*(1+'LCOGH Plant Assumptions'!$P$11)^(1+COUNT(W$134:W164)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$11","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z164,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z164,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$11","v":"USD"},0.16913734679871623,4.4588675193737409E-2,2.446653572479196,9.9520934655123003E-2,2.5907631823280566,2.7599005291267726,{"$f":"AJ164/'LCOGH Inputs'!$B$135","v":2.2999171076056438E-2},"South Australia PV & Grid Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A166,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L166=\"Path\",O167,N166)","v":6.5000000000000002E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P166","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"R166","v":2E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F166,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},{"$f":"V166*H166*365","v":39564540},{"$f":"IF(E166=2020,I166,I166*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W166)))","v":198750000},{"$f":"PMT($B$6,U166,-X166)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z166,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z166,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},{"$f":"IF(AD166=\"NZD\",AA166*Y166/W166,Y166/W166)","v":0.51164822094737328},{"$f":"IF(AD166=\"NZD\",T166*S166*AB166,T166*S166*AC166)","v":2.9372400000000003E-2},{"$f":"IF(AD166=\"NZD\",O166*Q166*AB166,O166*Q166*AC166)","v":2.9168425},{"$f":"IF(AD166=\"NZD\",AA166*((J166*K166)+G166)/W166,((J166*K166)+G166)/W166)","v":9.9520934655123003E-2},3.0457358346551233,{"$f":"AE166+AI166","v":3.5573840556024967},{"$f":"AJ166/'LCOGH Inputs'!$B$135","v":2.9644867130020805E-2},"British Columbia Direct from Grid2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A167,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L167=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E167,'LCOGH Inputs'!$I$68:$AL$68,0)),N167*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N167)))","v":6.4837500000000006E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P166*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P166)),P166)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M167=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E167,'LCOGH Inputs'!$I$35:$AL$35,0)),R167*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R167)))","v":2.0200000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F167,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E167=2020,I167,I167*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W167)))","v":179158953.32999998},{"$f":"PMT($B$6,U167,-X167)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z167,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z167,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},{"$f":"IF(AD167=\"NZD\",AA167*Y167/W167,Y167/W167)","v":0.46121438861931041},{"$f":"IF(AD167=\"NZD\",T167*S167*AB167,T167*S167*AC167)","v":2.9666124000000002E-2},{"$f":"IF(AD167=\"NZD\",O167*Q167*AB167,O167*Q167*AC167)","v":2.8401401595566997},{"$f":"IF(AD167=\"NZD\",AA167*((J167*K167)+G167)/W167,((J167*K167)+G167)/W167)","v":9.9520934655123003E-2},2.9693272182118227,3.4305416068311332,{"$f":"AJ167/'LCOGH Inputs'!$B$135","v":2.8587846723592776E-2},"British Columbia Direct from Grid2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A168,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L168=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E168,'LCOGH Inputs'!$I$68:$AL$68,0)),N168*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N168)))","v":6.4675406250000012E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P167*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P167)),P167)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M168=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E168,'LCOGH Inputs'!$I$35:$AL$35,0)),R168*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R168)))","v":2.0402000000000003E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F168,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E168=2020,I168,I168*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W168)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z168,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z168,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.44553309940625402,2.9962785240000001E-2,2.7990433314479151,9.9520934655123003E-2,2.9285270513430381,3.3740601507492922,{"$f":"AJ168/'LCOGH Inputs'!$B$135","v":2.8117167922910767E-2},"British Columbia Direct from Grid2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A169,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L169=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E169,'LCOGH Inputs'!$I$68:$AL$68,0)),N169*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N169)))","v":6.4513717734375017E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P168*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P168)),P168)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M169=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E169,'LCOGH Inputs'!$I$35:$AL$35,0)),R169*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R169)))","v":2.0606019999999999E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F169,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E169=2020,I169,I169*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W169)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z169,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z169,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.43038497402644127,3.0262413092399999E-2,2.7585411744418638,9.9520934655123003E-2,2.8883245221893867,3.3187094962158281,{"$f":"AJ169/'LCOGH Inputs'!$B$135","v":2.7655912468465233E-2},"British Columbia Direct from Grid2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A170,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L170=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E170,'LCOGH Inputs'!$I$68:$AL$68,0)),N170*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N170)))","v":6.4352433440039075E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P169*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P169)),P169)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M170=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E170,'LCOGH Inputs'!$I$35:$AL$35,0)),R170*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R170)))","v":2.0812080200000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F170,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E170=2020,I170,I170*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W170)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z170,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z170,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.41575188490954224,3.0565037223323998E-2,2.71862508364769,9.9520934655123003E-2,2.8487110555261372,3.2644629404356795,{"$f":"AJ170/'LCOGH Inputs'!$B$135","v":2.7203857836963996E-2},"British Columbia Direct from Grid2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A171,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L171=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E171,'LCOGH Inputs'!$I$68:$AL$68,0)),N171*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N171)))","v":6.4191552356438988E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P170*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P170)),P170)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M171=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E171,'LCOGH Inputs'!$I$35:$AL$35,0)),R171*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R171)))","v":2.1020201001999998E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F171,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E171=2020,I171,I171*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W171)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z171,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z171,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.40161632082261789,3.0870687595557236E-2,2.6792865786873081,9.9520934655123003E-2,2.8096782009379884,3.2112945217606064,{"$f":"AJ171/'LCOGH Inputs'!$B$135","v":2.6760787681338386E-2},"British Columbia Direct from Grid2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A172,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L172=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E172,'LCOGH Inputs'!$I$68:$AL$68,0)),N172*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N172)))","v":6.4031073475547887E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P171*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P171)),P171)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M172=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E172,'LCOGH Inputs'!$I$35:$AL$35,0)),R172*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R172)))","v":2.1230403012020005E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F172,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E172=2020,I172,I172*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W172)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z172,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z172,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.38796136591464891,3.1179394471512818E-2,2.6405173018937029,9.9520934655123003E-2,2.7712176310203387,3.1591789969349877,{"$f":"AJ172/'LCOGH Inputs'!$B$135","v":2.6326491641124897E-2},"British Columbia Direct from Grid2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A173,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L173=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E173,'LCOGH Inputs'!$I$68:$AL$68,0)),N173*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N173)))","v":6.3870995791859023E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P172*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P172)),P172)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M173=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E173,'LCOGH Inputs'!$I$35:$AL$35,0)),R173*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R173)))","v":2.1442707042140198E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F173,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E173=2020,I173,I173*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W173)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z173,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z173,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.37477067947355081,3.1491188416227937E-2,2.6023090165353011,9.9520934655123003E-2,2.7333211396066521,3.1080918190802027,{"$f":"AJ173/'LCOGH Inputs'!$B$135","v":2.5900765159001689E-2},"British Columbia Direct from Grid2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A174,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L174=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E174,'LCOGH Inputs'!$I$68:$AL$68,0)),N174*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N174)))","v":6.3711318302379374E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P173*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P173)),P173)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M174=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E174,'LCOGH Inputs'!$I$35:$AL$35,0)),R174*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R174)))","v":2.1657134112561603E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F174,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E174=2020,I174,I174*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W174)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z174,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z174,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.36202847637145008,3.1806100300390223E-2,2.5646536050660358,9.9520934655123003E-2,2.6959806400215491,3.0580091163929994,{"$f":"AJ174/'LCOGH Inputs'!$B$135","v":2.5483409303274994E-2},"British Columbia Direct from Grid2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A175,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L175=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E175,'LCOGH Inputs'!$I$68:$AL$68,0)),N175*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N175)))","v":6.3552040006623428E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P174*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P174)),P174)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M175=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E175,'LCOGH Inputs'!$I$35:$AL$35,0)),R175*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R175)))","v":2.1873705453687221E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F175,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E175=2020,I175,I175*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W175)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z175,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z175,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.34971950817482073,3.2124161303394128E-2,2.5275430674007304,9.9520934655123003E-2,2.6591881633592478,3.0089076715340686,{"$f":"AJ175/'LCOGH Inputs'!$B$135","v":2.5074230596117238E-2},"British Columbia Direct from Grid2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A176,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L176=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E176,'LCOGH Inputs'!$I$68:$AL$68,0)),N176*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N176)))","v":6.3393159906606877E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P175*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P175)),P175)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M176=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E176,'LCOGH Inputs'!$I$35:$AL$35,0)),R176*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R176)))","v":2.2092442508224097E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F176,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E176=2020,I176,I176*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W176)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z176,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z176,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.33782904489687682,3.2445402916428071E-2,2.4909695192154415,9.9520934655123003E-2,2.6229358567869929,2.96076490168387,{"$f":"AJ176/'LCOGH Inputs'!$B$135","v":2.4673040847365584E-2},"British Columbia Direct from Grid2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A177,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L177=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E177,'LCOGH Inputs'!$I$68:$AL$68,0)),N177*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N177)))","v":6.3234677006840365E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P176*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P176)),P176)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M177=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E177,'LCOGH Inputs'!$I$35:$AL$35,0)),R177*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R177)))","v":2.2313366933306334E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F177,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E177=2020,I177,I177*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W177)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z177,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z177,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.32634285737038304,3.2769856945592347E-2,2.4549251902723945,9.9520934655123003E-2,2.58721598187311,2.913558839243493,{"$f":"AJ177/'LCOGH Inputs'!$B$135","v":2.4279656993695775E-2},"British Columbia Direct from Grid2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A178,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L178=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E178,'LCOGH Inputs'!$I$68:$AL$68,0)),N178*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N178)))","v":6.3076590314323264E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P177*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P177)),P177)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M178=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E178,'LCOGH Inputs'!$I$35:$AL$35,0)),R178*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R178)))","v":2.2536500602639395E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F178,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E178=2020,I178,I178*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W178)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z178,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z178,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.31524720021978997,3.3097555515048269E-2,2.4194024227691528,9.9520934655123003E-2,2.5520209129393243,2.8672681131591142,{"$f":"AJ178/'LCOGH Inputs'!$B$135","v":2.3893900942992617E-2},"British Columbia Direct from Grid2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A179,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L179=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E179,'LCOGH Inputs'!$I$68:$AL$68,0)),N179*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N179)))","v":6.2918898838537463E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P178*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P178)),P178)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M179=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E179,'LCOGH Inputs'!$I$35:$AL$35,0)),R179*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R179)))","v":2.2761865608665792E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F179,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E179=2020,I179,I179*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W179)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z179,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z179,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.30452879541231714,3.3428531070198754E-2,2.3843936697116836,9.9520934655123003E-2,2.5173431354370055,2.8218719308493228,{"$f":"AJ179/'LCOGH Inputs'!$B$135","v":2.3515599423744357E-2},"British Columbia Direct from Grid2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A180,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L180=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E180,'LCOGH Inputs'!$I$68:$AL$68,0)),N180*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N180)))","v":6.2761601591441118E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P179*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P179)),P179)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M180=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E180,'LCOGH Inputs'!$I$35:$AL$35,0)),R180*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R180)))","v":2.2989484264752452E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F180,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E180=2020,I180,I180*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W180)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z180,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z180,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.29417481636829829,3.3762816380900743E-2,2.3498914933109556,9.9520934655123003E-2,2.4831752443469797,2.7773500607152779,{"$f":"AJ180/'LCOGH Inputs'!$B$135","v":2.3144583839293981E-2},"British Columbia Direct from Grid2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A181,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L181=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E181,'LCOGH Inputs'!$I$68:$AL$68,0)),N181*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N181)))","v":6.260469758746251E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P180*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P180)),P180)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M181=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E181,'LCOGH Inputs'!$I$35:$AL$35,0)),R181*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R181)))","v":2.3219379107399969E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F181,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E181=2020,I181,I181*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W181)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z181,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z181,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.28417287261177615,3.4100444544709743E-2,2.315888563402746,9.9520934655123003E-2,2.449509942602579,2.7336828152143551,{"$f":"AJ181/'LCOGH Inputs'!$B$135","v":2.2780690126786293E-2},"British Columbia Direct from Grid2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A182,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L182=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E182,'LCOGH Inputs'!$I$68:$AL$68,0)),N182*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N182)))","v":6.2448185843493861E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P181*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P181)),P181)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M182=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E182,'LCOGH Inputs'!$I$35:$AL$35,0)),R182*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R182)))","v":2.3451572898473974E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F182,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E182=2020,I182,I182*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W182)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z182,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z182,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.27451099494297582,3.4441448990156845E-2,2.2823776558903086,9.9520934655123003E-2,2.4163400395355885,2.6908510344785643,{"$f":"AJ182/'LCOGH Inputs'!$B$135","v":2.2423758620654703E-2},"British Columbia Direct from Grid2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A183,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L183=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E183,'LCOGH Inputs'!$I$68:$AL$68,0)),N183*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N183)))","v":6.2292065378885132E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P182*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P182)),P182)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M183=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E183,'LCOGH Inputs'!$I$35:$AL$35,0)),R183*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R183)))","v":2.3686088627458716E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F183,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E183=2020,I183,I183*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W183)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z183,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z183,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.26517762111491461,3.4785863480058417E-2,2.2493516512095759,9.9520934655123003E-2,2.3836584493447575,2.6488360704596721,{"$f":"AJ183/'LCOGH Inputs'!$B$135","v":2.2073633920497267E-2},"British Columbia Direct from Grid2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A184,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L184=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E184,'LCOGH Inputs'!$I$68:$AL$68,0)),N184*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N184)))","v":6.2136335215437918E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P183*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P183)),P183)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M184=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E184,'LCOGH Inputs'!$I$35:$AL$35,0)),R184*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R184)))","v":2.3922949513733305E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F184,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E184=2020,I184,I184*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W184)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z184,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z184,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.2561615819970075,3.5133722114859003E-2,2.2168035328165732,9.9520934655123003E-2,2.3514581895865554,2.607619771583563,{"$f":"AJ184/'LCOGH Inputs'!$B$135","v":2.1730164763196357E-2},"British Columbia Direct from Grid2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A185,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L185=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E185,'LCOGH Inputs'!$I$68:$AL$68,0)),N185*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N185)))","v":6.1980994377399332E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P184*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P184)),P184)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M185=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E185,'LCOGH Inputs'!$I$35:$AL$35,0)),R185*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R185)))","v":2.4162179008870633E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F185,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E185=2020,I185,I185*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W185)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z185,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z185,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.24745208820910922,3.5485059336007589E-2,2.1847263856967181,9.9520934655123003E-2,2.3197323796878488,2.5671844678969582,{"$f":"AJ185/'LCOGH Inputs'!$B$135","v":2.139320389914132E-2},"British Columbia Direct from Grid2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A186,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L186=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E186,'LCOGH Inputs'!$I$68:$AL$68,0)),N186*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N186)))","v":6.1826041891455838E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P185*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P185)),P185)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M186=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E186,'LCOGH Inputs'!$I$35:$AL$35,0)),R186*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R186)))","v":2.4403800798959343E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F186,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E186=2020,I186,I186*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W186)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z186,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z186,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.23903871720999953,3.5839909929367669E-2,2.1531133948956862,9.9520934655123003E-2,2.2884742394801769,2.5275129566901766,{"$f":"AJ186/'LCOGH Inputs'!$B$135","v":2.106260797241814E-2},"British Columbia Direct from Grid2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A187,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L187=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E187,'LCOGH Inputs'!$I$68:$AL$68,0)),N187*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N187)))","v":6.16714767867272E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P186*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P186)),P186)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M187=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E187,'LCOGH Inputs'!$I$35:$AL$35,0)),R187*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R187)))","v":2.4647838806948932E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F187,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E187=2020,I187,I187*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W187)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z187,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z187,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.23091140082485956,3.6198309028661342E-2,2.1219578440715461,9.9520934655123003E-2,2.2576770877553307,2.4885884885801901,{"$f":"AJ187/'LCOGH Inputs'!$B$135","v":2.0738237404834919E-2},"British Columbia Direct from Grid2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A188,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L188=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E188,'LCOGH Inputs'!$I$68:$AL$68,0)),N188*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N188)))","v":6.1517298094760385E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P187*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P187)),P187)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M188=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E188,'LCOGH Inputs'!$I$35:$AL$35,0)),R188*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R188)))","v":2.4894317195018429E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F188,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E188=2020,I188,I188*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W188)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z188,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z188,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.2230604131968143,3.6560292118947964E-2,2.0912531140678308,9.9520934655123003E-2,2.2273343408419017,2.4503947540387161,{"$f":"AJ188/'LCOGH Inputs'!$B$135","v":2.0419956283655966E-2},"British Columbia Direct from Grid2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A189,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L189=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E189,'LCOGH Inputs'!$I$68:$AL$68,0)),N189*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N189)))","v":6.1363504849523486E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P188*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P188)),P188)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M189=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E189,'LCOGH Inputs'!$I$35:$AL$35,0)),R189*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R189)))","v":2.5143260366968607E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F189,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E189=2020,I189,I189*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W189)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z189,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z189,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.2154763591481226,3.6925895040137435E-2,2.0609926815072694,9.9520934655123003E-2,2.1974395112025302,2.4129158703506528,{"$f":"AJ189/'LCOGH Inputs'!$B$135","v":2.0107632252922107E-2},"British Columbia Direct from Grid2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A190,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L190=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E190,'LCOGH Inputs'!$I$68:$AL$68,0)),N190*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N190)))","v":6.1210096087399676E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P189*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P189)),P189)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M190=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E190,'LCOGH Inputs'!$I$35:$AL$35,0)),R190*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R190)))","v":2.5394692970638301E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F190,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E190=2020,I190,I190*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W190)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z190,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z190,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.20815016293708646,3.7295153990538822E-2,2.0311701174058596,9.9520934655123003E-2,2.1679862060515216,2.3761363689886079,{"$f":"AJ190/'LCOGH Inputs'!$B$135","v":1.9801136408238398E-2},"British Columbia Direct from Grid2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A191,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L191=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E191,'LCOGH Inputs'!$I$68:$AL$68,0)),N191*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N191)))","v":6.1057070847181184E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P190*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P190)),P190)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M191=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E191,'LCOGH Inputs'!$I$35:$AL$35,0)),R191*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R191)))","v":2.5648639900344686E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F191,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E191=2020,I191,I191*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W191)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z191,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z191,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.20107305739722553,3.766810553044421E-2,2.001779085806997,9.9520934655123003E-2,2.1389681259925646,2.3400411833897903,{"$f":"AJ191/'LCOGH Inputs'!$B$135","v":1.9500343194914917E-2},"British Columbia Direct from Grid2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A192,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L192=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E192,'LCOGH Inputs'!$I$68:$AL$68,0)),N192*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N192)))","v":6.0904428170063224E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P191*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P191)),P191)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M192=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E192,'LCOGH Inputs'!$I$35:$AL$35,0)),R192*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R192)))","v":2.5905126299348132E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F192,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E192=2020,I192,I192*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W192)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z192,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z192,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.19423657344571985,3.8044786585748648E-2,1.9728133424353695,9.9520934655123003E-2,2.1103790636762412,2.304615637121961,{"$f":"AJ192/'LCOGH Inputs'!$B$135","v":1.9205130309349675E-2},"British Columbia Direct from Grid2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A193,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L193=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E193,'LCOGH Inputs'!$I$68:$AL$68,0)),N193*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N193)))","v":6.0752167099638078E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P192*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P192)),P192)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M193=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E193,'LCOGH Inputs'!$I$35:$AL$35,0)),R193*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R193)))","v":2.6164177562341606E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F193,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E193=2020,I193,I193*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W193)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z193,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z193,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.18763252994856536,3.842523445160613E-2,1.9442667333703298,9.9520934655123003E-2,2.082212902477059,2.2698454324256243,{"$f":"AJ193/'LCOGH Inputs'!$B$135","v":1.8915378603546869E-2},"British Columbia Direct from Grid2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A194,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L194=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E194,'LCOGH Inputs'!$I$68:$AL$68,0)),N194*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N194)))","v":6.0600286681888993E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P193*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P193)),P193)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M194=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E194,'LCOGH Inputs'!$I$35:$AL$35,0)),R194*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R194)))","v":2.6425819337965021E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F194,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E194=2020,I194,I194*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W194)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z194,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z194,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.18125302393031412,3.8809486796122186E-2,1.9161331937384614,9.9520934655123003E-2,2.0544636151897064,2.2357166391200205,{"$f":"AJ194/'LCOGH Inputs'!$B$135","v":1.8630971992666837E-2},"British Columbia Direct from Grid2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A195,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L195=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E195,'LCOGH Inputs'!$I$68:$AL$68,0)),N195*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N195)))","v":6.0448785965184264E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P194*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P194)),P194)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M195=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E195,'LCOGH Inputs'!$I$35:$AL$35,0)),R195*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R195)))","v":2.6690077531344673E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F195,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E195=2020,I195,I195*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W195)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z195,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z195,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.17509042111668346,3.9197581664083408E-2,1.8884067464250658,9.9520934655123003E-2,2.0271252627442724,2.2022156838609557,{"$f":"AJ195/'LCOGH Inputs'!$B$135","v":1.8351797365507964E-2},"British Columbia Direct from Grid2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$14","v":6},{"$f":"'LCOGH Plant Assumptions'!$B$14","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A196,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Canada"},{"$f":"IF('LCOGH Plant Assumptions'!$D$14=\"\",\"\",'LCOGH Plant Assumptions'!$D$14)","v":"British Columbia Direct from Grid"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$14","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$14","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$14","v":6.5000000000000002E-2},{"$f":"IF(L196=\"Path\",INDEX('LCOGH Inputs'!$I$76:$AL$76,MATCH('LCOGH2 Calc'!E196,'LCOGH Inputs'!$I$68:$AL$68,0)),N196*(1+'LCOGH Inputs'!$C$76)^(COUNT('LCOGH2 Calc'!N$167:N196)))","v":6.0297664000271305E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$14=\"Yes\",P195*(1+'LCOGH Plant Assumptions'!$R$14)^(1+COUNT(P$166:P195)),P195)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$14","v":2E-3},{"$f":"IF(M196=\"Path\",INDEX('LCOGH Inputs'!$I$43:$AL$43,MATCH('LCOGH2 Calc'!E196,'LCOGH Inputs'!$I$35:$AL$35,0)),R196*(1+'LCOGH Inputs'!$G$43)^(COUNT('LCOGH2 Calc'!R$167:R196)))","v":2.6956978306658125E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F196,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$14","v":0.9},39564540,{"$f":"IF(E196=2020,I196,I196*(1+'LCOGH Plant Assumptions'!$P$14)^(1+COUNT(W$166:W196)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$14","v":"CAD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z196,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.1499999999999999},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z196,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.81589999999999996},{"$f":"'LCOGH Plant Assumptions'!$T$14","v":"USD"},0.16913734679871623,3.958955748072425E-2,1.8610815008042951,9.9520934655123003E-2,2.0001919929401426,2.1693293397388587,{"$f":"AJ196/'LCOGH Inputs'!$B$135","v":1.8077744497823824E-2},"British Columbia Direct from Grid2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A198,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L198=\"Path\",O199,N198)","v":4.2950108459869837E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P198","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"R198","v":2.392E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F198,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},{"$f":"V198*H198*365","v":11078071.200000003},{"$f":"IF(E198=2020,I198,I198*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W198)))","v":198750000},{"$f":"PMT($B$6,U198,-X198)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z198,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z198,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},{"$f":"IF(AD198=\"NZD\",AA198*Y198/W198,Y198/W198)","v":1.8273150748120468},{"$f":"IF(AD198=\"NZD\",T198*S198*AB198,T198*S198*AC198)","v":3.3081360000000004E-2},{"$f":"IF(AD198=\"NZD\",O198*Q198*AB198,O198*Q198*AC198)","v":1.8149999999999999},{"$f":"IF(AD198=\"NZD\",AA198*((J198*K198)+G198)/W198,((J198*K198)+G198)/W198)","v":0.35543190948258202},2.2035132694825821,{"$f":"AE198+AI198","v":4.0308283442946289},{"$f":"AJ198/'LCOGH Inputs'!$B$135","v":3.3590236202455243E-2},"South Australia PV Largest Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A199,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L199=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E199,'LCOGH Inputs'!$I$68:$AL$68,0)),N199*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N199)))","v":4.2842733188720165E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P198*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P198)),P198)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M199=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E199,'LCOGH Inputs'!$I$35:$AL$35,0)),R199*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R199)))","v":2.4159200000000002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F199,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},{"$f":"V199*H199*365","v":11078071.200000003},{"$f":"IF(E199=2020,I199,I199*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W199)))","v":179158953.32999998},{"$f":"PMT($B$6,U199,-X199)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z199,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z199,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},{"$f":"IF(AD199=\"NZD\",AA199*Y199/W199,Y199/W199)","v":1.6471942450689654},{"$f":"IF(AD199=\"NZD\",T199*S199*AB199,T199*S199*AC199)","v":3.3412173600000011E-2},{"$f":"IF(AD199=\"NZD\",O199*Q199*AB199,O199*Q199*AC199)","v":1.7672721066000001},{"$f":"IF(AD199=\"NZD\",AA199*((J199*K199)+G199)/W199,((J199*K199)+G199)/W199)","v":0.35543190948258202},2.156116189682582,3.8033104347515474,{"$f":"AJ199/'LCOGH Inputs'!$B$135","v":3.1694253622929561E-2},"South Australia PV Largest Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A200,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L200=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E200,'LCOGH Inputs'!$I$68:$AL$68,0)),N200*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N200)))","v":4.2735626355748367E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P199*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P199)),P199)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M200=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E200,'LCOGH Inputs'!$I$35:$AL$35,0)),R200*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R200)))","v":2.4400792E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F200,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E200=2020,I200,I200*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W200)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z200,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z200,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.5911896407366211,3.3746295336000008E-2,1.7416996792174981,0.35543190948258202,{"$f":"SUM(AF200:AH200)","v":2.1308778840360802},3.7220675247727013,{"$f":"AJ200/'LCOGH Inputs'!$B$135","v":3.1017229373105845E-2},{"$f":"D200&E200","v":"South Australia PV Largest Scale2022"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A201,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L201=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E201,'LCOGH Inputs'!$I$68:$AL$68,0)),N201*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N201)))","v":4.2628787289858999E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P200*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P200)),P200)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M201=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E201,'LCOGH Inputs'!$I$35:$AL$35,0)),R201*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R201)))","v":2.4644799919999998E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F201,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E201=2020,I201,I201*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W201)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z201,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z201,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.5370891929515755,3.4083758289360007E-2,1.7164972848592213,0.35543190948258202,2.1060129526311635,3.643102145582739,{"$f":"AJ201/'LCOGH Inputs'!$B$135","v":3.0359184546522824E-2},"South Australia PV Largest Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A202,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L202=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E202,'LCOGH Inputs'!$I$68:$AL$68,0)),N202*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N202)))","v":4.2522215321634353E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P201*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P201)),P201)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M202=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E202,'LCOGH Inputs'!$I$35:$AL$35,0)),R202*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R202)))","v":2.4891247919200002E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F202,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E202=2020,I202,I202*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W202)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z202,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z202,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.4848281603912219,3.4424595872253612E-2,1.6916595691473084,0.35543190948258202,2.0815160745021442,3.566344234893366,{"$f":"AJ202/'LCOGH Inputs'!$B$135","v":2.9719535290778049E-2},"South Australia PV Largest Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A203,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L203=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E203,'LCOGH Inputs'!$I$68:$AL$68,0)),N203*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N203)))","v":4.241590978333027E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P202*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P202)),P202)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M203=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E203,'LCOGH Inputs'!$I$35:$AL$35,0)),R203*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R203)))","v":2.5140160398391996E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F203,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E203=2020,I203,I203*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W203)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z203,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z203,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.4343440029379206,3.4768841830976137E-2,1.6671812551817471,0.35543190948258202,2.0573820064953052,3.4917260094332256,{"$f":"AJ203/'LCOGH Inputs'!$B$135","v":2.9097716745276881E-2},"South Australia PV Largest Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A204,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L204=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E204,'LCOGH Inputs'!$I$68:$AL$68,0)),N204*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N204)))","v":4.2309870008871944E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P203*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P203)),P203)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M204=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E204,'LCOGH Inputs'!$I$35:$AL$35,0)),R204*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R204)))","v":2.5391562002375924E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F204,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E204=2020,I204,I204*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W204)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z204,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z204,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.3855763068380316,3.5116530249285911E-2,1.643057142419267,0.35543190948258202,2.033605582151135,3.4191818889891668,{"$f":"AJ204/'LCOGH Inputs'!$B$135","v":2.8493182408243056E-2},"South Australia PV Largest Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A205,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L205=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E205,'LCOGH Inputs'!$I$68:$AL$68,0)),N205*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N205)))","v":4.2204095333849771E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P204*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P204)),P204)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M205=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E205,'LCOGH Inputs'!$I$35:$AL$35,0)),R205*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R205)))","v":2.5645477622399677E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F205,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E205=2020,I205,I205*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W205)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z205,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z205,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.3384667124055381,3.5467695551778762E-2,1.6192821055684605,0.35543190948258202,2.0101817106028212,3.3486484230083593,{"$f":"AJ205/'LCOGH Inputs'!$B$135","v":2.790540352506966E-2},"South Australia PV Largest Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A206,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L206=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E206,'LCOGH Inputs'!$I$68:$AL$68,0)),N206*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N206)))","v":4.2098585095515145E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P205*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P205)),P205)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M206=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E206,'LCOGH Inputs'!$I$35:$AL$35,0)),R206*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R206)))","v":2.590193239862368E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F206,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E206=2020,I206,I206*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W206)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z206,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z206,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.2929588441837501,3.5822372507296557E-2,1.5958510935008852,0.35543190948258202,1.9871053754907637,3.2800642196745136,{"$f":"AJ206/'LCOGH Inputs'!$B$135","v":2.7333868497287615E-2},"South Australia PV Largest Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A207,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L207=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E207,'LCOGH Inputs'!$I$68:$AL$68,0)),N207*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N207)))","v":4.1993338632776357E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P206*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P206)),P206)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M207=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E207,'LCOGH Inputs'!$I$35:$AL$35,0)),R207*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R207)))","v":2.6160951722609916E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F207,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E207=2020,I207,I207*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W207)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z207,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z207,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.2489982434815023,3.6180596232369522E-2,1.5727591281779272,0.35543190948258202,1.9643716338928787,3.2133698773743813,{"$f":"AJ207/'LCOGH Inputs'!$B$135","v":2.6778082311453177E-2},"South Australia PV Largest Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A208,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L208=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E208,'LCOGH Inputs'!$I$68:$AL$68,0)),N208*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N208)))","v":4.1888355286194418E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P207*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P207)),P207)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M208=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E208,'LCOGH Inputs'!$I$35:$AL$35,0)),R208*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R208)))","v":2.642256123983602E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F208,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E208=2020,I208,I208*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W208)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z208,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z208,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.2065323032031312,3.6542402194693228E-2,1.5500013035931923,0.35543190948258202,1.9419756152704675,3.1485079184735989,{"$f":"AJ208/'LCOGH Inputs'!$B$135","v":2.6237565987279991E-2},"South Australia PV Largest Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A209,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L209=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E209,'LCOGH Inputs'!$I$68:$AL$68,0)),N209*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N209)))","v":4.1783634397978935E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P208*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P208)),P208)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M209=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E209,'LCOGH Inputs'!$I$35:$AL$35,0)),R209*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R209)))","v":2.6686786852234373E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F209,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E209=2020,I209,I209*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W209)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z209,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z209,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.165510204894225,3.6907826216640148E-2,1.5275727847301992,0.35543190948258202,1.9199125204294214,3.0854227253236464,{"$f":"AJ209/'LCOGH Inputs'!$B$135","v":2.5711856044363719E-2},"South Australia PV Largest Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A210,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L210=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E210,'LCOGH Inputs'!$I$68:$AL$68,0)),N210*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N210)))","v":4.1679175311983993E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P209*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P209)),P209)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M210=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E210,'LCOGH Inputs'!$I$35:$AL$35,0)),R210*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R210)))","v":2.6953654720756719E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F210,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E210=2020,I210,I210*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W210)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z210,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z210,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.1258828579278211,3.727690447880655E-2,1.5054688065351534,0.35543190948258202,1.8981776204965419,3.0240604784243628,{"$f":"AJ210/'LCOGH Inputs'!$B$135","v":2.5200503986869689E-2},"South Australia PV Largest Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A211,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L211=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E211,'LCOGH Inputs'!$I$68:$AL$68,0)),N211*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N211)))","v":4.1574977373704032E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P210*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P210)),P210)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M211=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E211,'LCOGH Inputs'!$I$35:$AL$35,0)),R211*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R211)))","v":2.7223191267964283E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F211,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E211=2020,I211,I211*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W211)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z211,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z211,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.0876028407582752,3.7649673523594614E-2,1.4836846729045898,0.35543190948258202,1.8767662559107665,2.9643690966690417,{"$f":"AJ211/'LCOGH Inputs'!$B$135","v":2.4703075805575347E-2},"South Australia PV Largest Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A212,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L212=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E212,'LCOGH Inputs'!$I$68:$AL$68,0)),N212*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N212)))","v":4.1471039930269772E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P211*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P211)),P211)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M212=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E212,'LCOGH Inputs'!$I$35:$AL$35,0)),R212*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R212)))","v":2.7495423180643932E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F212,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E212=2020,I212,I212*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W212)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z212,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z212,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.0506243441724936,3.8026170258830573E-2,1.4622157556876603,0.35543190948258202,1.8556738354290727,2.9062981796015661,{"$f":"AJ212/'LCOGH Inputs'!$B$135","v":2.4219151496679716E-2},"South Australia PV Largest Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A213,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L213=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E213,'LCOGH Inputs'!$I$68:$AL$68,0)),N213*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N213)))","v":4.13673623304441E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P212*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P212)),P212)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M213=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E213,'LCOGH Inputs'!$I$35:$AL$35,0)),R213*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R213)))","v":2.7770377412450363E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F213,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E213=2020,I213,I213*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W213)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z213,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z213,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},1.0149031164706288,3.8406431961418866E-2,1.44105749370286,0.35543190948258202,1.8348958351468607,2.8497989516174895,{"$f":"AJ213/'LCOGH Inputs'!$B$135","v":2.3748324596812413E-2},"South Australia PV Largest Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A214,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L214=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E214,'LCOGH Inputs'!$I$68:$AL$68,0)),N214*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N214)))","v":4.1263943924617991E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P213*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P213)),P213)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M214=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E214,'LCOGH Inputs'!$I$35:$AL$35,0)),R214*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R214)))","v":2.8048081186574877E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F214,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E214=2020,I214,I214*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W214)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z214,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z214,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.98039641051062765,3.8790496281033066E-2,1.4202053917689796,0.35543190948258202,1.8144277975325946,2.7948242080432224,{"$f":"AJ214/'LCOGH Inputs'!$B$135","v":2.3290201733693519E-2},"South Australia PV Largest Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A215,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L215=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E215,'LCOGH Inputs'!$I$68:$AL$68,0)),N215*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N215)))","v":4.1160784064806451E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P214*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P214)),P214)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M215=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E215,'LCOGH Inputs'!$I$35:$AL$35,0)),R215*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R215)))","v":2.8328561998440627E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F215,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E215=2020,I215,I215*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W215)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z215,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z215,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.94706293255326623,3.9178401243843398E-2,1.3996550197500828,0.35543190948258202,1.7942653304765082,2.7413282630297742,{"$f":"AJ215/'LCOGH Inputs'!$B$135","v":2.2844402191914786E-2},"South Australia PV Largest Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A216,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L216=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E216,'LCOGH Inputs'!$I$68:$AL$68,0)),N216*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N216)))","v":4.1057882104644436E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P215*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P215)),P215)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M216=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E216,'LCOGH Inputs'!$I$35:$AL$35,0)),R216*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R216)))","v":2.8611847618425033E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F216,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E216=2020,I216,I216*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W216)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z216,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z216,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.91486279284645511,3.957018525628183E-2,1.3794020116142989,0.35543190948258202,1.7744041063531626,2.6892668991996178,{"$f":"AJ216/'LCOGH Inputs'!$B$135","v":2.2410557493330149E-2},"South Australia PV Largest Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A217,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L217=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E217,'LCOGH Inputs'!$I$68:$AL$68,0)),N217*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N217)))","v":4.0955237399382831E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P216*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P216)),P216)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M217=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E217,'LCOGH Inputs'!$I$35:$AL$35,0)),R217*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R217)))","v":2.8897966094609275E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F217,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E217=2020,I217,I217*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W217)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z217,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z217,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.88375745788967552,3.9965887108844633E-2,1.3594420645062404,0.35543190948258202,1.754839861097667,2.6385973189873426,{"$f":"AJ217/'LCOGH Inputs'!$B$135","v":2.1988310991561188E-2},"South Australia PV Largest Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A218,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L218=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E218,'LCOGH Inputs'!$I$68:$AL$68,0)),N218*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N218)))","v":4.085284930588437E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P217*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P217)),P217)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M218=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E218,'LCOGH Inputs'!$I$35:$AL$35,0)),R218*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R218)))","v":2.9186945755555371E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F218,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E218=2020,I218,I218*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W218)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z218,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z218,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.85370970432142668,4.0365545979933089E-2,1.3397709378328349,0.35543190948258202,1.7355683932953498,2.5892780976167766,{"$f":"AJ218/'LCOGH Inputs'!$B$135","v":2.1577317480139805E-2},"South Australia PV Largest Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A219,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L219=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E219,'LCOGH Inputs'!$I$68:$AL$68,0)),N219*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N219)))","v":4.0750717182619668E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P218*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P218)),P218)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M219=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E219,'LCOGH Inputs'!$I$35:$AL$35,0)),R219*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R219)))","v":2.9478815213110922E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F219,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E219=2020,I219,I219*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W219)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z219,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z219,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.82468357437449824,4.0769201439732415E-2,1.3203844523623942,0.35543190948258202,1.7165855632847087,2.5412691376592069,{"$f":"AJ219/'LCOGH Inputs'!$B$135","v":2.1177242813826724E-2},"South Australia PV Largest Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A220,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L220=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E220,'LCOGH Inputs'!$I$68:$AL$68,0)),N220*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N220)))","v":4.0648840389663113E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P219*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P219)),P219)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M220=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E220,'LCOGH Inputs'!$I$35:$AL$35,0)),R220*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R220)))","v":2.977360336524204E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F220,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E220=2020,I220,I220*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W220)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z220,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z220,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.79664433284576519,4.1176893454129747E-2,1.30127848933671,0.35543190948258202,1.6978872922734216,2.4945316251191869,{"$f":"AJ220/'LCOGH Inputs'!$B$135","v":2.078776354265989E-2},"South Australia PV Largest Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A221,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L221=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E221,'LCOGH Inputs'!$I$68:$AL$68,0)),N221*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N221)))","v":4.0547218288688958E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P220*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P220)),P220)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M221=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E221,'LCOGH Inputs'!$I$35:$AL$35,0)),R221*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R221)))","v":3.0071339398894453E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F221,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E221=2020,I221,I221*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W221)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z221,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z221,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.7695584255290091,4.1588662388671038E-2,1.2824489895960081,0.35543190948258202,1.679469561467261,2.4490279869962701,{"$f":"AJ221/'LCOGH Inputs'!$B$135","v":2.0408566558302251E-2},"South Australia PV Largest Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A222,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L222=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E222,'LCOGH Inputs'!$I$68:$AL$68,0)),N222*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N222)))","v":4.0445850242967235E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P221*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P221)),P221)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M222=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E222,'LCOGH Inputs'!$I$35:$AL$35,0)),R222*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R222)))","v":3.0372052792883406E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F222,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E222=2020,I222,I222*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W222)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z222,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z222,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.74339343906102284,4.2004549012557763E-2,1.2638919527165542,0.35543190948258202,1.6613284112116939,2.4047218502727166,{"$f":"AJ222/'LCOGH Inputs'!$B$135","v":2.0039348752272639E-2},"South Australia PV Largest Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A223,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L223=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E223,'LCOGH Inputs'!$I$68:$AL$68,0)),N223*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N223)))","v":4.0344735617359823E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P222*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P222)),P222)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M223=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E223,'LCOGH Inputs'!$I$35:$AL$35,0)),R223*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R223)))","v":3.0675773320812242E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F223,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E223=2020,I223,I223*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W223)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z223,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z223,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.71811806213294815,4.2424594502683342E-2,1.2456034361607453,0.35543190948258202,1.6434599401460106,2.361578002278959,{"$f":"AJ223/'LCOGH Inputs'!$B$135","v":1.9679816685657991E-2},"South Australia PV Largest Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A224,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L224=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E224,'LCOGH Inputs'!$I$68:$AL$68,0)),N224*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N224)))","v":4.0243873778316418E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P223*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P223)),P223)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M224=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E224,'LCOGH Inputs'!$I$35:$AL$35,0)),R224*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R224)))","v":3.0982531054020365E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F224,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E224=2020,I224,I224*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W224)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z224,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z224,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.6937020480204279,4.2848840447710174E-2,1.2275795544394994,0.35543190948258202,1.6258603043697915,2.3195623523902196,{"$f":"AJ224/'LCOGH Inputs'!$B$135","v":1.9329686269918496E-2},"South Australia PV Largest Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A225,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L225=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E225,'LCOGH Inputs'!$I$68:$AL$68,0)),N225*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N225)))","v":4.0143264093870631E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P224*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P224)),P224)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M225=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E225,'LCOGH Inputs'!$I$35:$AL$35,0)),R225*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R225)))","v":3.129235636456056E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F225,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E225=2020,I225,I225*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W225)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z225,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z225,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.6701161783877333,4.3277328852187262E-2,1.20981647828676,0.35543190948258202,1.6085257166215292,2.2786418950092626,{"$f":"AJ225/'LCOGH Inputs'!$B$135","v":1.8988682458410521E-2},"South Australia PV Largest Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A226,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L226=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E226,'LCOGH Inputs'!$I$68:$AL$68,0)),N226*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N226)))","v":4.0042905933635964E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P225*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P225)),P225)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M226=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E226,'LCOGH Inputs'!$I$35:$AL$35,0)),R226*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R226)))","v":3.1605279928206167E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F226,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E226=2020,I226,I226*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W226)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z226,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z226,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.64733222832255033,4.3710102140709139E-2,1.1923104338459507,0.35543190948258202,1.5914524454692418,2.238784673791792,{"$f":"AJ226/'LCOGH Inputs'!$B$135","v":1.8656538948264932E-2},"South Australia PV Largest Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A227,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L227=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E227,'LCOGH Inputs'!$I$68:$AL$68,0)),N227*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N227)))","v":3.994279866880187E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P226*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P226)),P226)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M227=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E227,'LCOGH Inputs'!$I$35:$AL$35,0)),R227*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R227)))","v":3.1921332727488229E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F227,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E227=2020,I227,I227*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W227)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z227,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z227,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.6253229325595836,4.4147203162116233E-2,1.1750577018681998,0.35543190948258202,1.5746368145128979,2.1999597470724814,{"$f":"AJ227/'LCOGH Inputs'!$B$135","v":1.8332997892270678E-2},"South Australia PV Largest Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$12","v":7},{"$f":"'LCOGH Plant Assumptions'!$B$12","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A228,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Australia 2"},{"$f":"IF('LCOGH Plant Assumptions'!$D$12=\"\",\"\",'LCOGH Plant Assumptions'!$D$12)","v":"South Australia PV Largest Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$12","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$12","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$12","v":4.2950108459869837E-2},{"$f":"IF(L228=\"Path\",INDEX('LCOGH Inputs'!$I$75:$AL$75,MATCH('LCOGH2 Calc'!E228,'LCOGH Inputs'!$I$68:$AL$68,0)),N228*(1+'LCOGH Inputs'!$C$75)^(COUNT('LCOGH2 Calc'!N$199:N228)))","v":3.9842941672129865E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$12=\"Yes\",P227*(1+'LCOGH Plant Assumptions'!$R$12)^(1+COUNT(P$198:P227)),P227)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$12","v":2.392E-3},{"$f":"IF(M228=\"Path\",INDEX('LCOGH Inputs'!$I$42:$AL$42,MATCH('LCOGH2 Calc'!E228,'LCOGH Inputs'!$I$35:$AL$35,0)),R228*(1+'LCOGH Inputs'!$G$42)^(COUNT('LCOGH2 Calc'!R$199:R228)))","v":3.224054605476312E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F228,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$12","v":0.25200000000000006},11078071.200000003,{"$f":"IF(E228=2020,I228,I228*(1+'LCOGH Plant Assumptions'!$P$12)^(1+COUNT(W$198:W228)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$12","v":"AUD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z228,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.07},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z228,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.76833333333333353},{"$f":"'LCOGH Plant Assumptions'!$T$12","v":"USD"},0.6040619528525577,4.4588675193737409E-2,1.1580546169221668,0.35543190948258202,1.5580752015984862,2.1621371544510439,{"$f":"AJ228/'LCOGH Inputs'!$B$135","v":1.8017809620425367E-2},"South Australia PV Largest Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A230,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L230=\"Path\",O231,N230)","v":3.2000000000000001E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P230","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"R230","v":2E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F230,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},{"$f":"V230*H230*365","v":11869362.000000002},{"$f":"IF(E230=2020,I230,I230*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W230)))","v":198750000},{"$f":"PMT($B$6,U230,-X230)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z230,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z230,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},{"$f":"IF(AD230=\"NZD\",AA230*Y230/W230,Y230/W230)","v":1.7054940698245771},{"$f":"IF(AD230=\"NZD\",T230*S230*AB230,T230*S230*AC230)","v":3.6000000000000004E-2},{"$f":"IF(AD230=\"NZD\",O230*Q230*AB230,O230*Q230*AC230)","v":1.76},{"$f":"IF(AD230=\"NZD\",AA230*((J230*K230)+G230)/W230,((J230*K230)+G230)/W230)","v":0.33173644885040993},2.1277364488504098,{"$f":"AE230+AI230","v":3.8332305186749869},{"$f":"AJ230/'LCOGH Inputs'!$B$135","v":3.194358765562489E-2},"Lazard Solar Low Largest Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A231,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L231=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E231,'LCOGH Inputs'!$I$68:$AL$68,0)),N231*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N231)))","v":3.1920000000000004E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P230*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P230:P$230)),P230)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M231=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E231,'LCOGH Inputs'!$I$35:$AL$35,0)),R231*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R231)))","v":2.0200000000000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F231,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E231=2020,I231,I231*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W231)))","v":179158953.32999998},{"$f":"PMT($B$6,U231,-X231)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z231,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z231,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.5373812953977013,{"$f":"IF(AD231=\"NZD\",T231*S231*AB231,T231*S231*AC231)","v":3.6360000000000003E-2},{"$f":"IF(AD231=\"NZD\",O231*Q231*AB231,O231*Q231*AC231)","v":1.7137184064000002},{"$f":"IF(AD231=\"NZD\",AA231*((J231*K231)+G231)/W231,((J231*K231)+G231)/W231)","v":0.33173644885040993},2.0818148552504101,3.6191961506481114,{"$f":"AJ231/'LCOGH Inputs'!$B$135","v":3.0159967922067595E-2},"Lazard Solar Low Largest Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A232,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L232=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E232,'LCOGH Inputs'!$I$68:$AL$68,0)),N232*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N232)))","v":3.1840200000000006E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P231*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P231)),P231)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M232=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E232,'LCOGH Inputs'!$I$35:$AL$35,0)),R232*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R232)))","v":2.0402000000000003E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F232,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E232=2020,I232,I232*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W232)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z232,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z232,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.4851103313541798,3.6723600000000002E-2,1.6889209010593924,0.33173644885040993,2.0573809499098021,3.5424912812639819,{"$f":"AJ232/'LCOGH Inputs'!$B$135","v":2.9520760677199848E-2},"Lazard Solar Low Largest Scale2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A233,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L233=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E233,'LCOGH Inputs'!$I$68:$AL$68,0)),N233*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N233)))","v":3.1760599500000007E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P232*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P232)),P232)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M233=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E233,'LCOGH Inputs'!$I$35:$AL$35,0)),R233*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R233)))","v":2.0606019999999999E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F233,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E233=2020,I233,I233*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W233)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z233,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z233,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.4346165800881374,3.7090836000000002E-2,1.664482215621063,0.33173644885040993,2.0333095004714727,3.4679260805596099,{"$f":"AJ233/'LCOGH Inputs'!$B$135","v":2.8899384004663416E-2},"Lazard Solar Low Largest Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A234,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L234=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E234,'LCOGH Inputs'!$I$68:$AL$68,0)),N234*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N234)))","v":3.1681198001250008E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P233*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P233)),P233)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M234=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E234,'LCOGH Inputs'!$I$35:$AL$35,0)),R234*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R234)))","v":2.0812080200000001E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F234,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E234=2020,I234,I234*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W234)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z234,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z234,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.3858396163651405,3.746174436E-2,1.6403971579610264,0.33173644885040993,2.0095953511714364,3.3954349675365769,{"$f":"AJ234/'LCOGH Inputs'!$B$135","v":2.829529139613814E-2},"Lazard Solar Low Largest Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A235,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L235=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E235,'LCOGH Inputs'!$I$68:$AL$68,0)),N235*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N235)))","v":3.1601995006246886E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P234*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P234)),P234)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M235=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E235,'LCOGH Inputs'!$I$35:$AL$35,0)),R235*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R235)))","v":2.1020201001999998E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F235,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E235=2020,I235,I235*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W235)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z235,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z235,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.3387210694087261,3.7836361803599998E-2,1.6166606110853305,0.33173644885040993,1.9862334217393405,3.3249544911480666,{"$f":"AJ235/'LCOGH Inputs'!$B$135","v":2.7707954092900555E-2},"Lazard Solar Low Largest Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A236,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L236=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E236,'LCOGH Inputs'!$I$68:$AL$68,0)),N236*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N236)))","v":3.1522990018731267E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P235*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P235)),P235)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M236=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E236,'LCOGH Inputs'!$I$35:$AL$35,0)),R236*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R236)))","v":2.1230403012020005E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F236,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E236=2020,I236,I236*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W236)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z236,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z236,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.2932045530488294,3.8214725421636009E-2,1.5932675320429257,0.33173644885040993,1.9632187063149718,3.2564232593638014,{"$f":"AJ236/'LCOGH Inputs'!$B$135","v":2.7136860494698344E-2},"Lazard Solar Low Largest Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A237,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L237=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E237,'LCOGH Inputs'!$I$68:$AL$68,0)),N237*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N237)))","v":3.1444182543684439E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P236*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P236)),P236)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M237=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E237,'LCOGH Inputs'!$I$35:$AL$35,0)),R237*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R237)))","v":2.1442707042140198E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F237,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E237=2020,I237,I237*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W237)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z237,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z237,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.2492355982451691,3.8596872675852358E-2,1.5702129508542646,0.33173644885040993,1.9405462723805269,3.189781870625696,{"$f":"AJ237/'LCOGH Inputs'!$B$135","v":2.6581515588547468E-2},"Lazard Solar Low Largest Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A238,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L238=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E238,'LCOGH Inputs'!$I$68:$AL$68,0)),N238*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N238)))","v":3.1365572087325232E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P237*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P237)),P237)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M238=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E238,'LCOGH Inputs'!$I$35:$AL$35,0)),R238*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R238)))","v":2.1657134112561603E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F238,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E238=2020,I238,I238*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W238)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z238,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z238,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.2067615879048335,3.8982841402610886E-2,1.5474919694554037,0.33173644885040993,1.9182112597084247,3.1249728476132583,{"$f":"AJ238/'LCOGH Inputs'!$B$135","v":2.6041440396777152E-2},"Lazard Solar Low Largest Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A239,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L239=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E239,'LCOGH Inputs'!$I$68:$AL$68,0)),N239*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N239)))","v":3.128715815710692E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P238*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P238)),P238)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M239=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E239,'LCOGH Inputs'!$I$35:$AL$35,0)),R239*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R239)))","v":2.1873705453687221E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F239,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E239=2020,I239,I239*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W239)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z239,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z239,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.1657316939160689,3.9372669816637E-2,1.525099760657384,0.33173644885040993,1.8962088793244309,3.0619405732404998,{"$f":"AJ239/'LCOGH Inputs'!$B$135","v":2.5516171443670833E-2},"Lazard Solar Low Largest Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A240,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L240=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E240,'LCOGH Inputs'!$I$68:$AL$68,0)),N240*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N240)))","v":3.1208940261714151E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P239*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P239)),P239)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M240=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E240,'LCOGH Inputs'!$I$35:$AL$35,0)),R240*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R240)))","v":2.2092442508224097E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F240,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E240=2020,I240,I240*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W240)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z240,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z240,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.1260968163229226,3.9766396514803376E-2,1.5030315671206713,0.33173644885040993,1.8745344124858847,3.0006312288088073,{"$f":"AJ240/'LCOGH Inputs'!$B$135","v":2.5005260240073393E-2},"Lazard Solar Low Largest Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A241,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L241=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E241,'LCOGH Inputs'!$I$68:$AL$68,0)),N241*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N241)))","v":3.1130917911059867E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P240*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P240)),P240)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M241=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E241,'LCOGH Inputs'!$I$35:$AL$35,0)),R241*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R241)))","v":2.2313366933306334E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F241,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E241=2020,I241,I241*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W241)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z241,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z241,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.0878095245679433,4.0164060479951399E-2,1.4812827003444355,0.33173644885040993,1.8531832096747969,2.94099273424274,{"$f":"AJ241/'LCOGH Inputs'!$B$135","v":2.4508272785356167E-2},"Lazard Solar Low Largest Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A242,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L242=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E242,'LCOGH Inputs'!$I$68:$AL$68,0)),N242*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N242)))","v":3.1053090616282222E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P241*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P241)),P241)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M242=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E242,'LCOGH Inputs'!$I$35:$AL$35,0)),R242*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R242)))","v":2.2536500602639395E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F242,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E242=2020,I242,I242*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W242)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z242,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z242,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.050824000732633,4.056570108475091E-2,1.4598485396704517,0.33173644885040993,1.8321506896056126,2.8829746903382456,{"$f":"AJ242/'LCOGH Inputs'!$B$135","v":2.4024789086152045E-2},"Lazard Solar Low Largest Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A243,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L243=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E243,'LCOGH Inputs'!$I$68:$AL$68,0)),N243*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N243)))","v":3.0975457889741518E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P242*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P242)),P242)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M243=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E243,'LCOGH Inputs'!$I$35:$AL$35,0)),R243*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R243)))","v":2.2761865608665792E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F243,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E243=2020,I243,I243*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W243)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z243,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z243,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},1.0150959847077237,4.0971358095598424E-2,1.4387245313014203,0.33173644885040993,1.8114323382474287,2.8265283229551521,{"$f":"AJ243/'LCOGH Inputs'!$B$135","v":2.3554402691292935E-2},"Lazard Solar Low Largest Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A244,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L244=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E244,'LCOGH Inputs'!$I$68:$AL$68,0)),N244*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N244)))","v":3.0898019245017165E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P243*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P243)),P243)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M244=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E244,'LCOGH Inputs'!$I$35:$AL$35,0)),R244*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R244)))","v":2.2989484264752452E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F244,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E244=2020,I244,I244*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W244)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z244,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z244,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.98058272122766088,4.1381071676554415E-2,1.4179061873334886,0.33173644885040993,1.791023707860453,2.7716064290881137,{"$f":"AJ244/'LCOGH Inputs'!$B$135","v":2.3096720242400948E-2},"Lazard Solar Low Largest Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A245,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L245=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E245,'LCOGH Inputs'!$I$68:$AL$68,0)),N245*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N245)))","v":3.0820774196904623E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P244*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P244)),P244)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M245=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E245,'LCOGH Inputs'!$I$35:$AL$35,0)),R245*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R245)))","v":2.3219379107399969E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F245,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E245=2020,I245,I245*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W245)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z245,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z245,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.94724290870592043,4.1794882393319945E-2,1.3973890848027735,0.33173644885040993,1.7709204160465033,2.7181633247524237,{"$f":"AJ245/'LCOGH Inputs'!$B$135","v":2.2651361039603531E-2},"Lazard Solar Low Largest Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A246,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L246=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E246,'LCOGH Inputs'!$I$68:$AL$68,0)),N246*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N246)))","v":3.0743722261412362E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P245*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P245)),P245)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M246=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E246,'LCOGH Inputs'!$I$35:$AL$35,0)),R246*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R246)))","v":2.3451572898473974E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F246,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E246=2020,I246,I246*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W246)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z246,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z246,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.91503664980991928,4.2212831217253152E-2,1.3771688647456772,0.33173644885040993,1.7511181448133404,2.6661547946232598,{"$f":"AJ246/'LCOGH Inputs'!$B$135","v":2.2217956621860498E-2},"Lazard Solar Low Largest Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A247,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L247=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E247,'LCOGH Inputs'!$I$68:$AL$68,0)),N247*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N247)))","v":3.0666862955758836E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P246*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P246)),P246)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M247=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E247,'LCOGH Inputs'!$I$35:$AL$35,0)),R247*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R247)))","v":2.3686088627458716E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F247,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E247=2020,I247,I247*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W247)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z247,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z247,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.88392540371638195,4.2634959529425691E-2,1.3572412312728075,0.33173644885040993,1.7316126396526432,2.6155380433690252,{"$f":"AJ247/'LCOGH Inputs'!$B$135","v":2.1796150361408542E-2},"Lazard Solar Low Largest Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A248,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L248=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E248,'LCOGH Inputs'!$I$68:$AL$68,0)),N248*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N248)))","v":3.0590195798369437E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P247*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P247)),P247)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M248=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E248,'LCOGH Inputs'!$I$35:$AL$35,0)),R248*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R248)))","v":2.3922949513733305E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F248,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E248=2020,I248,I248*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W248)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z248,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z248,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.85387193999002486,4.3061309124719949E-2,1.3376019506562897,0.33173644885040993,1.7123997086314198,2.5662716486214445,{"$f":"AJ248/'LCOGH Inputs'!$B$135","v":2.1385597071845373E-2},"Lazard Solar Low Largest Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A249,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L249=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E249,'LCOGH Inputs'!$I$68:$AL$68,0)),N249*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N249)))","v":3.0513720308873518E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P248*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P248)),P248)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M249=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E249,'LCOGH Inputs'!$I$35:$AL$35,0)),R249*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R249)))","v":2.4162179008870633E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F249,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E249=2020,I249,I249*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W249)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z249,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z249,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.82484029403036396,4.3491922215967142E-2,1.3182468504302935,0.33173644885040993,1.6934752214966706,2.5183155155270347,{"$f":"AJ249/'LCOGH Inputs'!$B$135","v":2.0985962629391956E-2},"Lazard Solar Low Largest Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A250,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L250=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E250,'LCOGH Inputs'!$I$68:$AL$68,0)),N250*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N250)))","v":3.0437436008101334E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P249*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P249)),P249)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M250=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E250,'LCOGH Inputs'!$I$35:$AL$35,0)),R250*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R250)))","v":2.4403800798959343E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F250,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E250=2020,I250,I250*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W250)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z250,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z250,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.79679572403333165,4.3926841438126821E-2,1.2991718185045671,0.33173644885040993,1.6748351087931039,2.4716308328264356,{"$f":"AJ250/'LCOGH Inputs'!$B$135","v":2.0596923606886964E-2},"Lazard Solar Low Largest Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A251,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L251=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E251,'LCOGH Inputs'!$I$68:$AL$68,0)),N251*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N251)))","v":3.0361342418081083E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P250*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P250)),P250)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M251=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E251,'LCOGH Inputs'!$I$35:$AL$35,0)),R251*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R251)))","v":2.4647838806948932E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F251,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E251=2020,I251,I251*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W251)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z251,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z251,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.76970466941619842,4.4366109852508079E-2,1.2803728022908063,0.33173644885040993,1.6564753609937244,2.426180030409923,{"$f":"AJ251/'LCOGH Inputs'!$B$135","v":2.0218166920082693E-2},"Lazard Solar Low Largest Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A252,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L252=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E252,'LCOGH Inputs'!$I$68:$AL$68,0)),N252*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N252)))","v":3.0285439062035881E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P251*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P251)),P251)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M252=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E252,'LCOGH Inputs'!$I$35:$AL$35,0)),R252*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R252)))","v":2.4894317195018429E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F252,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E252=2020,I252,I252*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W252)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z252,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z252,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.74353471065604759,4.4809770951033175E-2,1.2618458078416583,0.33173644885040993,1.6383920276431014,2.3819267382991489,{"$f":"AJ252/'LCOGH Inputs'!$B$135","v":1.9849389485826242E-2},"Lazard Solar Low Largest Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A253,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L253=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E253,'LCOGH Inputs'!$I$68:$AL$68,0)),N253*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N253)))","v":3.0209725464380794E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P252*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P252)),P252)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M253=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E253,'LCOGH Inputs'!$I$35:$AL$35,0)),R253*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R253)))","v":2.5143260366968607E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F253,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E253=2020,I253,I253*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W253)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z253,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z253,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.71825453049374188,4.5257868660543495E-2,1.2435868990021897,0.33173644885040993,1.6205812165131432,2.3388357470068852,{"$f":"AJ253/'LCOGH Inputs'!$B$135","v":1.9490297891724042E-2},"Lazard Solar Low Largest Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A254,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L254=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E254,'LCOGH Inputs'!$I$68:$AL$68,0)),N254*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N254)))","v":3.0134201150719839E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P253*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P253)),P253)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M254=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E254,'LCOGH Inputs'!$I$35:$AL$35,0)),R254*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R254)))","v":2.5394692970638301E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F254,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E254=2020,I254,I254*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W254)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z254,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z254,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.69383387645695482,4.5710447347148943E-2,1.2255921965736281,0.33173644885040993,1.6030390927711871,2.2968729692281418,{"$f":"AJ254/'LCOGH Inputs'!$B$135","v":1.914060807690118E-2},"Lazard Solar Low Largest Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A255,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L255=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E255,'LCOGH Inputs'!$I$68:$AL$68,0)),N255*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N255)))","v":3.0058865647843044E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P254*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P254)),P254)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M255=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E255,'LCOGH Inputs'!$I$35:$AL$35,0)),R255*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R255)))","v":2.5648639900344686E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F255,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E255=2020,I255,I255*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W255)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z255,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z255,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.67024352465741832,4.6167551820620434E-2,1.2078578774892077,0.33173644885040993,1.5857618781602381,2.2560054028176566,{"$f":"AJ255/'LCOGH Inputs'!$B$135","v":1.8800045023480472E-2},"Lazard Solar Low Largest Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A256,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L256=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E256,'LCOGH Inputs'!$I$68:$AL$68,0)),N256*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N256)))","v":2.9983718483723432E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P255*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P255)),P255)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M256=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E256,'LCOGH Inputs'!$I$35:$AL$35,0)),R256*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R256)))","v":2.5905126299348132E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F256,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E256=2020,I256,I256*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W256)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z256,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z256,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.64745524481906613,4.6629227338826636E-2,1.1903801740019389,0.33173644885040993,1.5687458501911755,2.2162010950102418,{"$f":"AJ256/'LCOGH Inputs'!$B$135","v":1.846834245841868E-2},"Lazard Solar Low Largest Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A257,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L257=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E257,'LCOGH Inputs'!$I$68:$AL$68,0)),N257*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N257)))","v":2.9908759187514129E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P256*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P256)),P256)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M257=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E257,'LCOGH Inputs'!$I$35:$AL$35,0)),R257*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R257)))","v":2.6164177562341606E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F257,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E257=2020,I257,I257*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W257)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z257,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z257,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.62544176649521777,4.7095519612214892E-2,1.1731553728841311,0.33173644885040993,1.551987341346756,2.1774291078419736,{"$f":"AJ257/'LCOGH Inputs'!$B$135","v":1.814524256534978E-2},"Lazard Solar Low Largest Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A258,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L258=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E258,'LCOGH Inputs'!$I$68:$AL$68,0)),N258*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N258)))","v":2.9833987289545349E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P257*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P257)),P257)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M258=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E258,'LCOGH Inputs'!$I$35:$AL$35,0)),R258*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R258)))","v":2.6425819337965021E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F258,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E258=2020,I258,I258*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W258)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z258,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z258,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.60417674643438035,4.7566474808337041E-2,1.1561798146384976,0.33173644885040993,1.5354827382972447,2.139659484731625,{"$f":"AJ258/'LCOGH Inputs'!$B$135","v":1.7830495706096874E-2},"Lazard Solar Low Largest Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A259,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L259=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E259,'LCOGH Inputs'!$I$68:$AL$68,0)),N259*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N259)))","v":2.9759402321321481E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P258*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P258)),P258)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M259=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E259,'LCOGH Inputs'!$I$35:$AL$35,0)),R259*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R259)))","v":2.6690077531344673E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F259,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E259=2020,I259,I259*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W259)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z259,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z259,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.58363473705561142,4.8042139556420407E-2,1.1394498927206786,0.33173644885040993,1.519228481127509,2.1028632181831206,{"$f":"AJ259/'LCOGH Inputs'!$B$135","v":1.7523860151526006E-2},"Lazard Solar Low Largest Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$13","v":8},{"$f":"'LCOGH Plant Assumptions'!$B$13","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A260,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"Lazard 1"},{"$f":"IF('LCOGH Plant Assumptions'!$D$13=\"\",\"\",'LCOGH Plant Assumptions'!$D$13)","v":"Lazard Solar Low Largest Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$13","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$13","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$13","v":3.2000000000000001E-2},{"$f":"IF(L260=\"Path\",INDEX('LCOGH Inputs'!$I$77:$AL$77,MATCH('LCOGH2 Calc'!E260,'LCOGH Inputs'!$I$68:$AL$68,0)),N260*(1+'LCOGH Inputs'!$C$77)^(COUNT('LCOGH2 Calc'!N$231:N260)))","v":2.9685003815518179E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$13=\"Yes\",P259*(1+'LCOGH Plant Assumptions'!$R$13)^(1+COUNT(P$230:P259)),P259)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$13","v":2E-3},{"$f":"IF(M260=\"Path\",INDEX('LCOGH Inputs'!$I$44:$AL$44,MATCH('LCOGH2 Calc'!E260,'LCOGH Inputs'!$I$35:$AL$35,0)),R260*(1+'LCOGH Inputs'!$G$44)^(COUNT('LCOGH2 Calc'!R$231:R260)))","v":2.6956978306658125E-3},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F260,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$13","v":0.27},11869362.000000002,{"$f":"IF(E260=2020,I260,I260*(1+'LCOGH Plant Assumptions'!$P$13)^(1+COUNT(W$230:W260)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$13","v":"USD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z260,'LCOGH Inputs'!$D$9:$D$14,0))","v":1.34},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z260,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"'LCOGH Plant Assumptions'!$T$13","v":"USD"},0.56379115599572061,4.8522560951984622E-2,1.1229620527730102,0.33173644885040993,1.5032210625754048,2.0670122185711253,{"$f":"AJ260/'LCOGH Inputs'!$B$135","v":1.7225101821426045E-2},"Lazard Solar Low Largest Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A262,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L262=\"Path\",O263,N262)","v":6.0999999999999999E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P262","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"R262","v":1.9700000000000002E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F262,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},{"$f":"V262*H262*365","v":18243649},{"$f":"IF(E262=2020,I262,I262*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W262)))","v":198750000},{"$f":"PMT($B$6,U262,-X262)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z262,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z262,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},{"$f":"IF(AD262=\"NZD\",AA262*Y262/W262,Y262/W262)","v":1.1095985514521347},{"$f":"IF(AD262=\"NZD\",T262*S262*AB262,T262*S262*AC262)","v":2.6437400000000003E-3},{"$f":"IF(AD262=\"NZD\",O262*Q262*AB262,O262*Q262*AC262)","v":2.5013388888888888},{"$f":"IF(AD262=\"NZD\",AA262*((J262*K262)+G262)/W262,((J262*K262)+G262)/W262)","v":0.21582853298701374},2.7198111618759024,{"$f":"AE262+AI262","v":3.8294097133280371},{"$f":"AJ262/'LCOGH Inputs'!$B$135","v":3.1911747611066979E-2},"NZ Wind Largest Scale2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A263,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L263=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E263,'LCOGH Inputs'!$I$68:$AL$68,0)),N263*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N263)))","v":6.0847499999999999E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P262*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P262)),P262)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M263=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E263,'LCOGH Inputs'!$I$35:$AL$35,0)),R263*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R263)))","v":1.9897000000000003E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F263,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E263=2020,I263,I263*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W263)))","v":179158953.32999998},{"$f":"PMT($B$6,U263,-X263)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z263,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z263,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},{"$f":"IF(AD263=\"NZD\",AA263*Y263/W263,Y263/W263)","v":1.0002239753189865},{"$f":"IF(AD263=\"NZD\",T263*S263*AB263,T263*S263*AC263)","v":2.6701774000000003E-3},{"$f":"IF(AD263=\"NZD\",O263*Q263*AB263,O263*Q263*AC263)","v":2.4355627809846663},{"$f":"IF(AD263=\"NZD\",AA263*((J263*K263)+G263)/W263,((J263*K263)+G263)/W263)","v":0.21582853298701374},2.6540614913716802,3.6542854666906668,{"$f":"AJ263/'LCOGH Inputs'!$B$135","v":3.0452378889088891E-2},"NZ Wind Largest Scale2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A264,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L264=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E264,'LCOGH Inputs'!$I$68:$AL$68,0)),N264*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N264)))","v":6.0695381250000006E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P263*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P263)),P263)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M264=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E264,'LCOGH Inputs'!$I$35:$AL$35,0)),R264*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R264)))","v":2.0095970000000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F264,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E264=2020,I264,I264*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W264)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z264,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z264,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.96621636015814116,2.6968791739999999E-3,2.4003201875438189,0.21582853298701374,{"$f":"SUM(AF264:AH264)","v":2.6188455997048328},3.585061959862974,{"$f":"AJ264/'LCOGH Inputs'!$B$135","v":2.9875516332191449E-2},{"$f":"D264&E264","v":"NZ Wind Largest Scale2022"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A265,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L265=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E265,'LCOGH Inputs'!$I$68:$AL$68,0)),N265*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N265)))","v":6.0543642796875005E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P264*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P264)),P264)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M265=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E265,'LCOGH Inputs'!$I$35:$AL$35,0)),R265*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R265)))","v":2.0296929700000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F265,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E265=2020,I265,I265*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W265)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z265,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z265,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.93336500391276422,2.7238479657399998E-3,2.3655875544300597,0.21582853298701374,2.5841399353828134,3.5175049392955775,{"$f":"AJ265/'LCOGH Inputs'!$B$135","v":2.9312541160796478E-2},"NZ Wind Largest Scale2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A266,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L266=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E266,'LCOGH Inputs'!$I$68:$AL$68,0)),N266*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N266)))","v":6.0392283689882822E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P265*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P265)),P265)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M266=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E266,'LCOGH Inputs'!$I$35:$AL$35,0)),R266*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R266)))","v":2.0499898997000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F266,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E266=2020,I266,I266*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W266)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z266,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z266,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.90163059377973021,2.7510864453973998E-3,2.3313575025174567,0.21582853298701374,2.5499371219498679,3.4515677157295981,{"$f":"AJ266/'LCOGH Inputs'!$B$135","v":2.8763064297746652E-2},"NZ Wind Largest Scale2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A267,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L267=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E267,'LCOGH Inputs'!$I$68:$AL$68,0)),N267*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N267)))","v":6.0241302980658121E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P266*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P266)),P266)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M267=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E267,'LCOGH Inputs'!$I$35:$AL$35,0)),R267*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R267)))","v":2.0704897986970001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F267,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E267=2020,I267,I267*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W267)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z267,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z267,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.87097515359121958,2.778597309851374E-3,2.2976227594560297,0.21582853298701374,2.516229889752895,3.3872050433441148,{"$f":"AJ267/'LCOGH Inputs'!$B$135","v":2.8226708694534291E-2},"NZ Wind Largest Scale2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A268,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L268=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E268,'LCOGH Inputs'!$I$68:$AL$68,0)),N268*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N268)))","v":6.0090699723206478E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P267*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P267)),P267)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M268=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E268,'LCOGH Inputs'!$I$35:$AL$35,0)),R268*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R268)))","v":2.0911946966839704E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F268,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E268=2020,I268,I268*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W268)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z268,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z268,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.84136199836911818,2.8063832829498883E-3,2.264376158126701,0.21582853298701374,2.4830110743966647,3.3243730727657828,{"$f":"AJ268/'LCOGH Inputs'!$B$135","v":2.7703108939714855E-2},"NZ Wind Largest Scale2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A269,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L269=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E269,'LCOGH Inputs'!$I$68:$AL$68,0)),N269*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N269)))","v":5.9940472973898463E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P268*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P268)),P268)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M269=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E269,'LCOGH Inputs'!$I$35:$AL$35,0)),R269*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R269)))","v":2.1121066436508097E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F269,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E269=2020,I269,I269*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W269)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z269,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z269,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.81275569042456797,2.8344471157793864E-3,2.2316106351186078,0.21582853298701374,2.4502736152214011,3.2630293056459689,{"$f":"AJ269/'LCOGH Inputs'!$B$135","v":2.7191910880383075E-2},"NZ Wind Largest Scale2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A270,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L270=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E270,'LCOGH Inputs'!$I$68:$AL$68,0)),N270*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N270)))","v":5.9790621791463716E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P269*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P269)),P269)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M270=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E270,'LCOGH Inputs'!$I$35:$AL$35,0)),R270*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R270)))","v":2.1332277100873182E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F270,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E270=2020,I270,I270*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W270)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z270,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z270,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.78512199695013274,2.8627915869371811E-3,2.1993192292284416,0.21582853298701374,2.4180105538023926,3.2031325507525255,{"$f":"AJ270/'LCOGH Inputs'!$B$135","v":2.6692771256271047E-2},"NZ Wind Largest Scale2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A271,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L271=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E271,'LCOGH Inputs'!$I$68:$AL$68,0)),N271*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N271)))","v":5.9641145236985063E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P270*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P270)),P270)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M271=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E271,'LCOGH Inputs'!$I$35:$AL$35,0)),R271*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R271)))","v":2.1545599871881916E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F271,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E271=2020,I271,I271*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W271)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z271,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z271,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.7584278490538281,2.891419502806553E-3,2.167495079981506,0.21582853298701374,2.3862150324713265,3.1446428815251544,{"$f":"AJ271/'LCOGH Inputs'!$B$135","v":2.6205357346042953E-2},"NZ Wind Largest Scale2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A272,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L272=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E272,'LCOGH Inputs'!$I$68:$AL$68,0)),N272*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N272)))","v":5.9492042373892599E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P271*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P271)),P271)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M272=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E272,'LCOGH Inputs'!$I$35:$AL$35,0)),R272*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R272)))","v":2.1761055870600735E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F272,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E272=2020,I272,I272*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W272)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z272,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z272,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.73264130218599799,2.9203336978346189E-3,2.1361314261741735,0.21582853298701374,2.354880292859022,3.0875215950450201,{"$f":"AJ272/'LCOGH Inputs'!$B$135","v":2.5729346625375168E-2},"NZ Wind Largest Scale2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A273,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L273=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E273,'LCOGH Inputs'!$I$68:$AL$68,0)),N273*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N273)))","v":5.9343312267957873E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P272*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P272)),P272)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M273=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E273,'LCOGH Inputs'!$I$35:$AL$35,0)),R273*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R273)))","v":2.1978666429306738E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F273,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E273=2020,I273,I273*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W273)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z273,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z273,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.70773149791167411,2.949537034812964E-3,2.1052216044374337,0.21582853298701374,2.3239996744592606,3.0317311723709346,{"$f":"AJ273/'LCOGH Inputs'!$B$135","v":2.5264426436424455E-2},"NZ Wind Largest Scale2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A274,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L274=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E274,'LCOGH Inputs'!$I$68:$AL$68,0)),N274*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N274)))","v":5.9194953987287989E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P273*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P273)),P273)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M274=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E274,'LCOGH Inputs'!$I$35:$AL$35,0)),R274*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R274)))","v":2.2198453093599807E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F274,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E274=2020,I274,I274*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W274)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z274,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z274,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.68366862698267705,2.9790324051610939E-3,2.0747590478212241,0.21582853298701374,2.2935666132133989,2.9772352401960758,{"$f":"AJ274/'LCOGH Inputs'!$B$135","v":2.4810293668300631E-2},"NZ Wind Largest Scale2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A275,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L275=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E275,'LCOGH Inputs'!$I$68:$AL$68,0)),N275*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N275)))","v":5.9046966602319763E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P274*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P274)),P274)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M275=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E275,'LCOGH Inputs'!$I$35:$AL$35,0)),R275*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R275)))","v":2.2420437624535804E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F275,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E275=2020,I275,I275*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W275)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z275,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z275,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.6604238936652661,3.0088227292127049E-3,2.0447372843992508,0.21582853298701374,2.2635746401154773,2.9239985337807433,{"$f":"AJ275/'LCOGH Inputs'!$B$135","v":2.4366654448172861E-2},"NZ Wind Largest Scale2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A276,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L276=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E276,'LCOGH Inputs'!$I$68:$AL$68,0)),N276*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N276)))","v":5.8899349185813965E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P275*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P275)),P275)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M276=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E276,'LCOGH Inputs'!$I$35:$AL$35,0)),R276*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R276)))","v":2.2644642000781167E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F276,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E276=2020,I276,I276*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W276)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z276,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z276,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.6379694812806469,3.0389109565048321E-3,2.0151499358939935,0.21582853298701374,2.2340173798375123,2.8719868611181592,{"$f":"AJ276/'LCOGH Inputs'!$B$135","v":2.3933223842651327E-2},"NZ Wind Largest Scale2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A277,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L277=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E277,'LCOGH Inputs'!$I$68:$AL$68,0)),N277*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N277)))","v":5.8752100812849435E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P276*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P276)),P276)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M277=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E277,'LCOGH Inputs'!$I$35:$AL$35,0)),R277*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R277)))","v":2.2871088420788971E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F277,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E277=2020,I277,I277*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W277)))","v":110387090.42516114},{"$f":"PMT($B$6,U277,-X277)","v":11243168.985363523},{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z277,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z277,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},{"$f":"IF(AD277=\"NZD\",AA277*Y277/W277,Y277/W277)","v":0.61627851891710494},3.0693000660698797E-3,1.985990716321608,0.21582853298701374,2.2048885493746915,2.8211670682917962,{"$f":"AJ277/'LCOGH Inputs'!$B$135","v":2.3509725569098302E-2},"NZ Wind Largest Scale2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A278,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L278=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E278,'LCOGH Inputs'!$I$68:$AL$68,0)),N278*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N278)))","v":5.8605220560817316E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P277*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P277)),P277)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M278=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E278,'LCOGH Inputs'!$I$35:$AL$35,0)),R278*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R278)))","v":2.3099799304996868E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F278,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E278=2020,I278,I278*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W278)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z278,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z278,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.59532504927392349,3.0999930667305799E-3,1.9572534306564346,0.21582853298701374,2.1761819567101788,2.7715070059841023,{"$f":"AJ278/'LCOGH Inputs'!$B$135","v":2.3095891716534186E-2},"NZ Wind Largest Scale2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A279,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L279=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E279,'LCOGH Inputs'!$I$68:$AL$68,0)),N279*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N279)))","v":5.8458707509415272E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P278*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P278)),P278)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M279=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E279,'LCOGH Inputs'!$I$35:$AL$35,0)),R279*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R279)))","v":2.3330797298046839E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F279,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E279=2020,I279,I279*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W279)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z279,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z279,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.57508399759861006,3.1309929973978856E-3,1.928931973514836,0.21582853298701374,2.1478914994992477,2.7229754970978579,{"$f":"AJ279/'LCOGH Inputs'!$B$135","v":2.2691462475815483E-2},"NZ Wind Largest Scale2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A280,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L280=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E280,'LCOGH Inputs'!$I$68:$AL$68,0)),N280*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N280)))","v":5.8312560740641735E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P279*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P279)),P279)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M280=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E280,'LCOGH Inputs'!$I$35:$AL$35,0)),R280*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R280)))","v":2.3564105271027308E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F280,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E280=2020,I280,I280*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W280)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z280,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z280,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.55553114168025719,3.1623029273718647E-3,1.901020327858076,0.21582853298701374,2.1200111637724617,2.6755423054527188,{"$f":"AJ280/'LCOGH Inputs'!$B$135","v":2.2296185878772655E-2},"NZ Wind Largest Scale2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A281,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L281=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E281,'LCOGH Inputs'!$I$68:$AL$68,0)),N281*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N281)))","v":5.8166779338790137E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P280*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P280)),P280)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M281=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E281,'LCOGH Inputs'!$I$35:$AL$35,0)),R281*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R281)))","v":2.3799746323737575E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F281,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E281=2020,I281,I281*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W281)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z281,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z281,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.53664308286312845,3.1939259566455824E-3,1.8735125637139702,0.21582853298701374,2.0925350226576294,2.6291781055207579,{"$f":"AJ281/'LCOGH Inputs'!$B$135","v":2.1909817546006315E-2},"NZ Wind Largest Scale2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A282,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L282=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E282,'LCOGH Inputs'!$I$68:$AL$68,0)),N282*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N282)))","v":5.8021362390443164E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P281*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P281)),P281)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M282=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E282,'LCOGH Inputs'!$I$35:$AL$35,0)),R282*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R282)))","v":2.4037743786974953E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F282,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E282=2020,I282,I282*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W282)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z282,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z282,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.51839721804578209,3.2258652162120384E-3,1.8464028369170291,0.21582853298701374,2.0654572351202547,2.5838544531660368,{"$f":"AJ282/'LCOGH Inputs'!$B$135","v":2.1532120443050307E-2},"NZ Wind Largest Scale2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A283,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L283=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E283,'LCOGH Inputs'!$I$68:$AL$68,0)),N283*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N283)))","v":5.7876308984467065E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P282*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P282)),P282)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M283=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E283,'LCOGH Inputs'!$I$35:$AL$35,0)),R283*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R283)))","v":2.42781212248447E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F283,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E283=2020,I283,I283*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W283)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z283,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z283,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.50077171263222553,3.2581238683741585E-3,1.8196853878668402,0.21582853298701374,2.0387720447222279,2.5395437573544535,{"$f":"AJ283/'LCOGH Inputs'!$B$135","v":2.1162864644620447E-2},"NZ Wind Largest Scale2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A284,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L284=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E284,'LCOGH Inputs'!$I$68:$AL$68,0)),N284*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N284)))","v":5.7731618212005897E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P283*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P283)),P283)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M284=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E284,'LCOGH Inputs'!$I$35:$AL$35,0)),R284*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R284)))","v":2.4520902437093152E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F284,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E284=2020,I284,I284*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W284)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z284,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z284,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.4837454744027298,3.2907051070579008E-3,1.7933545403044069,0.21582853298701374,2.0124737783984785,2.4962192528012084,{"$f":"AJ284/'LCOGH Inputs'!$B$135","v":2.0801827106676735E-2},"NZ Wind Largest Scale2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A285,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L285=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E285,'LCOGH Inputs'!$I$68:$AL$68,0)),N285*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N285)))","v":5.7587289166475882E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P284*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P284)),P284)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M285=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E285,'LCOGH Inputs'!$I$35:$AL$35,0)),R285*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R285)))","v":2.4766111461464079E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F285,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E285=2020,I285,I285*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W285)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z285,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z285,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.46729812827303702,3.3236121581284792E-3,1.7674047001062021,0.21582853298701374,1.9865568452513442,2.4538549735243813,{"$f":"AJ285/'LCOGH Inputs'!$B$135","v":2.0448791446036511E-2},"NZ Wind Largest Scale2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A286,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L286=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E286,'LCOGH Inputs'!$I$68:$AL$68,0)),N286*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N286)))","v":5.7443320943559695E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P285*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P285)),P285)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M286=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E286,'LCOGH Inputs'!$I$35:$AL$35,0)),R286*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R286)))","v":2.5013772576078729E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F286,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E286=2020,I286,I286*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W286)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z286,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z286,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.45140999191175379,3.3568482797097657E-3,1.7418303540956659,0.21582853298701374,1.9610157353623894,2.412425727274143,{"$f":"AJ286/'LCOGH Inputs'!$B$135","v":2.0103547727284524E-2},"NZ Wind Largest Scale2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A287,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L287=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E287,'LCOGH Inputs'!$I$68:$AL$68,0)),N287*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N287)))","v":5.7299712641200796E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P286*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P286)),P286)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M287=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E287,'LCOGH Inputs'!$I$35:$AL$35,0)),R287*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R287)))","v":2.5263910301839517E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F287,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E287=2020,I287,I287*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W287)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z287,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z287,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.43606205218675415,3.390416762506863E-3,1.7166260688719013,0.21582853298701374,1.935845018621422,2.371907070808176,{"$f":"AJ287/'LCOGH Inputs'!$B$135","v":1.97658922567348E-2},"NZ Wind Largest Scale2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A288,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L288=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E288,'LCOGH Inputs'!$I$68:$AL$68,0)),N288*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N288)))","v":5.7156463359597794E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P287*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P287)),P287)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M288=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E288,'LCOGH Inputs'!$I$35:$AL$35,0)),R288*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R288)))","v":2.5516549404857913E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F288,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E288=2020,I288,I288*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W288)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z288,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z288,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.42123594241240453,3.4243209301319322E-3,1.6917864896553247,0.21582853298701374,1.9110393435724704,2.332275285984875,{"$f":"AJ288/'LCOGH Inputs'!$B$135","v":1.9435627383207293E-2},"NZ Wind Largest Scale2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A289,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L289=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E289,'LCOGH Inputs'!$I$68:$AL$68,0)),N289*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N289)))","v":5.7013572201198806E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P288*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P288)),P288)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M289=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E289,'LCOGH Inputs'!$I$35:$AL$35,0)),R289*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R289)))","v":2.5771714898906482E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F289,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E289=2020,I289,I289*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W289)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z289,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z289,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.40691392037038271,3.4585641394332496E-3,1.6673063391500125,0.21582853298701374,1.8865934362764596,2.2935073566468422,{"$f":"AJ289/'LCOGH Inputs'!$B$135","v":1.9112561305390352E-2},"NZ Wind Largest Scale2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A290,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L290=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E290,'LCOGH Inputs'!$I$68:$AL$68,0)),N290*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N290)))","v":5.6871038270695819E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P289*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P289)),P289)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M290=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E290,'LCOGH Inputs'!$I$35:$AL$35,0)),R290*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R290)))","v":2.6029432047895549E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F290,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E290=2020,I290,I290*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W290)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z290,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z290,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.39307884707778967,3.4931497808275824E-3,1.6431804164225121,0.21582853298701374,1.8625020991903534,2.2555809462681431,{"$f":"AJ290/'LCOGH Inputs'!$B$135","v":1.8796507885567859E-2},"NZ Wind Largest Scale2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A291,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L291=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E291,'LCOGH Inputs'!$I$68:$AL$68,0)),N291*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N291)))","v":5.6728860675019074E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P290*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P290)),P290)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M291=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E291,'LCOGH Inputs'!$I$35:$AL$35,0)),R291*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R291)))","v":2.6289726368374503E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F291,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E291=2020,I291,I291*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W291)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z291,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z291,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.37971416627714488,3.5280812786358585E-3,1.6194035957968784,0.21582853298701374,1.838760210062528,2.2184743763396728,{"$f":"AJ291/'LCOGH Inputs'!$B$135","v":1.8487286469497273E-2},"NZ Wind Largest Scale2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$10","v":9},{"$f":"'LCOGH Plant Assumptions'!$B$10","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A292,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"New Zealand 5"},{"$f":"IF('LCOGH Plant Assumptions'!$D$10=\"\",\"\",'LCOGH Plant Assumptions'!$D$10)","v":"NZ Wind Largest Scale"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$10","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$10","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$10","v":6.0999999999999999E-2},{"$f":"IF(L292=\"Path\",INDEX('LCOGH Inputs'!$I$73:$AL$73,MATCH('LCOGH2 Calc'!E292,'LCOGH Inputs'!$I$68:$AL$68,0)),N292*(1+'LCOGH Inputs'!$C$73)^(COUNT('LCOGH2 Calc'!N$263:N292)))","v":5.658703852333153E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$10=\"Yes\",P291*(1+'LCOGH Plant Assumptions'!$R$10)^(1+COUNT(P$262:P291)),P291)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$10","v":1.9700000000000002E-4},{"$f":"IF(M292=\"Path\",INDEX('LCOGH Inputs'!$I$40:$AL$40,MATCH('LCOGH2 Calc'!E292,'LCOGH Inputs'!$I$35:$AL$35,0)),R292*(1+'LCOGH Inputs'!$G$40)^(COUNT('LCOGH2 Calc'!R$263:R292)))","v":2.6552623632058255E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F292,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$10","v":0.41499999999999998},18243649,{"$f":"IF(E292=2020,I292,I292*(1+'LCOGH Plant Assumptions'!$P$10)^(1+COUNT(W$262:W292)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$10","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z292,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z292,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$10","v":"USD"},0.36680388462372193,3.5633620914222175E-3,1.5959708257656973,0.21582853298701374,1.8153627208441332,2.182166605467855,{"$f":"AJ292/'LCOGH Inputs'!$B$135","v":1.8184721712232125E-2},"NZ Wind Largest Scale2050"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A294,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2020,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L294=\"Path\",O295,N294)","v":6.0999999999999999E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"P294","v":55},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"R294","v":1.9700000000000002E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F294,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},{"$f":"V294*H294*365","v":18243649},{"$f":"IF(E294=2020,I294,I294*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W294)))","v":198750000},{"$f":"PMT($B$6,U294,-X294)","v":20243126.503601186},{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z294,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z294,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},{"$f":"IF(AD294=\"NZD\",AA294*Y294/W294,Y294/W294)","v":1.1095985514521347},{"$f":"IF(AD294=\"NZD\",T294*S294*AB294,T294*S294*AC294)","v":2.6437400000000003E-3},{"$f":"IF(AD294=\"NZD\",O294*Q294*AB294,O294*Q294*AC294)","v":2.5013388888888888},{"$f":"IF(AD294=\"NZD\",AA294*((J294*K294)+G294)/W294,((J294*K294)+G294)/W294)","v":0.21582853298701374},2.7198111618759024,{"$f":"AE294+AI294","v":3.8294097133280371},{"$f":"AJ294/'LCOGH Inputs'!$B$135","v":3.1911747611066979E-2},"International Exporter2020"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A295,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2021,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L295=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E295,'LCOGH Inputs'!$I$68:$AL$68,0)),N295*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N295)))","v":6.0847499999999999E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P294*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P294)),P294)","v":53.687919999999998},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M295=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E295,'LCOGH Inputs'!$I$35:$AL$35,0)),R295*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R295)))","v":1.9897000000000003E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F295,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E295=2020,I295,I295*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W295)))","v":179158953.32999998},{"$f":"PMT($B$6,U295,-X295)","v":18247735.127104253},{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z295,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z295,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},{"$f":"IF(AD295=\"NZD\",AA295*Y295/W295,Y295/W295)","v":1.0002239753189865},{"$f":"IF(AD295=\"NZD\",T295*S295*AB295,T295*S295*AC295)","v":2.6701774000000003E-3},{"$f":"IF(AD295=\"NZD\",O295*Q295*AB295,O295*Q295*AC295)","v":2.4355627809846663},{"$f":"IF(AD295=\"NZD\",AA295*((J295*K295)+G295)/W295,((J295*K295)+G295)/W295)","v":0.21582853298701374},2.6540614913716802,3.6542854666906668,{"$f":"AJ295/'LCOGH Inputs'!$B$135","v":3.0452378889088891E-2},"International Exporter2021"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A296,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2022,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L296=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E296,'LCOGH Inputs'!$I$68:$AL$68,0)),N296*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N296)))","v":6.0695381250000006E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P295*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P295)),P295)","v":53.043664960000001},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M296=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E296,'LCOGH Inputs'!$I$35:$AL$35,0)),R296*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R296)))","v":2.0095970000000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F296,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E296=2020,I296,I296*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W296)))","v":173067548.91677999},17627312.132782713,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z296,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z296,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.96621636015814116,2.6968791739999999E-3,2.4003201875438189,0.21582853298701374,2.6188455997048328,3.585061959862974,{"$f":"AJ296/'LCOGH Inputs'!$B$135","v":2.9875516332191449E-2},"International Exporter2022"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A297,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2023,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L297=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E297,'LCOGH Inputs'!$I$68:$AL$68,0)),N297*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N297)))","v":6.0543642796875005E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P296*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P296)),P296)","v":52.407140980480001},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M297=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E297,'LCOGH Inputs'!$I$35:$AL$35,0)),R297*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R297)))","v":2.0296929700000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F297,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E297=2020,I297,I297*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W297)))","v":167183252.25360945},17027983.520268098,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z297,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z297,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.93336500391276422,2.7238479657399998E-3,2.3655875544300597,0.21582853298701374,2.5841399353828134,3.5175049392955775,{"$f":"AJ297/'LCOGH Inputs'!$B$135","v":2.9312541160796478E-2},"International Exporter2023"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A298,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2024,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L298=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E298,'LCOGH Inputs'!$I$68:$AL$68,0)),N298*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N298)))","v":6.0392283689882822E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P297*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P297)),P297)","v":51.778255288714242},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M298=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E298,'LCOGH Inputs'!$I$35:$AL$35,0)),R298*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R298)))","v":2.0499898997000001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F298,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E298=2020,I298,I298*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W298)))","v":161499021.67698672},16449032.080578981,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z298,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z298,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.90163059377973021,2.7510864453973998E-3,2.3313575025174567,0.21582853298701374,2.5499371219498679,3.4515677157295981,{"$f":"AJ298/'LCOGH Inputs'!$B$135","v":2.8763064297746652E-2},"International Exporter2024"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A299,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2025,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L299=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E299,'LCOGH Inputs'!$I$68:$AL$68,0)),N299*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N299)))","v":6.0241302980658121E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P298*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P298)),P298)","v":51.156916225249674},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M299=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E299,'LCOGH Inputs'!$I$35:$AL$35,0)),R299*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R299)))","v":2.0704897986970001E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F299,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E299=2020,I299,I299*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W299)))","v":156008054.93996921},15889764.989839299,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z299,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z299,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.87097515359121958,2.778597309851374E-3,2.2976227594560297,0.21582853298701374,2.516229889752895,3.3872050433441148,{"$f":"AJ299/'LCOGH Inputs'!$B$135","v":2.8226708694534291E-2},"International Exporter2025"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A300,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2026,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L300=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E300,'LCOGH Inputs'!$I$68:$AL$68,0)),N300*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N300)))","v":6.0090699723206478E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P299*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P299)),P299)","v":50.543033230546676},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M300=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E300,'LCOGH Inputs'!$I$35:$AL$35,0)),R300*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R300)))","v":2.0911946966839704E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F300,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E300=2020,I300,I300*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W300)))","v":150703781.07201025},15349512.980184764,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z300,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z300,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.84136199836911818,2.8063832829498883E-3,2.264376158126701,0.21582853298701374,2.4830110743966647,3.3243730727657828,{"$f":"AJ300/'LCOGH Inputs'!$B$135","v":2.7703108939714855E-2},"International Exporter2026"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A301,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2027,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L301=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E301,'LCOGH Inputs'!$I$68:$AL$68,0)),N301*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N301)))","v":5.9940472973898463E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P300*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P300)),P300)","v":49.936516831780118},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M301=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E301,'LCOGH Inputs'!$I$35:$AL$35,0)),R301*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R301)))","v":2.1121066436508097E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F301,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E301=2020,I301,I301*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W301)))","v":145579852.51556188},14827629.538858479,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z301,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z301,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.81275569042456797,2.8344471157793864E-3,2.2316106351186078,0.21582853298701374,2.4502736152214011,3.2630293056459689,{"$f":"AJ301/'LCOGH Inputs'!$B$135","v":2.7191910880383075E-2},"International Exporter2027"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A302,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2028,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L302=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E302,'LCOGH Inputs'!$I$68:$AL$68,0)),N302*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N302)))","v":5.9790621791463716E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P301*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P301)),P301)","v":49.33727862979876},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M302=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E302,'LCOGH Inputs'!$I$35:$AL$35,0)),R302*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R302)))","v":2.1332277100873182E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F302,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E302=2020,I302,I302*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W302)))","v":140630137.53003278},14323490.134537293,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z302,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z302,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.78512199695013274,2.8627915869371811E-3,2.1993192292284416,0.21582853298701374,2.4180105538023926,3.2031325507525255,{"$f":"AJ302/'LCOGH Inputs'!$B$135","v":2.6692771256271047E-2},"International Exporter2028"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A303,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2029,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L303=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E303,'LCOGH Inputs'!$I$68:$AL$68,0)),N303*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N303)))","v":5.9641145236985063E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P302*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P302)),P302)","v":48.745231286241172},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M303=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E303,'LCOGH Inputs'!$I$35:$AL$35,0)),R303*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R303)))","v":2.1545599871881916E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F303,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E303=2020,I303,I303*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W303)))","v":135848712.85401165},13836491.469963022,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z303,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z303,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.7584278490538281,2.891419502806553E-3,2.167495079981506,0.21582853298701374,2.3862150324713265,3.1446428815251544,{"$f":"AJ303/'LCOGH Inputs'!$B$135","v":2.6205357346042953E-2},"International Exporter2029"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A304,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2030,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L304=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E304,'LCOGH Inputs'!$I$68:$AL$68,0)),N304*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N304)))","v":5.9492042373892599E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P303*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P303)),P303)","v":48.160288510806275},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M304=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E304,'LCOGH Inputs'!$I$35:$AL$35,0)),R304*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R304)))","v":2.1761055870600735E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F304,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E304=2020,I304,I304*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W304)))","v":131229856.61697526},13366050.759984279,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z304,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z304,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.73264130218599799,2.9203336978346189E-3,2.1361314261741735,0.21582853298701374,2.354880292859022,3.0875215950450201,{"$f":"AJ304/'LCOGH Inputs'!$B$135","v":2.5729346625375168E-2},"International Exporter2030"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A305,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2031,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L305=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E305,'LCOGH Inputs'!$I$68:$AL$68,0)),N305*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N305)))","v":5.9343312267957873E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P304*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P304)),P304)","v":47.582365048676607},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M305=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E305,'LCOGH Inputs'!$I$35:$AL$35,0)),R305*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R305)))","v":2.1978666429306738E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F305,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E305=2020,I305,I305*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W305)))","v":126768041.49199811},12911605.034144815,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z305,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z305,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.70773149791167411,2.949537034812964E-3,2.1052216044374337,0.21582853298701374,2.3239996744592606,3.0317311723709346,{"$f":"AJ305/'LCOGH Inputs'!$B$135","v":2.5264426436424455E-2},"International Exporter2031"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A306,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2032,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L306=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E306,'LCOGH Inputs'!$I$68:$AL$68,0)),N306*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N306)))","v":5.9194953987287989E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P305*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P305)),P305)","v":47.011376668092481},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M306=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E306,'LCOGH Inputs'!$I$35:$AL$35,0)),R306*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R306)))","v":2.2198453093599807E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F306,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E306=2020,I306,I306*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W306)))","v":122457928.08127016},12472610.46298389,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z306,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z306,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.68366862698267705,2.9790324051610939E-3,2.0747590478212241,0.21582853298701374,2.2935666132133989,2.9772352401960758,{"$f":"AJ306/'LCOGH Inputs'!$B$135","v":2.4810293668300631E-2},"International Exporter2032"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A307,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2033,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L307=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E307,'LCOGH Inputs'!$I$68:$AL$68,0)),N307*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N307)))","v":5.9046966602319763E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P306*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P306)),P306)","v":46.447240148075373},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M307=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E307,'LCOGH Inputs'!$I$35:$AL$35,0)),R307*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R307)))","v":2.2420437624535804E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F307,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E307=2020,I307,I307*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W307)))","v":118294358.52650699},12048541.707242439,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z307,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z307,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.6604238936652661,3.0088227292127049E-3,2.0447372843992508,0.21582853298701374,2.2635746401154773,2.9239985337807433,{"$f":"AJ307/'LCOGH Inputs'!$B$135","v":2.4366654448172861E-2},"International Exporter2033"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A308,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2034,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L308=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E308,'LCOGH Inputs'!$I$68:$AL$68,0)),N308*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N308)))","v":5.8899349185813965E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P307*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P307)),P307)","v":45.889873266298466},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M308=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E308,'LCOGH Inputs'!$I$35:$AL$35,0)),R308*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R308)))","v":2.2644642000781167E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F308,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E308=2020,I308,I308*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W308)))","v":114272350.33660574},11638891.289196193,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z308,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z308,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.6379694812806469,3.0389109565048321E-3,2.0151499358939935,0.21582853298701374,2.2340173798375123,2.8719868611181592,{"$f":"AJ308/'LCOGH Inputs'!$B$135","v":2.3933223842651327E-2},"International Exporter2034"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A309,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2035,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L309=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E309,'LCOGH Inputs'!$I$68:$AL$68,0)),N309*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N309)))","v":5.8752100812849435E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P308*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P308)),P308)","v":45.33919478710289},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M309=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E309,'LCOGH Inputs'!$I$35:$AL$35,0)),R309*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R309)))","v":2.2871088420788971E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F309,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E309=2020,I309,I309*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W309)))","v":110387090.42516114},11243168.985363523,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z309,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z309,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.61627851891710494,3.0693000660698797E-3,1.985990716321608,0.21582853298701374,2.2048885493746915,2.8211670682917962,{"$f":"AJ309/'LCOGH Inputs'!$B$135","v":2.3509725569098302E-2},"International Exporter2035"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A310,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2036,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L310=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E310,'LCOGH Inputs'!$I$68:$AL$68,0)),N310*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N310)))","v":5.8605220560817316E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P309*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P309)),P309)","v":44.795124449657656},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M310=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E310,'LCOGH Inputs'!$I$35:$AL$35,0)),R310*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R310)))","v":2.3099799304996868E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F310,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E310=2020,I310,I310*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W310)))","v":106633929.35070567},10860901.239861164,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z310,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z310,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.59532504927392349,3.0999930667305799E-3,1.9572534306564346,0.21582853298701374,2.1761819567101788,2.7715070059841023,{"$f":"AJ310/'LCOGH Inputs'!$B$135","v":2.3095891716534186E-2},"International Exporter2036"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A311,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2037,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L311=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E311,'LCOGH Inputs'!$I$68:$AL$68,0)),N311*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N311)))","v":5.8458707509415272E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P310*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P310)),P310)","v":44.257582956261764},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M311=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E311,'LCOGH Inputs'!$I$35:$AL$35,0)),R311*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R311)))","v":2.3330797298046839E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F311,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E311=2020,I311,I311*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W311)))","v":103008375.75278167},10491630.597705884,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z311,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z311,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.57508399759861006,3.1309929973978856E-3,1.928931973514836,0.21582853298701374,2.1478914994992477,2.7229754970978579,{"$f":"AJ311/'LCOGH Inputs'!$B$135","v":2.2691462475815483E-2},"International Exporter2037"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A312,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2038,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L312=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E312,'LCOGH Inputs'!$I$68:$AL$68,0)),N312*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N312)))","v":5.8312560740641735E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P311*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P311)),P311)","v":43.726491960786618},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M312=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E312,'LCOGH Inputs'!$I$35:$AL$35,0)),R312*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R312)))","v":2.3564105271027308E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F312,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E312=2020,I312,I312*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W312)))","v":99506090.977187082},10134915.157383883,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z312,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z312,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.55553114168025719,3.1623029273718647E-3,1.901020327858076,0.21582853298701374,2.1200111637724617,2.6755423054527188,{"$f":"AJ312/'LCOGH Inputs'!$B$135","v":2.2296185878772655E-2},"International Exporter2038"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A313,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2039,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L313=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E313,'LCOGH Inputs'!$I$68:$AL$68,0)),N313*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N313)))","v":5.8166779338790137E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P312*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P312)),P312)","v":43.201774057257182},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M313=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E313,'LCOGH Inputs'!$I$35:$AL$35,0)),R313*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R313)))","v":2.3799746323737575E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F313,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E313=2020,I313,I313*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W313)))","v":96122883.883962721},9790328.0420328304,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z313,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z313,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.53664308286312845,3.1939259566455824E-3,1.8735125637139702,0.21582853298701374,2.0925350226576294,2.6291781055207579,{"$f":"AJ313/'LCOGH Inputs'!$B$135","v":2.1909817546006315E-2},"International Exporter2039"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A314,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2040,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L314=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E314,'LCOGH Inputs'!$I$68:$AL$68,0)),N314*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N314)))","v":5.8021362390443164E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P313*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P313)),P313)","v":42.683352768570096},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M314=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E314,'LCOGH Inputs'!$I$35:$AL$35,0)),R314*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R314)))","v":2.4037743786974953E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F314,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E314=2020,I314,I314*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W314)))","v":92854705.831907988},9457456.8886037152,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z314,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z314,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.51839721804578209,3.2258652162120384E-3,1.8464028369170291,0.21582853298701374,2.0654572351202547,2.5838544531660368,{"$f":"AJ314/'LCOGH Inputs'!$B$135","v":2.1532120443050307E-2},"International Exporter2040"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A315,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2041,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L315=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E315,'LCOGH Inputs'!$I$68:$AL$68,0)),N315*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N315)))","v":5.7876308984467065E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P314*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P314)),P314)","v":42.171152535347261},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M315=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E315,'LCOGH Inputs'!$I$35:$AL$35,0)),R315*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R315)))","v":2.42781212248447E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F315,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E315=2020,I315,I315*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W315)))","v":89697645.833623126},9135903.3543911893,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z315,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z315,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.50077171263222553,3.2581238683741585E-3,1.8196853878668402,0.21582853298701374,2.0387720447222279,2.5395437573544535,{"$f":"AJ315/'LCOGH Inputs'!$B$135","v":2.1162864644620447E-2},"International Exporter2041"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A316,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2042,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L316=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E316,'LCOGH Inputs'!$I$68:$AL$68,0)),N316*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N316)))","v":5.7731618212005897E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P315*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P315)),P315)","v":41.665098704923089},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M316=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E316,'LCOGH Inputs'!$I$35:$AL$35,0)),R316*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R316)))","v":2.4520902437093152E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F316,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E316=2020,I316,I316*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W316)))","v":86647925.875279933},8825282.6403418873,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z316,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z316,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.4837454744027298,3.2907051070579008E-3,1.7933545403044069,0.21582853298701374,2.0124737783984785,2.4962192528012084,{"$f":"AJ316/'LCOGH Inputs'!$B$135","v":2.0801827106676735E-2},"International Exporter2042"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A317,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2043,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L317=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E317,'LCOGH Inputs'!$I$68:$AL$68,0)),N317*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N317)))","v":5.7587289166475882E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P316*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P316)),P316)","v":41.165117520464015},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M317=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E317,'LCOGH Inputs'!$I$35:$AL$35,0)),R317*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R317)))","v":2.4766111461464079E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F317,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E317=2020,I317,I317*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W317)))","v":83701896.395520404},8525223.030570263,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z317,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z317,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.46729812827303702,3.3236121581284792E-3,1.7674047001062021,0.21582853298701374,1.9865568452513442,2.4538549735243813,{"$f":"AJ317/'LCOGH Inputs'!$B$135","v":2.0448791446036511E-2},"International Exporter2043"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A318,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2044,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L318=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E318,'LCOGH Inputs'!$I$68:$AL$68,0)),N318*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N318)))","v":5.7443320943559695E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P317*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P317)),P317)","v":40.671136110218455},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M318=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E318,'LCOGH Inputs'!$I$35:$AL$35,0)),R318*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R318)))","v":2.5013772576078729E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F318,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E318=2020,I318,I318*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W318)))","v":80856031.91807273},8235365.447530875,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z318,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z318,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.45140999191175379,3.3568482797097657E-3,1.7418303540956659,0.21582853298701374,1.9610157353623894,2.412425727274143,{"$f":"AJ318/'LCOGH Inputs'!$B$135","v":2.0103547727284524E-2},"International Exporter2044"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A319,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2045,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L319=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E319,'LCOGH Inputs'!$I$68:$AL$68,0)),N319*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N319)))","v":5.7299712641200796E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P318*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P318)),P318)","v":40.183082476895827},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M319=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E319,'LCOGH Inputs'!$I$35:$AL$35,0)),R319*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R319)))","v":2.5263910301839517E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F319,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E319=2020,I319,I319*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W319)))","v":78106926.83285825},7955363.0223148251,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z319,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z319,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.43606205218675415,3.390416762506863E-3,1.7166260688719013,0.21582853298701374,1.935845018621422,2.371907070808176,{"$f":"AJ319/'LCOGH Inputs'!$B$135","v":1.97658922567348E-2},"International Exporter2045"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A320,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2046,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L320=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E320,'LCOGH Inputs'!$I$68:$AL$68,0)),N320*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N320)))","v":5.7156463359597794E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P319*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P319)),P319)","v":39.700885487173082},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M320=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E320,'LCOGH Inputs'!$I$35:$AL$35,0)),R320*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R320)))","v":2.5516549404857913E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F320,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E320=2020,I320,I320*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W320)))","v":75451291.320541069},7684880.6795561211,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z320,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z320,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.42123594241240453,3.4243209301319322E-3,1.6917864896553247,0.21582853298701374,1.9110393435724704,2.332275285984875,{"$f":"AJ320/'LCOGH Inputs'!$B$135","v":1.9435627383207293E-2},"International Exporter2046"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A321,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2047,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L321=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E321,'LCOGH Inputs'!$I$68:$AL$68,0)),N321*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N321)))","v":5.7013572201198806E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P320*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P320)),P320)","v":39.224474861327003},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M321=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E321,'LCOGH Inputs'!$I$35:$AL$35,0)),R321*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R321)))","v":2.5771714898906482E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F321,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E321=2020,I321,I321*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W321)))","v":72885947.415642664},7423594.7364512123,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z321,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z321,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.40691392037038271,3.4585641394332496E-3,1.6673063391500125,0.21582853298701374,1.8865934362764596,2.2935073566468422,{"$f":"AJ321/'LCOGH Inputs'!$B$135","v":1.9112561305390352E-2},"International Exporter2047"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A322,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2048,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L322=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E322,'LCOGH Inputs'!$I$68:$AL$68,0)),N322*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N322)))","v":5.6871038270695819E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P321*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P321)),P321)","v":38.753781162991075},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M322=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E322,'LCOGH Inputs'!$I$35:$AL$35,0)),R322*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R322)))","v":2.6029432047895549E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F322,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E322=2020,I322,I322*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W322)))","v":70407825.203510806},7171192.5154118706,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z322,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z322,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.39307884707778967,3.4931497808275824E-3,1.6431804164225121,0.21582853298701374,1.8625020991903534,2.2555809462681431,{"$f":"AJ322/'LCOGH Inputs'!$B$135","v":1.8796507885567859E-2},"International Exporter2048"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A323,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2049,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L323=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E323,'LCOGH Inputs'!$I$68:$AL$68,0)),N323*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N323)))","v":5.6728860675019074E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P322*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P322)),P322)","v":38.288735789035186},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M323=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E323,'LCOGH Inputs'!$I$35:$AL$35,0)),R323*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R323)))","v":2.6289726368374503E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F323,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E323=2020,I323,I323*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W323)))","v":68013959.14659144},6927371.9698878676,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z323,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z323,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.37971416627714488,3.5280812786358585E-3,1.6194035957968784,0.21582853298701374,1.838760210062528,2.2184743763396728,{"$f":"AJ323/'LCOGH Inputs'!$B$135","v":1.8487286469497273E-2},"International Exporter2049"]
[{"$f":"'LCOGH Plant Assumptions'!$A$15","v":10},{"$f":"'LCOGH Plant Assumptions'!$B$15","v":0.08},{"$f":"INDEX('LCOGH Plant Assumptions'!$C$6:$C$15,MATCH('LCOGH2 Calc'!A324,'LCOGH Plant Assumptions'!$A$6:$A$15,0))","v":"International Exporter"},{"$f":"IF('LCOGH Plant Assumptions'!$D$15=\"\",\"\",'LCOGH Plant Assumptions'!$D$15)","v":"International Exporter"},2050,{"$f":"'LCOGH Plant Assumptions'!$E$15","v":"Largest Efficient Scale"},{"$f":"INDEX('LCOGH Inputs'!$C$25:$C$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":3937500},{"$f":"INDEX('LCOGH Inputs'!$D$25:$D$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":120440},{"$f":"INDEX('LCOGH Inputs'!$G$25:$G$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":198750000},{"$f":"INDEX('LCOGH Inputs'!$K$25:$K$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":0},{"$f":"INDEX('LCOGH Inputs'!$L$25:$L$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":70000},{"$f":"'LCOGH Plant Assumptions'!$M$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$N$15","v":"Constant"},{"$f":"'LCOGH Plant Assumptions'!$X$15","v":6.0999999999999999E-2},{"$f":"IF(L324=\"Path\",INDEX('LCOGH Inputs'!$I$78:$AL$78,MATCH('LCOGH2 Calc'!E324,'LCOGH Inputs'!$I$68:$AL$68,0)),N324*(1+'LCOGH Inputs'!$C$78)^(COUNT('LCOGH2 Calc'!N$295:N324)))","v":5.658703852333153E-2},{"$f":"INDEX('LCOGH Inputs'!$I$25:$I$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":55},{"$f":"IF('LCOGH Plant Assumptions'!$O$15=\"Yes\",P323*(1+'LCOGH Plant Assumptions'!$R$15)^(1+COUNT(P$294:P323)),P323)","v":37.829270959566756},{"$f":"'LCOGH Plant Assumptions'!$Y$15","v":1.9700000000000002E-4},{"$f":"IF(M324=\"Path\",INDEX('LCOGH Inputs'!$I$45:$AL$45,MATCH('LCOGH2 Calc'!E324,'LCOGH Inputs'!$I$35:$AL$35,0)),R324*(1+'LCOGH Inputs'!$G$45)^(COUNT('LCOGH2 Calc'!R$295:R324)))","v":2.6552623632058255E-4},{"$f":"INDEX('LCOGH Inputs'!$H$25:$H$29,MATCH('LCOGH2 Calc'!F324,'LCOGH Inputs'!$A$25:$A$29,0))","v":18},20,{"$f":"'LCOGH Plant Assumptions'!$L$15","v":0.41499999999999998},18243649,{"$f":"IF(E324=2020,I324,I324*(1+'LCOGH Plant Assumptions'!$P$15)^(1+COUNT(W$294:W324)))","v":65701484.535607338},6691841.3229116797,{"$f":"'LCOGH Plant Assumptions'!$S$15","v":"NZD"},{"$f":"'LCOGH Inputs'!$E$9","v":1.3412816691505216},{"$f":"INDEX('LCOGH Inputs'!$F$9:$F$14,MATCH('LCOGH2 Calc'!Z324,'LCOGH Inputs'!$D$9:$D$14,0))","v":1},{"$f":"INDEX('LCOGH Inputs'!$G$9:$G$14,MATCH('LCOGH2 Calc'!Z324,'LCOGH Inputs'!$D$9:$D$14,0))","v":0.74555555555555553},{"$f":"'LCOGH Plant Assumptions'!$T$15","v":"USD"},0.36680388462372193,3.5633620914222175E-3,1.5959708257656973,0.21582853298701374,1.8153627208441332,2.182166605467855,{"$f":"AJ324/'LCOGH Inputs'!$B$135","v":1.8184721712232125E-2},"International Exporter2050"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"NZD to USD","USD to NZD","AUD to USD","AUD to NZD","CAD to USD","CAD to NZD"]
[null,null,null,null,null,null,{"$f":"'LCOGH Inputs'!G9","v":0.74555555555555553},{"$f":"'LCOGH Inputs'!F12","v":1.34},{"$f":"'LCOGH Inputs'!G10","v":0.76833333333333353},{"$f":"'LCOGH Inputs'!F10","v":1.07},{"$f":"'LCOGH Inputs'!G11","v":0.81589999999999996},{"$f":"'LCOGH Inputs'!F11","v":1.1499999999999999}]
[]
["USD Components",null,2020,{"$f":"C333+1","v":2021},{"$f":"D333+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Capital Costs ",null,{"$f":"'LCOGH Inputs'!G29","v":198750000},{"$f":"C334*(1+'LCOGH Inputs'!$M$29)","v":191992500},{"$f":"D334*(1+'LCOGH Inputs'!$M$29)","v":185464755},{"$f":"E334*(1+'LCOGH Inputs'!$M$29)","v":179158953.32999998},{"$f":"F334*(1+'LCOGH Inputs'!$M$29)","v":173067548.91677997},{"$f":"G334*(1+'LCOGH Inputs'!$M$29)","v":167183252.25360945},{"$f":"H334*(1+'LCOGH Inputs'!$M$29)","v":161499021.67698672},{"$f":"I334*(1+'LCOGH Inputs'!$M$29)","v":156008054.93996918},{"$f":"J334*(1+'LCOGH Inputs'!$M$29)","v":150703781.07201022},{"$f":"K334*(1+'LCOGH Inputs'!$M$29)","v":145579852.51556188},{"$f":"L334*(1+'LCOGH Inputs'!$M$29)","v":140630137.53003278},{"$f":"M334*(1+'LCOGH Inputs'!$M$29)","v":135848712.85401165},{"$f":"N334*(1+'LCOGH Inputs'!$M$29)","v":131229856.61697525},{"$f":"O334*(1+'LCOGH Inputs'!$M$29)","v":126768041.49199809},{"$f":"P334*(1+'LCOGH Inputs'!$M$29)","v":122457928.08127016},{"$f":"Q334*(1+'LCOGH Inputs'!$M$29)","v":118294358.52650698},{"$f":"R334*(1+'LCOGH Inputs'!$M$29)","v":114272350.33660573},{"$f":"S334*(1+'LCOGH Inputs'!$M$29)","v":110387090.42516112},{"$f":"T334*(1+'LCOGH Inputs'!$M$29)","v":106633929.35070564},{"$f":"U334*(1+'LCOGH Inputs'!$M$29)","v":103008375.75278164},{"$f":"V334*(1+'LCOGH Inputs'!$M$29)","v":99506090.977187067},{"$f":"W334*(1+'LCOGH Inputs'!$M$29)","v":96122883.883962706},{"$f":"X334*(1+'LCOGH Inputs'!$M$29)","v":92854705.831907973},{"$f":"Y334*(1+'LCOGH Inputs'!$M$29)","v":89697645.833623096},{"$f":"Z334*(1+'LCOGH Inputs'!$M$29)","v":86647925.875279903},{"$f":"AA334*(1+'LCOGH Inputs'!$M$29)","v":83701896.395520389},{"$f":"AB334*(1+'LCOGH Inputs'!$M$29)","v":80856031.918072701},{"$f":"AC334*(1+'LCOGH Inputs'!$M$29)","v":78106926.83285822},{"$f":"AD334*(1+'LCOGH Inputs'!$M$29)","v":75451291.320541039},{"$f":"AE334*(1+'LCOGH Inputs'!$M$29)","v":72885947.415642649},{"$f":"AF334*(1+'LCOGH Inputs'!$M$29)","v":70407825.203510791}]
["Capital Costs/kg",null,{"$f":"-PMT(8%,20,C334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.51164822094737328},{"$f":"-PMT(8%,20,D334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.49425218143516247},{"$f":"-PMT(8%,20,E334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.47744760726636704},{"$f":"-PMT(8%,20,F334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.46121438861931041},{"$f":"-PMT(8%,20,G334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.44553309940625391},{"$f":"-PMT(8%,20,H334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.43038497402644127},{"$f":"-PMT(8%,20,I334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.41575188490954224},{"$f":"-PMT(8%,20,J334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.40161632082261783},{"$f":"-PMT(8%,20,K334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.3879613659146488},{"$f":"-PMT(8%,20,L334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.37477067947355081},{"$f":"-PMT(8%,20,M334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.36202847637145008},{"$f":"-PMT(8%,20,N334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.34971950817482073},{"$f":"-PMT(8%,20,O334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.33782904489687676},{"$f":"-PMT(8%,20,P334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.32634285737038293},{"$f":"-PMT(8%,20,Q334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.31524720021978997},{"$f":"-PMT(8%,20,R334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.30452879541231709},{"$f":"-PMT(8%,20,S334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.29417481636829829},{"$f":"-PMT(8%,20,T334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.28417287261177615},{"$f":"-PMT(8%,20,U334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.27451099494297576},{"$f":"-PMT(8%,20,V334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.26517762111491455},{"$f":"-PMT(8%,20,W334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.25616158199700745},{"$f":"-PMT(8%,20,X334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.24745208820910922},{"$f":"-PMT(8%,20,Y334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.2390387172099995},{"$f":"-PMT(8%,20,Z334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.23091140082485948},{"$f":"-PMT(8%,20,AA334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.22306041319681424},{"$f":"-PMT(8%,20,AB334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.21547635914812258},{"$f":"-PMT(8%,20,AC334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.20815016293708641},{"$f":"-PMT(8%,20,AD334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.20107305739722542},{"$f":"-PMT(8%,20,AE334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.19423657344571979},{"$f":"-PMT(8%,20,AF334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.18763252994856533},{"$f":"-PMT(8%,20,AG334)/('LCOGH Inputs'!$D$29*'LCOGH Inputs'!$N$29*365)","v":0.18125302393031409}]
["Other",null,{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2},{"$f":"'LCOGH Inputs'!$C$29/('LCOGH Inputs'!$D$29*365)","v":8.9568841189610698E-2}]
["Electrolyser Power Use",null,{"$f":"'LCOGH Inputs'!I29","v":55},{"$f":"C337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"D337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"E337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"F337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"G337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"H337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"I337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"J337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"K337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"L337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"M337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"N337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"O337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"P337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"Q337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"R337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"S337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"T337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"U337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"V337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"W337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"X337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"Y337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"Z337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AA337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AB337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AC337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AD337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AE337*(1+'H2 Production and Transport'!$S$52)","v":55},{"$f":"AF337*(1+'H2 Production and Transport'!$S$52)","v":55}]
[]
[null,"Non-Micro Flag"]
[{"$f":"D6","v":"NZ Grid Largest Scale"},{"$f":"IF(F6=\"Largest Efficient Scale\",0,1)","v":0},{"$f":"TRANSPOSE(AJ6:AJ36)","v":5.0383123400469403},4.8715567149079657,4.7935631793989515,4.7170051193194915,4.6418513571843842,4.5680715207434224,4.4956360192932303,4.4245160207411383,4.3546834293962782,4.2861108644639714,4.2187716392202166,4.1526397408439113,4.0876898108851583,4.0238971263487704,3.9612375813727447,3.8996876694821738,3.8392244663997355,3.7798256133944976,3.7214693011514108,3.6641342541444422,3.6077997154968662,3.5524454323128163,3.498051641464659,3.4445990558213611,3.3920688509034331,3.3404426519505628,3.2897025213885089,3.2398309466822424,3.1908108285628063,3.1426254696157403,3.095258563219339]
[{"$f":"D38","v":"NZ Grid Medium Scale"},{"$f":"IF(F38=\"Largest Efficient Scale\",0,1)","v":1},{"$f":"TRANSPOSE(AJ38:AJ68)","v":6.6905067154068378},6.4724343077219944,6.3714402568376372,6.2723381369645104,6.1750861682155822,6.0796436673322898,5.9859710151093148,5.8940296248590052,5.8037819118810736,5.7151912639043436,5.6282220124684947,5.5428394052147416,5.4590095790555022,5.3766995341940858,5.2958771089663763,5.2165109554774975,5.1385705160072543,5.0620260001591211,4.9868483627283267,4.9130092822654365,4.8404811403125798,4.7692370012903353,4.6992505930138755,4.63049628781783,4.562949084269925,4.4965845894541356,4.4313790018047952,4.3673090944736082,4.3043521992122544,4.242486190753719,4.1816894716761519]
[{"$f":"D70","v":"NZ Grid Micro Scale"},{"$f":"IF(F70=\"Largest Efficient Scale\",0,1)","v":1},{"$f":"TRANSPOSE(AJ70:AJ100)","v":23.304114959904389},21.622160128245724,21.056111112788599,20.507305534117258,19.975186322601257,19.459214928698653,18.958870699377954,18.473650275653583,18.003067010518301,17.546650406580405,17.103945572736905,16.674512699236676,16.257926550509644,15.853775975159,15.461663432534158,15.081204535321856,14.712027607611892,14.353773257912501,14.006093966608187,13.668653687370059,13.341127462045296,13.023201048568659,12.714570561454138,12.414942124440229,12.124031534876497,11.841563939453263,11.567273520889767,11.30090319520912,11.042204319241101,10.790936408005965,10.54686686164427]
[{"$f":"D102","v":"NZ Wind and Grid Largest Scale"},{"$f":"IF(F102=\"Largest Efficient Scale\",0,1)","v":0},{"$f":"TRANSPOSE(AJ102:AJ132)","v":4.2402007094913854},4.0944325151096868,4.027683966771753,3.9622081788990089,3.8979763284917852,3.8349603637160055,3.7731329807080005,3.7124676011242368,3.6529383504112332,3.5945200367718404,3.5371881308047906,3.4809187457952553,3.4256886186348563,3.3714750913503311,3.3182560932207328,3.2660101234637211,3.2147162344721703,3.1643540155829237,3.1149035773601708,3.0663455363764607,3.0186610004749883,2.9718315544973044,2.9258392464611376,2.8806665741735409,2.8362964722650559,2.7927122996310829,2.7498978272670924,2.7078372264847625,2.6665150574965844,2.6259162583568458,2.5860261342473612]
[{"$f":"D262","v":"NZ Wind Largest Scale"},{"$f":"IF(F262=\"Largest Efficient Scale\",0,1)","v":0},{"$f":"TRANSPOSE(AJ262:AJ292)","v":3.8294097133280371},3.6542854666906668,3.585061959862974,3.5175049392955775,3.4515677157295981,3.3872050433441148,3.3243730727657828,3.2630293056459689,3.2031325507525255,3.1446428815251544,3.0875215950450201,3.0317311723709346,2.9772352401960758,2.9239985337807433,2.8719868611181592,2.8211670682917962,2.7715070059841023,2.7229754970978579,2.6755423054527188,2.6291781055207579,2.5838544531660368,2.5395437573544535,2.4962192528012084,2.4538549735243813,2.412425727274143,2.371907070808176,2.332275285984875,2.2935073566468422,2.2555809462681431,2.2184743763396728,2.182166605467855]
[]
["NZ Most Expensive (Largest Scales Only)",null,{"$f":"MAX(IF($B$340:$B$344<>1,C340:C344))","v":5.0383123400469403},{"$f":"MAX(IF($B$340:$B$344<>1,D340:D344))","v":4.8715567149079657},{"$f":"MAX(IF($B$340:$B$344<>1,E340:E344))","v":4.7935631793989515},{"$f":"MAX(IF($B$340:$B$344<>1,F340:F344))","v":4.7170051193194915},{"$f":"MAX(IF($B$340:$B$344<>1,G340:G344))","v":4.6418513571843842},{"$f":"MAX(IF($B$340:$B$344<>1,H340:H344))","v":4.5680715207434224},{"$f":"MAX(IF($B$340:$B$344<>1,I340:I344))","v":4.4956360192932303},{"$f":"MAX(IF($B$340:$B$344<>1,J340:J344))","v":4.4245160207411383},{"$f":"MAX(IF($B$340:$B$344<>1,K340:K344))","v":4.3546834293962782},{"$f":"MAX(IF($B$340:$B$344<>1,L340:L344))","v":4.2861108644639714},{"$f":"MAX(IF($B$340:$B$344<>1,M340:M344))","v":4.2187716392202166},{"$f":"MAX(IF($B$340:$B$344<>1,N340:N344))","v":4.1526397408439113},{"$f":"MAX(IF($B$340:$B$344<>1,O340:O344))","v":4.0876898108851583},{"$f":"MAX(IF($B$340:$B$344<>1,P340:P344))","v":4.0238971263487704},{"$f":"MAX(IF($B$340:$B$344<>1,Q340:Q344))","v":3.9612375813727447},{"$f":"MAX(IF($B$340:$B$344<>1,R340:R344))","v":3.8996876694821738},{"$f":"MAX(IF($B$340:$B$344<>1,S340:S344))","v":3.8392244663997355},{"$f":"MAX(IF($B$340:$B$344<>1,T340:T344))","v":3.7798256133944976},{"$f":"MAX(IF($B$340:$B$344<>1,U340:U344))","v":3.7214693011514108},{"$f":"MAX(IF($B$340:$B$344<>1,V340:V344))","v":3.6641342541444422},{"$f":"MAX(IF($B$340:$B$344<>1,W340:W344))","v":3.6077997154968662},{"$f":"MAX(IF($B$340:$B$344<>1,X340:X344))","v":3.5524454323128163},{"$f":"MAX(IF($B$340:$B$344<>1,Y340:Y344))","v":3.498051641464659},{"$f":"MAX(IF($B$340:$B$344<>1,Z340:Z344))","v":3.4445990558213611},{"$f":"MAX(IF($B$340:$B$344<>1,AA340:AA344))","v":3.3920688509034331},{"$f":"MAX(IF($B$340:$B$344<>1,AB340:AB344))","v":3.3404426519505628},{"$f":"MAX(IF($B$340:$B$344<>1,AC340:AC344))","v":3.2897025213885089},{"$f":"MAX(IF($B$340:$B$344<>1,AD340:AD344))","v":3.2398309466822424},{"$f":"MAX(IF($B$340:$B$344<>1,AE340:AE344))","v":3.1908108285628063},{"$f":"MAX(IF($B$340:$B$344<>1,AF340:AF344))","v":3.1426254696157403},{"$f":"MAX(IF($B$340:$B$344<>1,AG340:AG344))","v":3.095258563219339}]
[]
["NZ Cheapest Overall Supply (Imported or not)",null,{"$f":"MIN(C344,C365)","v":3.8294097133280371},{"$f":"MIN(D344,D365)","v":3.6542854666906668},3.585061959862974,3.5175049392955775,3.4515677157295981,3.3872050433441148,3.3243730727657828,3.2630293056459689,3.2031325507525255,3.1446428815251544,3.0875215950450201,3.0317311723709346,2.9772352401960758,2.9239985337807433,2.8719868611181592,2.8211670682917962,2.7715070059841023,2.7229754970978579,2.6755423054527188,2.6291781055207579,2.5838544531660368,2.5395437573544535,2.4962192528012084,2.4538549735243813,2.412425727274143,2.371907070808176,2.332275285984875,2.2935073566468422,2.2555809462681431,2.2184743763396728,2.182166605467855]
["NZ Cheapest Domestic Supply",null,{"$f":"MIN(C344)","v":3.8294097133280371},{"$f":"MIN(D344)","v":3.6542854666906668},3.585061959862974,3.5175049392955775,3.4515677157295981,3.3872050433441148,3.3243730727657828,3.2630293056459689,3.2031325507525255,3.1446428815251544,3.0875215950450201,3.0317311723709346,2.9772352401960758,2.9239985337807433,2.8719868611181592,2.8211670682917962,2.7715070059841023,2.7229754970978579,2.6755423054527188,2.6291781055207579,2.5838544531660368,2.5395437573544535,2.4962192528012084,2.4538549735243813,2.412425727274143,2.371907070808176,2.332275285984875,2.2935073566468422,2.2555809462681431,2.2184743763396728,2.182166605467855]
[]
["Benchmark Australia"]
["PV Plus Grid",null,{"$f":"TRANSPOSE(AJ134:AJ164)","v":4.4788505156024963},4.3279114748184337,4.2585367425805272,4.1904802942553152,4.1237127233445046,4.0582054037108808,3.9939304662575825,3.9308607763541819,3.8689699119848306,3.8082321425945884,3.7486224086108564,3.6901163016175857,3.6326900451607163,3.5763204761640046,3.5209850269350897,3.46666170774236,3.4133290899437765,3.3609662896495101,3.3095529519008036,3.259069235348079,3.2094957974118818,3.1608137799108094,3.1130047951410802,3.0660509123929374,3.0199346448895592,2.9746389371346433,2.9301471526552776,2.8864430621271757,2.8435108318697728,2.8013350126991012,2.7599005291267726]
["PV Only",null,{"$f":"TRANSPOSE(AJ198:AJ228)","v":4.0308283442946289},3.8033104347515474,3.7220675247727013,3.643102145582739,3.566344234893366,3.4917260094332256,3.4191818889891668,3.3486484230083593,3.2800642196745136,3.2133698773743813,3.1485079184735989,3.0854227253236464,3.0240604784243628,2.9643690966690417,2.9062981796015661,2.8497989516174895,2.7948242080432224,2.7413282630297742,2.6892668991996178,2.6385973189873426,2.5892780976167766,2.5412691376592069,2.4945316251191869,2.4490279869962701,2.4047218502727166,2.361578002278959,2.3195623523902196,2.2786418950092626,2.238784673791792,2.1999597470724814,2.1621371544510439]
["Aus Cheapest",null,{"$f":"MIN(C352,C353)","v":4.0308283442946289},{"$f":"MIN(D352,D353)","v":3.8033104347515474},{"$f":"MIN(E352,E353)","v":3.7220675247727013},3.643102145582739,3.566344234893366,3.4917260094332256,3.4191818889891668,3.3486484230083593,3.2800642196745136,3.2133698773743813,3.1485079184735989,3.0854227253236464,3.0240604784243628,2.9643690966690417,2.9062981796015661,2.8497989516174895,2.7948242080432224,2.7413282630297742,2.6892668991996178,2.6385973189873426,2.5892780976167766,2.5412691376592069,2.4945316251191869,2.4490279869962701,2.4047218502727166,2.361578002278959,2.3195623523902196,2.2786418950092626,2.238784673791792,2.1999597470724814,2.1621371544510439]
[{"$f":"C324","v":"International Exporter"},null,{"$f":"TRANSPOSE(AJ294:AJ324)","v":3.8294097133280371},3.6542854666906668,3.585061959862974,3.5175049392955775,3.4515677157295981,3.3872050433441148,3.3243730727657828,3.2630293056459689,3.2031325507525255,3.1446428815251544,3.0875215950450201,3.0317311723709346,2.9772352401960758,2.9239985337807433,2.8719868611181592,2.8211670682917962,2.7715070059841023,2.7229754970978579,2.6755423054527188,2.6291781055207579,2.5838544531660368,2.5395437573544535,2.4962192528012084,2.4538549735243813,2.412425727274143,2.371907070808176,2.332275285984875,2.2935073566468422,2.2555809462681431,2.2184743763396728,2.182166605467855]
[]
["Benchmark Canada"]
["Total",null,{"$f":"TRANSPOSE(AJ166:AJ196)","v":3.5573840556024967},3.4305416068311332,3.3740601507492922,3.3187094962158281,3.2644629404356795,3.2112945217606064,3.1591789969349877,3.1080918190802027,3.0580091163929994,3.0089076715340686,2.96076490168387,2.913558839243493,2.8672681131591142,2.8218719308493228,2.7773500607152779,2.7336828152143551,2.6908510344785643,2.6488360704596721,2.607619771583563,2.5671844678969582,2.5275129566901766,2.4885884885801901,2.4503947540387161,2.4129158703506528,2.3761363689886079,2.3400411833897903,2.304615637121961,2.2698454324256243,2.2357166391200205,2.2022156838609557,2.1693293397388587]
[]
["Global Benchmark (Irena)",null,{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!B130,'LCOGH Inputs'!B131)","v":4.2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!C130,'LCOGH Inputs'!C131)","v":4.1500000000000004},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!D130,'LCOGH Inputs'!D131)","v":4},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!E130,'LCOGH Inputs'!E131)","v":3.8},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!F130,'LCOGH Inputs'!F131)","v":3.75},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!G130,'LCOGH Inputs'!G131)","v":3.45},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!H130,'LCOGH Inputs'!H131)","v":3.3},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!I130,'LCOGH Inputs'!I131)","v":3.25},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!J130,'LCOGH Inputs'!J131)","v":3.15},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!K130,'LCOGH Inputs'!K131)","v":3},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!L130,'LCOGH Inputs'!L131)","v":2.95},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!M130,'LCOGH Inputs'!M131)","v":2.85},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!N130,'LCOGH Inputs'!N131)","v":2.75},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!O130,'LCOGH Inputs'!O131)","v":2.65},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!P130,'LCOGH Inputs'!P131)","v":2.6},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!Q130,'LCOGH Inputs'!Q131)","v":2.5499999999999998},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!R130,'LCOGH Inputs'!R131)","v":2.4500000000000002},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!S130,'LCOGH Inputs'!S131)","v":2.35},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!T130,'LCOGH Inputs'!T131)","v":2.25},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!U130,'LCOGH Inputs'!U131)","v":2.15},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!V130,'LCOGH Inputs'!V131)","v":2.0499999999999998},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!W130,'LCOGH Inputs'!W131)","v":2.0299999999999998},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!X130,'LCOGH Inputs'!X131)","v":2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!Y130,'LCOGH Inputs'!Y131)","v":1.97},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!Z130,'LCOGH Inputs'!Z131)","v":1.95},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AA130,'LCOGH Inputs'!AA131)","v":1.9},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AB130,'LCOGH Inputs'!AB131)","v":1.7},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AC130,'LCOGH Inputs'!AC131)","v":1.6},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AD130,'LCOGH Inputs'!AD131)","v":1.55},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AE130,'LCOGH Inputs'!AE131)","v":1.53},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",'LCOGH Inputs'!AF130,'LCOGH Inputs'!AF131)","v":1.5}]
[]
["Auckland Supply"]
["NZ Plus 100km Distribution Cost",null,{"$f":"C349+'H2 Transport'!C172","v":5.3205630330534781},{"$f":"D349+'H2 Transport'!D172","v":5.1410086371120745},{"$f":"E349+'H2 Transport'!E172","v":5.0674279133128133},{"$f":"F349+'H2 Transport'!F172","v":4.9955865871514655},{"$f":"G349+'H2 Transport'!G172","v":4.9254379624518414},{"$f":"H349+'H2 Transport'!H172","v":4.8569368006502813},{"$f":"I349+'H2 Transport'!I172","v":4.7900392739464834},{"$f":"J349+'H2 Transport'!J172","v":4.7247029200260897},{"$f":"K349+'H2 Transport'!K172","v":4.6608865983022314},{"$f":"L349+'H2 Transport'!L172","v":4.5985504476250485},{"$f":"M349+'H2 Transport'!M172","v":4.5376558454099207},{"$f":"N349+'H2 Transport'!N172","v":4.4781653681368123},{"$f":"O349+'H2 Transport'!O172","v":4.4200427531747524},{"$f":"P349+'H2 Transport'!P172","v":4.3632528618870623},{"$f":"Q349+'H2 Transport'!Q172","v":4.3077616439743878},{"$f":"R349+'H2 Transport'!R172","v":4.2535361030141203},{"$f":"S349+'H2 Transport'!S172","v":4.2005442631561527},{"$f":"T349+'H2 Transport'!T172","v":4.1487551369362956},{"$f":"U349+'H2 Transport'!U172","v":4.0981386941699904},{"$f":"V349+'H2 Transport'!V172","v":4.0486658318902222},{"$f":"W349+'H2 Transport'!W172","v":4.0003083452947621},{"$f":"X349+'H2 Transport'!X172","v":3.9530388996690697},{"$f":"Y349+'H2 Transport'!Y172","v":3.9068310032522944},{"$f":"Z349+'H2 Transport'!Z172","v":3.8616589810149744},{"$f":"AA349+'H2 Transport'!AA172","v":3.8174979493180476},{"$f":"AB349+'H2 Transport'!AB172","v":3.7743237914238499},{"$f":"AC349+'H2 Transport'!AC172","v":3.7321131338307842},{"$f":"AD349+'H2 Transport'!AD172","v":3.6908433234042723},{"$f":"AE349+'H2 Transport'!AE172","v":3.6504924052775678},{"$f":"AF349+'H2 Transport'!AF172","v":3.6110391014968899},{"$f":"AG349+'H2 Transport'!AG172","v":3.5724627903862123}]
["Aus Plus Liquification and Shipping Cost",null,{"$f":"C354+'H2 Transport'!C170+'Export Module'!C157","v":6.155653121069232},{"$f":"D354+'H2 Transport'!D170+'Export Module'!D157","v":5.9199027791995107},{"$f":"E354+'H2 Transport'!E170+'Export Module'!E157","v":5.8304878960932776},{"$f":"F354+'H2 Transport'!F170+'Export Module'!F157","v":5.7434104572057114},{"$f":"G354+'H2 Transport'!G170+'Export Module'!G157","v":5.6585998598728766},{"$f":"H354+'H2 Transport'!H170+'Export Module'!H157","v":5.5759877857894917},{"$f":"I354+'H2 Transport'!I170+'Export Module'!I157","v":5.4955081249986399},{"$f":"J354+'H2 Transport'!J170+'Export Module'!J157","v":5.417096902442851},{"$f":"K354+'H2 Transport'!K170+'Export Module'!K157","v":5.3406922069898544},{"$f":"L354+'H2 Transport'!L170+'Export Module'!L157","v":5.2662341228491272},{"$f":"M354+'H2 Transport'!M170+'Export Module'!M157","v":5.1936646632983248},{"$f":"N354+'H2 Transport'!N170+'Export Module'!N157","v":5.1229277066413541},{"$f":"O354+'H2 Transport'!O170+'Export Module'!O157","v":5.0539689343225218},{"$f":"P354+'H2 Transport'!P170+'Export Module'!P157","v":4.9867357711237768},{"$f":"Q354+'H2 Transport'!Q170+'Export Module'!Q157","v":4.9211773273745152},{"$f":"R354+'H2 Transport'!R170+'Export Module'!R157","v":4.8572443431058216},{"$f":"S354+'H2 Transport'!S170+'Export Module'!S157","v":4.7948891340833377},{"$f":"T354+'H2 Transport'!T170+'Export Module'!T157","v":4.7340655396551741},{"$f":"U354+'H2 Transport'!U170+'Export Module'!U157","v":4.674728872353441},{"$f":"V354+'H2 Transport'!V170+'Export Module'!V157","v":4.6168358691900666},{"$f":"W354+'H2 Transport'!W170+'Export Module'!W157","v":4.5603446445895566},{"$f":"X354+'H2 Transport'!X170+'Export Module'!X157","v":4.5052146449033454},{"$f":"Y354+'H2 Transport'!Y170+'Export Module'!Y157","v":4.4514066044522149},{"$f":"Z354+'H2 Transport'!Z170+'Export Module'!Z157","v":4.398882503045102},{"$f":"AA354+'H2 Transport'!AA170+'Export Module'!AA157","v":4.3476055249243579},{"$f":"AB354+'H2 Transport'!AB170+'Export Module'!AB157","v":4.297540019089241},{"$f":"AC354+'H2 Transport'!AC170+'Export Module'!AC157","v":4.2486514609509989},{"$f":"AD354+'H2 Transport'!AD170+'Export Module'!AD157","v":4.200906415274579},{"$f":"AE354+'H2 Transport'!AE170+'Export Module'!AE157","v":4.15427250036341},{"$f":"AF354+'H2 Transport'!AF170+'Export Module'!AF157","v":4.1087183534452834},{"$f":"AG354+'H2 Transport'!AG170+'Export Module'!AG157","v":4.0642135972187221}]
["International Exporter Plus Liquification and Shipping Cost",null,{"$f":"C355+'H2 Transport'!C171+'Export Module'!C158","v":5.8039336853689001},{"$f":"D355+'H2 Transport'!D171+'Export Module'!D158","v":5.6211040308459461},{"$f":"E355+'H2 Transport'!E171+'Export Module'!E158","v":5.5442384337937636},{"$f":"F355+'H2 Transport'!F171+'Export Module'!F158","v":5.469102045987114},{"$f":"G355+'H2 Transport'!G171+'Export Module'!G158","v":5.3956475894249625},{"$f":"H355+'H2 Transport'!H171+'Export Module'!H158","v":5.3238292354202938},{"$f":"I355+'H2 Transport'!I171+'Export Module'!I158","v":5.253602557552691},{"$f":"J355+'H2 Transport'!J171+'Export Module'!J158","v":5.1849244861890424},{"$f":"K355+'H2 Transport'!K171+'Export Module'!K158","v":5.1177532645194699},{"$f":"L355+'H2 Transport'!L171+'Export Module'!L158","v":5.0520484060574429},{"$f":"M355+'H2 Transport'!M171+'Export Module'!M158","v":4.987770653554727},{"$f":"N355+'H2 Transport'!N171+'Export Module'!N158","v":4.9248819392834768},{"$f":"O355+'H2 Transport'!O171+'Export Module'!O158","v":4.8633453466394423},{"$f":"P355+'H2 Transport'!P171+'Export Module'!P158","v":4.803125073021774},{"$f":"Q355+'H2 Transport'!Q171+'Export Module'!Q158","v":4.7441863939464479},{"$f":"R355+'H2 Transport'!R171+'Export Module'!R158","v":4.6864956283517634},{"$f":"S355+'H2 Transport'!S171+'Export Module'!S158","v":4.6300201050558032},{"$f":"T355+'H2 Transport'!T171+'Export Module'!T158","v":4.5747281303270642},{"$f":"U355+'H2 Transport'!U171+'Export Module'!U158","v":4.5205889565308253},{"$f":"V355+'H2 Transport'!V171+'Export Module'!V158","v":4.4675727518150543},{"$f":"W355+'H2 Transport'!W171+'Export Module'!W158","v":4.4156505708008735},{"$f":"X355+'H2 Transport'!X171+'Export Module'!X158","v":4.3647943262438353},{"$f":"Y355+'H2 Transport'!Y171+'Export Module'!Y158","v":4.3149767616333428},{"$f":"Z355+'H2 Transport'!Z171+'Export Module'!Z158","v":4.2661714246987028},{"$f":"AA355+'H2 Transport'!AA171+'Export Module'!AA158","v":4.2183526417913262},{"$f":"AB355+'H2 Transport'!AB171+'Export Module'!AB158","v":4.171495493113655},{"$f":"AC355+'H2 Transport'!AC171+'Export Module'!AC158","v":4.1255757887663753},{"$f":"AD355+'H2 Transport'!AD171+'Export Module'!AD158","v":4.0805700455864304},{"$f":"AE355+'H2 Transport'!AE171+'Export Module'!AE158","v":4.0364554647492934},{"$f":"AF355+'H2 Transport'!AF171+'Export Module'!AF158","v":3.9932099101098437},{"$f":"AG355+'H2 Transport'!AG171+'Export Module'!AG158","v":3.9508118872570783}]
[null,null,{"$f":"C355+'H2 Transport'!C171+'Export Module'!C158-'H2 Transport'!C172","v":4.3127803656434587},{"$f":"D355++'H2 Transport'!D171+'Export Module'!D158-+'H2 Transport'!D172","v":4.1343808604245389},{"$f":"E355++'H2 Transport'!E171+'Export Module'!E158-+'H2 Transport'!E172","v":4.0618724803439239},{"$f":"F355++'H2 Transport'!F171+'Export Module'!F158-+'H2 Transport'!F172","v":3.991020398131226},{"$f":"G355++'H2 Transport'!G171+'Export Module'!G158-+'H2 Transport'!G172","v":3.9217773427027192},{"$f":"H355++'H2 Transport'!H171+'Export Module'!H158-+'H2 Transport'!H172","v":3.8540974781141273},{"$f":"I355++'H2 Transport'!I171+'Export Module'!I158-+'H2 Transport'!I172","v":3.7879363563719903},{"$f":"J355++'H2 Transport'!J171+'Export Module'!J158-+'H2 Transport'!J172","v":3.7232508718089212},{"$f":"K355++'H2 Transport'!K171+'Export Module'!K158-+'H2 Transport'!K172","v":3.6599992169697639},{"$f":"L355++'H2 Transport'!L171+'Export Module'!L158-+'H2 Transport'!L172","v":3.5981408399575487},{"$f":"M355++'H2 Transport'!M171+'Export Module'!M158-+'H2 Transport'!M172","v":3.537636403189826},{"$f":"N355++'H2 Transport'!N171+'Export Module'!N158-+'H2 Transport'!N172","v":3.4784477435175996},{"$f":"O355++'H2 Transport'!O171+'Export Module'!O158-+'H2 Transport'!O172","v":3.4205378336607657},{"$f":"P355++'H2 Transport'!P171+'Export Module'!P158-+'H2 Transport'!P172","v":3.363870744915455},{"$f":"Q355++'H2 Transport'!Q171+'Export Module'!Q158-+'H2 Transport'!Q172","v":3.3084116110902193},{"$f":"R355++'H2 Transport'!R171+'Export Module'!R158-+'H2 Transport'!R172","v":3.2541265936294392},{"$f":"S355++'H2 Transport'!S171+'Export Module'!S158-+'H2 Transport'!S172","v":3.2009828478837528},{"$f":"T355++'H2 Transport'!T171+'Export Module'!T158-+'H2 Transport'!T172","v":3.1489484904886265},{"$f":"U355++'H2 Transport'!U171+'Export Module'!U158-+'H2 Transport'!U172","v":3.097992567813554},{"$f":"V355++'H2 Transport'!V171+'Export Module'!V158-+'H2 Transport'!V172","v":3.04808502544559},{"$f":"W355++'H2 Transport'!W171+'Export Module'!W158-+'H2 Transport'!W172","v":2.9991966786721482},{"$f":"X355++'H2 Transport'!X171+'Export Module'!X158-+'H2 Transport'!X172","v":2.9512991839292191},{"$f":"Y355++'H2 Transport'!Y171+'Export Module'!Y158-+'H2 Transport'!Y172","v":2.9043650111822568},{"$f":"Z355++'H2 Transport'!Z171+'Export Module'!Z158-+'H2 Transport'!Z172","v":2.8583674172081093},{"$f":"AA355++'H2 Transport'!AA171+'Export Module'!AA158-+'H2 Transport'!AA172","v":2.8132804197474215},{"$f":"AB355++'H2 Transport'!AB171+'Export Module'!AB158-+'H2 Transport'!AB172","v":2.7690787724979811},{"$f":"AC355++'H2 Transport'!AC171+'Export Module'!AC158-+'H2 Transport'!AC172","v":2.7257379409204661},{"$f":"AD355++'H2 Transport'!AD171+'Export Module'!AD158-+'H2 Transport'!AD172","v":2.6832340788289999},{"$f":"AE355++'H2 Transport'!AE171+'Export Module'!AE158-+'H2 Transport'!AE172","v":2.6415440057398687},{"$f":"AF355++'H2 Transport'!AF171+'Export Module'!AF158-+'H2 Transport'!AF172","v":2.6006451849526266},{"$f":"AG355++'H2 Transport'!AG171+'Export Module'!AG158-+'H2 Transport'!AG172","v":2.5605157023387211}]
["Tokyo Supply"]
["NZ Plus Liquification and Shipping Cost",null,{"$f":"C349+'H2 Transport'!C284+'Export Module'!B264","v":5.8104753532446356},{"$f":"D349+'H2 Transport'!D284+'Export Module'!C264","v":5.6275671656485251},{"$f":"E349+'H2 Transport'!E284+'Export Module'!D264","v":5.5506224737508454},{"$f":"F349+'H2 Transport'!F284+'Export Module'!E264","v":5.4754064341521316},{"$f":"G349+'H2 Transport'!G284+'Export Module'!F264","v":5.4018717735476471},{"$f":"H349+'H2 Transport'!H284+'Export Module'!G264","v":5.329972667817036},{"$f":"I349+'H2 Transport'!I284+'Export Module'!H264","v":5.2596646949767116},{"$f":"J349+'H2 Transport'!J284+'Export Module'!I264","v":5.1909047897003369},{"$f":"K349+'H2 Transport'!K284+'Export Module'!J264","v":5.1236511993545024},{"$f":"L349+'H2 Transport'!L284+'Export Module'!K264","v":5.0578634414985615},{"$f":"M349+'H2 Transport'!M284+'Export Module'!L264","v":4.9935022627992662},{"$f":"N349+'H2 Transport'!N284+'Export Module'!M264","v":4.9305295993125284},{"$f":"O349+'H2 Transport'!O284+'Export Module'!N264","v":4.8689085380862505},{"$f":"P349+'H2 Transport'!P284+'Export Module'!O264","v":4.8086032800397343},{"$f":"Q349+'H2 Transport'!Q284+'Export Module'!P264","v":4.7495791040766768},{"$f":"R349+'H2 Transport'!R284+'Export Module'!Q264","v":4.6918023323902078},{"$f":"S349+'H2 Transport'!S284+'Export Module'!R264","v":4.6352402969198527},{"$f":"T349+'H2 Transport'!T284+'Export Module'!S264","v":4.5798613069216456},{"$f":"U349+'H2 Transport'!U284+'Export Module'!T264","v":4.5256346176139397},{"$f":"V349+'H2 Transport'!V284+'Export Module'!U264","v":4.4725303998627144},{"$f":"W349+'H2 Transport'!W284+'Export Module'!V264","v":4.4205197108714334},{"$f":"X349+'H2 Transport'!X284+'Export Module'!W264","v":4.369574465841656},{"$f":"Y349+'H2 Transport'!Y284+'Export Module'!X264","v":4.3196674105717703},{"$f":"Z349+'H2 Transport'!Z284+'Export Module'!Y264","v":4.2707720949623154},{"$f":"AA349+'H2 Transport'!AA284+'Export Module'!Z264","v":4.2228628473974315},{"$f":"AB349+'H2 Transport'!AB284+'Export Module'!AA264","v":4.175914749972983},{"$f":"AC349+'H2 Transport'!AC284+'Export Module'!AB264","v":4.129903614542946},{"$f":"AD349+'H2 Transport'!AD284+'Export Module'!AC264","v":4.0848059595565509},{"$f":"AE349+'H2 Transport'!AE284+'Export Module'!AD264","v":4.0405989876596475},{"$f":"AF349+'H2 Transport'!AF284+'Export Module'!AE264","v":3.997260564034645},{"$f":"AG349+'H2 Transport'!AG284+'Export Module'!AF264","v":3.9547691954542348}]
["AUS Plus Liquification and Shipping Cost",null,{"$f":"C354+'H2 Transport'!C282+'Export Module'!B262","v":6.0504557560897538},{"$f":"D354+'H2 Transport'!D282+'Export Module'!C262","v":5.8150272470081736},{"$f":"E354+'H2 Transport'!E282+'Export Module'!D262","v":5.7259359684862154},{"$f":"F354+'H2 Transport'!F282+'Export Module'!E262","v":5.6391838716260718},{"$f":"G354+'H2 Transport'!G282+'Export Module'!F262","v":5.55470031971275},{"$f":"H354+'H2 Transport'!H282+'Export Module'!G262","v":5.4724169606872586},{"$f":"I354+'H2 Transport'!I282+'Export Module'!H262","v":5.3922676511317427},{"$f":"J354+'H2 Transport'!J282+'Export Module'!I262","v":5.314188382816039},{"$f":"K354+'H2 Transport'!K282+'Export Module'!J262","v":5.2381172117188788},{"$f":"L354+'H2 Transport'!L282+'Export Module'!K262","v":5.1639941894399266},{"$f":"M354+'H2 Transport'!M282+'Export Module'!L262","v":5.0917612969217076},{"$f":"N354+'H2 Transport'!N282+'Export Module'!M262","v":5.0213623804031826},{"$f":"O354+'H2 Transport'!O282+'Export Module'!N262","v":4.9527430895294211},{"$f":"P354+'H2 Transport'!P282+'Export Module'!O262","v":4.8858508175443749},{"$f":"Q354+'H2 Transport'!Q282+'Export Module'!P262","v":4.8206346434962173},{"$f":"R354+'H2 Transport'!R282+'Export Module'!Q262","v":4.757045276387144},{"$f":"S354+'H2 Transport'!S282+'Export Module'!R262","v":4.6950350012017932},{"$f":"T354+'H2 Transport'!T282+'Export Module'!S262","v":4.6345576267507296},{"$f":"U354+'H2 Transport'!U282+'Export Module'!T262","v":4.5755684352675479},{"$f":"V354+'H2 Transport'!V282+'Export Module'!U262","v":4.5180241337002656},{"$f":"W354+'H2 Transport'!W282+'Export Module'!V262","v":4.4618828066396778},{"$f":"X354+'H2 Transport'!X282+'Export Module'!W262","v":4.4071038708292907},{"$f":"Y354+'H2 Transport'!Y282+'Export Module'!X262","v":4.3536480312033374},{"$f":"Z354+'H2 Transport'!Z282+'Export Module'!Y262","v":4.3014772384011808},{"$f":"AA354+'H2 Transport'!AA282+'Export Module'!Z262","v":4.2505546477081753},{"$f":"AB354+'H2 Transport'!AB282+'Export Module'!AA262","v":4.2008445793747464},{"$f":"AC354+'H2 Transport'!AC282+'Export Module'!AB262","v":4.1523124802670948},{"$f":"AD354+'H2 Transport'!AD282+'Export Module'!AC262","v":4.1049248868044828},{"$f":"AE354+'H2 Transport'!AE282+'Export Module'!AD262","v":4.0586493891396298},{"$f":"AF354+'H2 Transport'!AF282+'Export Module'!AE262","v":4.0134545965401829},{"$f":"AG354+'H2 Transport'!AG282+'Export Module'!AF262","v":3.9693101039306762}]
["International Exporter Plus Liquification and Shipping Cost",null,{"$f":"C355+'H2 Transport'!C283+'Export Module'!B263","v":5.4647504128846034},{"$f":"D355+'H2 Transport'!D283+'Export Module'!C263","v":5.2826685015514885},{"$f":"E355+'H2 Transport'!E283+'Export Module'!D263","v":5.2065469628937571},{"$f":"F355+'H2 Transport'!F283+'Export Module'!E263","v":5.132150971892826},{"$f":"G355+'H2 Transport'!G283+'Export Module'!F263","v":5.0594332734731555},{"$f":"H355+'H2 Transport'!H283+'Export Module'!G263","v":4.988348061593336},{"$f":"I355+'H2 Transport'!I283+'Export Module'!H263","v":4.918850932199903},{"$f":"J355+'H2 Transport'!J283+'Export Module'!I263","v":4.850898837749221},{"$f":"K355+'H2 Transport'!K283+'Export Module'!J263","v":4.7844500432445587},{"$f":"L355+'H2 Transport'!L283+'Export Module'!K263","v":4.7194640837373054},{"$f":"M355+'H2 Transport'!M283+'Export Module'!L263","v":4.6559017232429749},{"$f":"N355+'H2 Transport'!N283+'Export Module'!M263","v":4.5937249150243158},{"$f":"O355+'H2 Transport'!O283+'Export Module'!N263","v":4.5328967631954837},{"$f":"P355+'H2 Transport'!P283+'Export Module'!O263","v":4.473381485602788},{"$f":"Q355+'H2 Transport'!Q283+'Export Module'!P263","v":4.4151443779389803},{"$f":"R355+'H2 Transport'!R283+'Export Module'!Q263","v":4.3581517790496127},{"$f":"S355+'H2 Transport'!S283+'Export Module'!R263","v":4.302371037391282},{"$f":"T355+'H2 Transport'!T283+'Export Module'!S263","v":4.2477704786030142},{"$f":"U355+'H2 Transport'!U283+'Export Module'!T263","v":4.1943193741533413},{"$f":"V355+'H2 Transport'!V283+'Export Module'!U263","v":4.1419879110268649},{"$f":"W355+'H2 Transport'!W283+'Export Module'!V263","v":4.090747162415342},{"$f":"X355+'H2 Transport'!X283+'Export Module'!W263","v":4.0405690593795285},{"$f":"Y355+'H2 Transport'!Y283+'Export Module'!X263","v":3.9914263634491247},{"$f":"Z355+'H2 Transport'!Z283+'Export Module'!Y263","v":3.9432926401293025},{"$f":"AA355+'H2 Transport'!AA283+'Export Module'!Z263","v":3.8961422332833395},{"$f":"AB355+'H2 Transport'!AB283+'Export Module'!AA263","v":3.8499502403619288},{"$f":"AC355+'H2 Transport'!AC283+'Export Module'!AB263","v":3.8046924884507267},{"$f":"AD355+'H2 Transport'!AD283+'Export Module'!AC263","v":3.7603455111086523},{"$f":"AE355+'H2 Transport'!AE283+'Export Module'!AD263","v":3.7168865259703998},{"$f":"AF355+'H2 Transport'!AF283+'Export Module'!AE263","v":3.6742934130875087},{"$f":"AG355+'H2 Transport'!AG283+'Export Module'!AF263","v":3.6325446939832071}]
[]
[]
[null,null,null,"Reference Table for Chart"]
[]
[null,null,null,{"$f":"D4","v":"Plant Name"},"Year","Capital Cost Recovery Factor (8% WACC)","Water Cost ","Electricity Cost","O + M (Fixed and Variable)","Global Price Excluding Import Cost to NZ"]
[null,null,null,{"$f":"E376","v":"[Text]"},{"$f":"D5","v":"[Text]"},{"$f":"AE5","v":"[USD/kg]"},{"$f":"AF5","v":"[USD/kg]"},{"$f":"AG5","v":"[USD/kg]"},{"$f":"AH5","v":"[USD/kg]"},{"$f":"I376","v":"[USD/kg]"}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D6","v":"NZ Grid Largest Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE6:AE36,MATCH('LCOGH2 Calc'!$E377,'LCOGH2 Calc'!$E$6:$E$36))","v":0.28417287261177615},{"$f":"INDEX('LCOGH2 Calc'!AF6:AF36,MATCH('LCOGH2 Calc'!$E377,'LCOGH2 Calc'!$E$6:$E$36))","v":3.0693000660698797E-3},{"$f":"INDEX('LCOGH2 Calc'!AG6:AG36,MATCH('LCOGH2 Calc'!$E377,'LCOGH2 Calc'!$E$6:$E$36))","v":3.5129245621492049},{"$f":"INDEX('LCOGH2 Calc'!AH6:AH36,MATCH('LCOGH2 Calc'!$E377,'LCOGH2 Calc'!$E$6:$E$36))","v":9.9520934655123003E-2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D7","v":"NZ Grid Medium Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE38:AE68,MATCH('LCOGH2 Calc'!$E378,'LCOGH2 Calc'!$E$38:$E$68))","v":0.39454741873870836},{"$f":"INDEX('LCOGH2 Calc'!AF38:AF68,MATCH('LCOGH2 Calc'!$E378,'LCOGH2 Calc'!$E$38:$E$68))","v":2.508412744351526E-2},{"$f":"INDEX('LCOGH2 Calc'!AG38:AG68,MATCH('LCOGH2 Calc'!$E378,'LCOGH2 Calc'!$E$38:$E$68))","v":4.4766184179380515},{"$f":"INDEX('LCOGH2 Calc'!AH38:AH68,MATCH('LCOGH2 Calc'!$E378,'LCOGH2 Calc'!$E$38:$E$68))","v":0.32026099135722336},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D8","v":"NZ Grid Micro Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE70:AE100,MATCH('LCOGH2 Calc'!$E379,'LCOGH2 Calc'!$E$70:$E$100))","v":8.3950028321832111},{"$f":"INDEX('LCOGH2 Calc'!AF70:AF100,MATCH('LCOGH2 Calc'!$E379,'LCOGH2 Calc'!$E$70:$E$100))","v":2.508412744351526E-2},{"$f":"INDEX('LCOGH2 Calc'!AG70:AG100,MATCH('LCOGH2 Calc'!$E379,'LCOGH2 Calc'!$E$70:$E$100,0))","v":5.8049531921334863},{"$f":"INDEX('LCOGH2 Calc'!AH70:AH100,MATCH('LCOGH2 Calc'!$E379,'LCOGH2 Calc'!$E$70:$E$100))","v":0.85616438356164382},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D9","v":"NZ Wind and Grid Largest Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE102:AE132,MATCH('LCOGH2 Calc'!$E380,'LCOGH2 Calc'!$E$102:$E$132))","v":0.28417287261177615},{"$f":"INDEX('LCOGH2 Calc'!AF102:AF132,MATCH('LCOGH2 Calc'!$E380,'LCOGH2 Calc'!$E$102:$E$132))","v":3.0693000660698797E-3},{"$f":"INDEX('LCOGH2 Calc'!AG102:AG132,MATCH('LCOGH2 Calc'!$E380,'LCOGH2 Calc'!$E$102:$E$132))","v":2.8792470161307522},{"$f":"INDEX('LCOGH2 Calc'!AH102:AH132,MATCH('LCOGH2 Calc'!$E380,'LCOGH2 Calc'!$E$102:$E$132))","v":9.9520934655123003E-2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D10","v":"NZ Wind Largest Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE262:AE292,MATCH('LCOGH2 Calc'!$E381,'LCOGH2 Calc'!$E$262:$E$292))","v":0.61627851891710494},{"$f":"INDEX('LCOGH2 Calc'!AF262:AF292,MATCH('LCOGH2 Calc'!$E381,'LCOGH2 Calc'!$E$262:$E$292))","v":3.0693000660698797E-3},{"$f":"INDEX('LCOGH2 Calc'!AG262:AG292,MATCH('LCOGH2 Calc'!$E381,'LCOGH2 Calc'!$E$262:$E$292))","v":1.985990716321608},{"$f":"INDEX('LCOGH2 Calc'!AH262:AH292,MATCH('LCOGH2 Calc'!$E381,'LCOGH2 Calc'!$E$262:$E$292))","v":0.21582853298701374},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D11","v":"South Australia PV & Grid Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE134:AE164,MATCH('LCOGH2 Calc'!$E382,'LCOGH2 Calc'!$E$134:$E$164))","v":0.28417287261177615},{"$f":"INDEX('LCOGH2 Calc'!AF134:AF164,MATCH('LCOGH2 Calc'!$E382,'LCOGH2 Calc'!$E$134:$E$164))","v":3.8406431961418866E-2},{"$f":"INDEX('LCOGH2 Calc'!AG134:AG164,MATCH('LCOGH2 Calc'!$E382,'LCOGH2 Calc'!$E$134:$E$164))","v":3.0445614685140421},{"$f":"INDEX('LCOGH2 Calc'!AH134:AH164,MATCH('LCOGH2 Calc'!$E382,'LCOGH2 Calc'!$E$134:$E$164))","v":9.9520934655123003E-2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D12","v":"South Australia PV Largest Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE198:AE228,MATCH('LCOGH2 Calc'!$E383,'LCOGH2 Calc'!$E$198:$E$228))","v":1.0149031164706288},{"$f":"INDEX('LCOGH2 Calc'!AF198:AF228,MATCH('LCOGH2 Calc'!$E383,'LCOGH2 Calc'!$E$198:$E$228))","v":3.8406431961418866E-2},{"$f":"INDEX('LCOGH2 Calc'!AG198:AG228,MATCH('LCOGH2 Calc'!$E383,'LCOGH2 Calc'!$E$198:$E$228))","v":1.44105749370286},{"$f":"INDEX('LCOGH2 Calc'!AH198:AH228,MATCH('LCOGH2 Calc'!$E383,'LCOGH2 Calc'!$E$198:$E$228))","v":0.35543190948258202},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D14","v":"British Columbia Direct from Grid"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE166:AE196,MATCH('LCOGH2 Calc'!$E384,'LCOGH2 Calc'!$E$166:$E$196))","v":0.28417287261177615},{"$f":"INDEX('LCOGH2 Calc'!AF166:AF196,MATCH('LCOGH2 Calc'!$E384,'LCOGH2 Calc'!$E$166:$E$196))","v":3.4100444544709743E-2},{"$f":"INDEX('LCOGH2 Calc'!AG166:AG196,MATCH('LCOGH2 Calc'!$E384,'LCOGH2 Calc'!$E$166:$E$196))","v":2.315888563402746},{"$f":"INDEX('LCOGH2 Calc'!AH166:AH196,MATCH('LCOGH2 Calc'!$E384,'LCOGH2 Calc'!$E$166:$E$196))","v":9.9520934655123003E-2},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D13","v":"Lazard Solar Low Largest Scale"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE230:AE260,MATCH('LCOGH2 Calc'!$E385,'LCOGH2 Calc'!$E$230:$E$260))","v":0.94724290870592043},{"$f":"INDEX('LCOGH2 Calc'!AF230:AF260,MATCH('LCOGH2 Calc'!$E385,'LCOGH2 Calc'!$E$230:$E$260))","v":4.1794882393319945E-2},{"$f":"INDEX('LCOGH2 Calc'!AG230:AG260,MATCH('LCOGH2 Calc'!$E385,'LCOGH2 Calc'!$E$230:$E$260))","v":1.3973890848027735},{"$f":"INDEX('LCOGH2 Calc'!AH230:AH260,MATCH('LCOGH2 Calc'!$E385,'LCOGH2 Calc'!$E$230:$E$260))","v":0.33173644885040993},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]
[null,null,null,{"$f":"'LCOGH Plant Assumptions'!D15","v":"International Exporter"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"INDEX('LCOGH2 Calc'!AE294:AE324,MATCH('LCOGH2 Calc'!$E386,'LCOGH2 Calc'!$E$294:$E$324))","v":0.61627851891710494},{"$f":"INDEX('LCOGH2 Calc'!AF294:AF324,MATCH('LCOGH2 Calc'!$E386,'LCOGH2 Calc'!$E$294:$E$324))","v":3.0693000660698797E-3},{"$f":"INDEX('LCOGH2 Calc'!AG294:AG324,MATCH('LCOGH2 Calc'!$E386,'LCOGH2 Calc'!$E$294:$E$324))","v":1.985990716321608},{"$f":"INDEX('LCOGH2 Calc'!AH294:AH324,MATCH('LCOGH2 Calc'!$E386,'LCOGH2 Calc'!$E$294:$E$324))","v":0.21582853298701374},{"$f":"IF('H2 Production and Transport'!$K$18=\"USD\",INDEX('LCOGH Inputs'!$B$130:$AF$130,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)),INDEX('LCOGH Inputs'!$B$131:$AF$131,MATCH('H2 Production and Transport'!$K$15,'LCOGH Inputs'!$B$129:$AF$129,0)))","v":2.5499999999999998}]

{"sheet":"H2 Transport","index":12,"n_rows":284,"n_cols":64,"rows_kept":284,"cut":false,"hidden":true,"merged":[[2,33,2,41],[2,43,2,49],[2,51,2,58]]}
["Transport Cost of Green Hydrogen Per Kilogram Calculations "]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Liquifier",null,null,null,null,"Terminal",null,null,null,null,null,null,null,"Trailers",null,null,null,null,null,null,null,null,"Delivery Inputs",null,null,null,null,null,null,null,null,null,"CAPEX ",null,null,null,null,null,null,null,"OPEX Analysis",null,null,null,null,null,null,null,null,null,null,null,"Total Transport Cost"]
["Area No.","WACC","Location","Year",{"$f":"'LCOGH Plant Assumptions'!E4","v":"Scale"},"Transport Distance","Daily Production Capacity","Electricity Cost in USD","Electricity Cost in USD","Transport Method",null,"Liquefier Capacity ","Liquefier - CAPEX ","Liquefier - Electricity Usage","Liquefier - Fixed OPEX (% CAPEX)",null,"Filling Bays ","Compressor / Pump CAPEX ","Other Plant CAPEX ","Fixed OPEX (% CAPEX)","Electricity  use per kg","Trailer Fill Time","Applied Trailer Fill Time",null,"Gross Capacity ","Utilization (%)","Net Capacity ","Storage Cost ","Connect/ Disconnect Time ","Applied Connect/ Disconnect Time ","Number of Trailers ",null,"Diesel Cost/Litre","Escalated Diesel Cost","Average speed ","Tractor Cost ($)","Tractor Fixed OPEX ","Diesel Consumption ","Driver Cost","Distance - Fill Depot to Station ","Delivery Time ","Number of Tractors (#)",null,"Liquefier ($)","Filling Bay Equipment ($)","Tractor + Trailer ($)","Total CAPEX ($)","Escalated Capex","Annual Payment","CAPEX/kgH2",null,"Shifts per Day","Fixed OPEX ","Electricity Costs ","Transport Wages","Transport Fixed Costs","Transport Fuel Costs","Total OPEX ","OPEX per kg",null,"Output Currency",{"$f":"'LCOGH2 Calc'!AA4","v":"USD to NZD"},null,"Total Transport Cost per kg"]
["[Number]","[%]","[Text]","[Year]","[Text]","[Km]","[kg/day]","[$/KWh]","[$/KWh]","[Text]",null,"[kg/day]","[$]","[KWh/kg]","[%]",null,"[Number]","[$]","[$]","[%]","[KWh/kg]","[Hours]","[Hours]",null,"[kg per Trailer]","[%]","[kg per Trailer]","[$/trailer]","[Hours]","[Hours]","[Number]",null,"[$/Litre]","[$/Litre]","[km/hour]","[$]","[$/km]","[Litre/km]","[$/hour]","[km]","[hours]","[Number]",null,"[$]","[$]","[$]","[$]","[$]","[$]","[$/kg]",null,"[Number]","[$/Year]","[$/Year]","[$/Year]","[$/Year]","[$/Year]","[$/Year]","[$/kg]",null,"[Text]","[Ratio]",null,{"$f":"CONCATENATE(\"[\",BI6, \"/kg]\")","v":"[USD/kg]"}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G61*'LCOGH Inputs'!G10","v":8.4000000000000005E-2},{"$f":"H6*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D6-2020)","v":8.0904532266874635E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J6=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E6,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J6=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E6,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J6=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J6=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G6/Y6/AZ6,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J6=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J6=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN6=0,0,V6)","v":4},null,{"$f":"IF(J6=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J6=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z6*Y6","v":4140},{"$f":"IF(J6=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN6=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN6=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G6/Y6,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG6*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D6-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F6","v":10},{"$f":"2*(AN6/AI6)+2*(AD6+W6)","v":10.25},{"$f":"IFERROR(ROUNDUP(AE6/(24*AZ6/3/AO6),0),0)","v":12},null,{"$f":"M6","v":224943630},{"$f":"Q6*(R6+S6)","v":7343100},{"$f":"(AP6*AJ6)+(AE6*AB6)","v":19092060},{"$f":"SUM(AR6:AT6)","v":251378790},{"$f":"AU6*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D6-2020)","v":216200428.51911795},{"$f":"-PMT(AV6,'LCOGH2 Calc'!U6,'H2 Transport'!B6)","v":17296034.281529438},{"$f":"AW6/'LCOGH2 Calc'!W6","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O6*M6)+(T6*SUM(R6:S6))","v":11287976.5},{"$f":"I6*(N6+W6)*G6*365","v":49792564.936396368},{"$f":"365*(AP6*AO6*AM6)","v":1098894.915},{"$f":"365*(AP6*AN6*2*AK6)","v":14294.567999999999},{"$f":"365*(AP6*AN6*AL6*AH6)","v":18230.368416620713},{"$f":"SUM(BA6:BE6)","v":62211961.287812993},{"$f":"BF6/(365*G6)","v":1.4151754363637665},null,{"$f":"'LCOGH2 Calc'!AD6","v":"USD"},{"$f":"'LCOGH2 Calc'!AA6","v":1.3412816691505216},null,{"$f":"IF(BI6=\"USD\",BG6+AX6,BJ6*(BG6+AX6))","v":1.8523354357351591}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G61*'LCOGH Inputs'!G10","v":8.4000000000000005E-2},{"$f":"H7*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D7-2020)","v":8.0904532266874635E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J7=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E7,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J7=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E7,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J7=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J7=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J7=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J7=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN7=0,0,V7)","v":4},null,{"$f":"IF(J7=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J7=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z7*Y7","v":4140},{"$f":"IF(J7=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN7=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN7=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG7*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D7-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,{"$f":"IFERROR(ROUNDUP(AE7/(24*AZ7/3/AO7),0),0)","v":12},null,224943630,7343100,19092060,{"$f":"SUM(AR7:AT7)","v":251378790},{"$f":"AU7*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D7-2020)","v":216200428.51911795},{"$f":"-PMT(AV7,'LCOGH2 Calc'!U7,'H2 Transport'!B7)","v":17296034.281529438},{"$f":"AW7/'LCOGH2 Calc'!W7","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49792564.936396368,{"$f":"365*(AP7*AO7*AM7)","v":1098894.915},{"$f":"365*(AP7*AN7*2*AK7)","v":14294.567999999999},{"$f":"365*(AP7*AN7*AL7*AH7)","v":18230.368416620713},{"$f":"SUM(BA7:BE7)","v":62211961.287812993},1.4151754363637665,null,{"$f":"'LCOGH2 Calc'!AD7","v":"USD"},{"$f":"'LCOGH2 Calc'!AA7","v":1.3412816691505216},null,{"$f":"IF(BI7=\"USD\",BG7+AX7,BJ7*(BG7+AX7))","v":1.8523354357351591}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G64","v":0.09},{"$f":"H8*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D8-2020)","v":8.6683427428794244E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J8=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E8,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J8=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E8,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J8=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J8=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J8=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J8=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J8=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J8=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J8=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN8=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN8=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG8*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D8-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU8*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D8-2020)","v":216200428.51911795},{"$f":"-PMT(AV8,'LCOGH2 Calc'!U8,'H2 Transport'!B8)","v":17296034.281529438},{"$f":"AW8/'LCOGH2 Calc'!W8","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53349176.717567533,1098894.915,14294.567999999999,18230.368416620713,65768573.068984158,1.496079968630641,null,{"$f":"'LCOGH2 Calc'!AD8","v":"USD"},{"$f":"'LCOGH2 Calc'!AA8","v":1.3412816691505216},null,1.9332399680020336]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G64","v":0.09},{"$f":"H9*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D9-2020)","v":8.6683427428794244E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J9=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E9,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J9=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E9,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J9=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J9=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J9=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J9=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J9=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J9=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J9=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN9=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN9=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG9*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D9-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU9*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D9-2020)","v":216200428.51911795},{"$f":"-PMT(AV9,'LCOGH2 Calc'!U9,'H2 Transport'!B9)","v":17296034.281529438},{"$f":"AW9/'LCOGH2 Calc'!W9","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53349176.717567533,1098894.915,14294.567999999999,18230.368416620713,65768573.068984158,1.496079968630641,null,{"$f":"'LCOGH2 Calc'!AD9","v":"USD"},{"$f":"'LCOGH2 Calc'!AA9","v":1.3412816691505216},null,1.9332399680020336]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G63*'LCOGH Inputs'!G11","v":5.3033499999999997E-2},{"$f":"H10*(1+'LCOGH Inputs'!$C$76)^('H2 Transport'!D10-2020)","v":5.1079172761610663E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J10=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E10,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J10=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E10,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J10=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J10=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J10=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J10=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J10=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J10=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J10=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN10=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN10=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG10*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D10-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU10*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D10-2020)","v":216200428.51911795},{"$f":"-PMT(AV10,'LCOGH2 Calc'!U10,'H2 Transport'!B10)","v":17296034.281529438},{"$f":"AW10/'LCOGH2 Calc'!W10","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31436595.149456866,1098894.915,14294.567999999999,18230.368416620713,43855991.500873491,0.99762040329007096,null,{"$f":"'LCOGH2 Calc'!AD10","v":"USD"},{"$f":"'LCOGH2 Calc'!AA10","v":1.3412816691505216},null,1.4347804026614637]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I112","v":"Auckland"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G50*'LCOGH Inputs'!G9","v":8.0445444444444444E-2},{"$f":"H11*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D11-2020)","v":7.7480964949745545E-2},"Compress",null,{"$f":"IF(J11=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E11,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J11=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E11,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J11=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J11=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J11=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J11=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J11=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J11=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J11=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN11=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN11=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG11*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D11-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU11*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D11-2020)","v":203365940.24383503},{"$f":"-PMT(AV11,'LCOGH2 Calc'!U11,'H2 Transport'!B11)","v":16269275.219506802},{"$f":"AW11/'LCOGH2 Calc'!W11","v":0.41120850184298369},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13624438.831079137,25127170.3125,2680231.5,3418194.0781163834,44890829.721695527,1.0211605328793403,null,{"$f":"'LCOGH2 Calc'!AD11","v":"USD"},{"$f":"'LCOGH2 Calc'!AA11","v":1.3412816691505216},null,1.4323690347223239]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I113","v":"Lyttleton"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G50*'LCOGH Inputs'!G9","v":8.0445444444444444E-2},{"$f":"H12*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D12-2020)","v":7.7480964949745545E-2},"Compress",null,{"$f":"IF(J12=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E12,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J12=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E12,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J12=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J12=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J12=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J12=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J12=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J12=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J12=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN12=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN12=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG12*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D12-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU12*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D12-2020)","v":203365940.24383503},{"$f":"-PMT(AV12,'LCOGH2 Calc'!U12,'H2 Transport'!B12)","v":16269275.219506802},{"$f":"AW12/'LCOGH2 Calc'!W12","v":0.41120850184298369},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13624438.831079137,25127170.3125,2680231.5,3418194.0781163834,44890829.721695527,1.0211605328793403,null,{"$f":"'LCOGH2 Calc'!AD12","v":"USD"},{"$f":"'LCOGH2 Calc'!AA12","v":1.3412816691505216},null,1.4323690347223239]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"'LCOGH Inputs'!O114","v":0},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!G64","v":0.09},{"$f":"H13*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D13-2020)","v":8.6683427428794244E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J13=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E13,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J13=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E13,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J13=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J13=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J13=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J13=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J13=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J13=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J13=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN13=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN13=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG13*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D13-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU13*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D13-2020)","v":214937329.61832467},{"$f":"-PMT(AV13,'LCOGH2 Calc'!U13,'H2 Transport'!B13)","v":17194986.369465973},{"$f":"AW13/'LCOGH2 Calc'!W13","v":0.43460599742764539},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38106554.798262529,0,0,0,49394531.298262529,1.1236091249496716,null,{"$f":"'LCOGH2 Calc'!AD13","v":"USD"},{"$f":"'LCOGH2 Calc'!AA13","v":1.3412816691505216},null,1.5582151223773169]
[]
[]
[null,null,"Ports","Liquification/Compression Cost"]
[null,null,"Adelaide",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL6)","v":1.8523354357351591}]
[null,null,"Gladstone",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL7)","v":1.8523354357351591}]
[null,null,"Ras Laffan (Qatar)",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL8)","v":1.9332399680020336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL6","v":1.8523354357351591}]
[null,null,"Singapore",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL9)","v":1.9332399680020336}]
[null,null,"Kitimat (British Columbia)",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL10)","v":1.4347804026614637}]
[null,null,"Auckland",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL11)","v":1.4323690347223239}]
[null,null,"Major NZ Port",{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,AVERAGE('H2 Transport'!BL12,'H2 Transport'!BL11))","v":1.4323690347223239}]
[null,null,{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"IF('H2 Production and Transport'!$K$89=\"No\",0,'H2 Transport'!BL13)","v":1.5582151223773169}]
[]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H27*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D27-2020)","v":8.4000000000000005E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J27=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E27,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J27=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E27,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J27=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J27=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G27/Y27/AZ27,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J27=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J27=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN27=0,0,V27)","v":4},null,{"$f":"IF(J27=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J27=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z27*Y27","v":4140},{"$f":"IF(J27=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN27=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN27=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G27/Y27,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG27*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D27-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F27","v":10},{"$f":"2*(AN27/AI27)+2*(AD27+W27)","v":10.25},{"$f":"IFERROR(ROUNDUP(AE27/(24*AZ27/3/AO27),0),0)","v":12},null,{"$f":"M27","v":224943630},{"$f":"Q27*(R27+S27)","v":7343100},{"$f":"(AP27*AJ27)+(AE27*AB27)","v":19092060},{"$f":"SUM(AR27:AT27)","v":251378790},{"$f":"AU27*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D27-2020)","v":251378790},{"$f":"-PMT(AV27,'LCOGH2 Calc'!$U$6,'H2 Transport'!B27)","v":20110303.199999999},{"$f":"AW27/'LCOGH2 Calc'!W6","v":0.50829109096175518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O27*M27)+(T27*SUM(R27:S27))","v":11287976.5},{"$f":"I27*(N27+W27)*G27*365","v":51697665.600000009},{"$f":"365*(AP27*AO27*AM27)","v":1098894.915},{"$f":"365*(AP27*AN27*2*AK27)","v":14294.567999999999},{"$f":"365*(AP27*AN27*AL27*AH27)","v":13545.432266666667},{"$f":"SUM(BA27:BE27)","v":64112377.015266679},{"$f":"BF27/(365*G27)","v":1.4584054133762205},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI27=\"USD\",BG27+AX27,BJ27*(BG27+AX27))","v":1.9666965043379756}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H28*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D28-2020)","v":8.3790000000000003E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J28=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E28,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J28=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E28,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J28=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J28=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G28/Y28/AZ28,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J28=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J28=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN28=0,0,V28)","v":4},null,{"$f":"IF(J28=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J28=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z28*Y28","v":4140},{"$f":"IF(J28=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN28=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN28=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G28/Y28,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG28*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D28-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F28","v":10},{"$f":"2*(AN28/AI28)+2*(AD28+W28)","v":10.25},{"$f":"IFERROR(ROUNDUP(AE28/(24*AZ28/3/AO28),0),0)","v":12},null,{"$f":"M28","v":224943630},{"$f":"Q28*(R28+S28)","v":7343100},{"$f":"(AP28*AJ28)+(AE28*AB28)","v":19092060},{"$f":"SUM(AR28:AT28)","v":251378790},{"$f":"AU28*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D28-2020)","v":248865002.09999999},{"$f":"-PMT(AV28,'LCOGH2 Calc'!$U$6,'H2 Transport'!B28)","v":19909200.168000001},{"$f":"AW28/'LCOGH2 Calc'!W7","v":0.50320818005213763},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O28*M28)+(T28*SUM(R28:S28))","v":11287976.5},{"$f":"I28*(N28+W28)*G28*365","v":51568421.436000004},{"$f":"365*(AP28*AO28*AM28)","v":1098894.915},{"$f":"365*(AP28*AN28*2*AK28)","v":14294.567999999999},{"$f":"365*(AP28*AN28*AL28*AH28)","v":13816.340912},{"$f":"SUM(BA28:BE28)","v":63983403.759912007},{"$f":"BF28/(365*G28)","v":1.4554715759091552},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI28=\"USD\",BG28+AX28,BJ28*(BG28+AX28))","v":1.9586797559612927}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H29*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D29-2020)","v":8.3580525000000017E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J29=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E29,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J29=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E29,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J29=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J29=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J29=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J29=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J29=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J29=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J29=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN29=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN29=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG29*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D29-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU29*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D29-2020)","v":246376352.079},{"$f":"-PMT(AV29,'LCOGH2 Calc'!$U$6,'H2 Transport'!B29)","v":19710108.16632},{"$f":"AW29/'LCOGH2 Calc'!W8","v":0.49817609825161624},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51439500.382410012,1098894.915,14294.567999999999,14092.667730239998,63854759.033140257,1.4525452116927489,null,"USD",1.3412816691505216,null,1.950721309944365]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H30*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D30-2020)","v":8.337157368750002E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J30=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E30,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J30=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E30,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J30=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J30=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J30=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J30=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J30=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J30=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J30=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN30=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN30=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG30*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D30-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU30*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D30-2020)","v":243912588.55820999},{"$f":"-PMT(AV30,'LCOGH2 Calc'!$U$6,'H2 Transport'!B30)","v":19513007.084656801},{"$f":"AW30/'LCOGH2 Calc'!W9","v":0.49319433726910006},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51310901.631453983,1098894.915,14294.567999999999,14374.521084844799,63726442.135538831,1.4496263048170142,null,"USD",1.3412816691505216,null,1.9428206420861143]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H31*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D31-2020)","v":8.3163144753281279E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J31=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E31,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J31=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E31,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J31=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J31=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J31=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J31=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J31=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J31=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J31=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN31=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN31=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG31*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D31-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU31*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D31-2020)","v":241473462.6726279},{"$f":"-PMT(AV31,'LCOGH2 Calc'!$U$6,'H2 Transport'!B31)","v":19317877.013810232},{"$f":"AW31/'LCOGH2 Calc'!W10","v":0.48826239389640907},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51182624.377375364,1098894.915,14294.567999999999,14662.011506541696,63598452.37188191,1.4467148394672027,null,"USD",1.3412816691505216,null,1.9349772333636117]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H32*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D32-2020)","v":8.2955236891398082E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J32=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E32,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J32=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E32,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J32=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J32=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J32=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J32=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J32=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J32=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J32=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN32=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN32=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG32*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D32-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU32*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D32-2020)","v":239058728.0459016},{"$f":"-PMT(AV32,'LCOGH2 Calc'!$U$6,'H2 Transport'!B32)","v":19124698.243672129},{"$f":"AW32/'LCOGH2 Calc'!W11","v":0.48337976995744492},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51054667.816431925,1098894.915,14294.567999999999,14955.25173667253,63470789.051168598,1.4438107999246734,null,"USD",1.3412816691505216,null,1.9271905698821183]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H33*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D33-2020)","v":8.2747848799169577E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J33=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E33,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J33=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E33,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J33=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J33=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J33=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J33=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J33=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J33=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J33=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN33=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN33=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG33*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D33-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU33*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D33-2020)","v":236668140.76544258},{"$f":"-PMT(AV33,'LCOGH2 Calc'!$U$6,'H2 Transport'!B33)","v":18933451.261235408},{"$f":"AW33/'LCOGH2 Calc'!W12","v":0.47854597225787054},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50927031.146890834,1098894.915,14294.567999999999,15254.356771405983,63343451.486662246,1.4409141705677868,null,"USD",1.3412816691505216,null,1.9194601428256575]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H34*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D34-2020)","v":8.2540979177171667E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J34=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E34,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J34=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E34,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J34=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J34=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J34=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J34=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J34=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J34=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J34=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN34=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN34=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG34*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D34-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU34*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D34-2020)","v":234301459.35778815},{"$f":"-PMT(AV34,'LCOGH2 Calc'!$U$6,'H2 Transport'!B34)","v":18744116.748623051},{"$f":"AW34/'LCOGH2 Calc'!W13","v":0.47376051253529172},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50799713.569023617,1098894.915,14294.567999999999,15559.443906834096,63216438.995930456,1.4380249358728145,null,"USD",1.3412816691505216,null,1.9117854484081063]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H35*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D35-2020)","v":8.2334626729228727E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J35=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E35,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J35=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E35,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J35=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J35=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J35=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J35=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J35=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J35=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J35=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN35=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN35=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG35*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D35-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU35*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D35-2020)","v":231958444.76421025},{"$f":"-PMT(AV35,'LCOGH2 Calc'!$U$6,'H2 Transport'!B35)","v":18556675.581136819},{"$f":"AW35/'LCOGH2 Calc'!W14","v":0.46902290740993879},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50672714.285101049,1098894.915,14294.567999999999,15870.632784970781,63089750.900886022,1.4351430804148719,null,"USD",1.3412816691505216,null,1.9041659878248107]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H36*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D36-2020)","v":8.2128790162405665E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J36=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E36,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J36=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E36,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J36=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J36=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J36=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J36=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J36=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J36=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J36=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN36=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN36=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG36*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D36-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU36*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D36-2020)","v":229638860.31656814},{"$f":"-PMT(AV36,'LCOGH2 Calc'!$U$6,'H2 Transport'!B36)","v":18371108.825325452},{"$f":"AW36/'LCOGH2 Calc'!W15","v":0.46433267833583941},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50546032.4993883,1098894.915,14294.567999999999,16188.045440670197,62963386.527828977,1.4322685888688729,null,"USD",1.3412816691505216,null,{"$f":"IF(BI36=\"USD\",BG36+AX36,BJ36*(BG36+AX36))","v":1.8966012672047123}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H37*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D37-2020)","v":8.1923468186999651E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J37=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E37,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J37=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E37,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J37=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J37=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J37=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J37=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J37=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J37=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J37=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN37=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN37=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG37*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D37-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU37*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D37-2020)","v":227342471.71340245},{"$f":"-PMT(AV37,'LCOGH2 Calc'!$U$6,'H2 Transport'!B37)","v":18187397.737072196},{"$f":"AW37/'LCOGH2 Calc'!W16","v":0.45968935155248097},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50419667.41813983,1098894.915,14294.567999999999,16511.806349483599,62837345.207489319,1.4294014460105031,null,"USD",1.3412816691505216,null,1.889090797562984]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H38*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D38-2020)","v":8.1718659516532163E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J38=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E38,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J38=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E38,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J38=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J38=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J38=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J38=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J38=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J38=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J38=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN38=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN38=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG38*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D38-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU38*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D38-2020)","v":225069046.99626845},{"$f":"-PMT(AV38,'LCOGH2 Calc'!$U$6,'H2 Transport'!B38)","v":18005523.759701476},{"$f":"AW38/'LCOGH2 Calc'!W17","v":0.45509245803695619},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50293618.249594495,1098894.915,14294.567999999999,16842.042476473271,62711626.275070973,1.4265416367172188,null,"USD",1.3412816691505216,null,1.881634094754175]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H39*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D39-2020)","v":8.1514362867740844E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J39=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E39,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J39=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E39,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J39=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J39=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J39=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J39=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J39=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J39=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J39=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN39=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN39=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG39*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D39-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU39*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D39-2020)","v":222818356.52630576},{"$f":"-PMT(AV39,'LCOGH2 Calc'!$U$6,'H2 Transport'!B39)","v":17825468.522104461},{"$f":"AW39/'LCOGH2 Calc'!W18","v":0.45054153345658665},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50167884.203970522,1098894.915,14294.567999999999,17178.883326002742,62586229.070296526,1.4236891459692662,null,"USD",1.3412816691505216,null,1.8742306794258528]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H40*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D40-2020)","v":8.1310576960571479E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J40=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E40,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J40=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E40,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J40=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J40=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J40=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J40=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J40=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J40=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J40=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN40=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN40=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG40*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D40-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU40*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D40-2020)","v":220590172.96104267},{"$f":"-PMT(AV40,'LCOGH2 Calc'!$U$6,'H2 Transport'!B40)","v":17647213.836883415},{"$f":"AW40/'LCOGH2 Calc'!W19","v":0.44603611812202076},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,50042464.493460573,1098894.915,14294.567999999999,17522.460992522792,62461152.937453099,1.4208439588507231,null,"USD",1.3412816691505216,null,1.8668800769727438]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H41*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D41-2020)","v":8.1107300518170056E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J41=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E41,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J41=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E41,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J41=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J41=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J41=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J41=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J41=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J41=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J41=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN41=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN41=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG41*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D41-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU41*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D41-2020)","v":218384271.23143226},{"$f":"-PMT(AV41,'LCOGH2 Calc'!$U$6,'H2 Transport'!B41)","v":17470741.698514581},{"$f":"AW41/'LCOGH2 Calc'!W20","v":0.44157575694080053},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49917358.332226932,1098894.915,14294.567999999999,17872.910212373248,62336397.22543931,1.4180060605505682,null,"USD",1.3412816691505216,null,1.8595818174913687]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H42*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D42-2020)","v":8.0904532266874635E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J42=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E42,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J42=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E42,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J42=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J42=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J42=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J42=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J42=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J42=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J42=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN42=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN42=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG42*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D42-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU42*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D42-2020)","v":216200428.51911795},{"$f":"-PMT(AV42,'LCOGH2 Calc'!$U$6,'H2 Transport'!B42)","v":17296034.281529438},{"$f":"AW42/'LCOGH2 Calc'!W21","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49792564.936396368,1098894.915,14294.567999999999,18230.368416620713,62211961.287812993,1.4151754363637665,null,"USD",1.3412816691505216,null,1.8523354357351591]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H43*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D43-2020)","v":8.0702270936207451E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J43=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E43,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J43=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E43,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J43=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J43=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J43=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J43=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J43=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J43=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J43=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN43=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN43=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG43*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D43-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU43*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D43-2020)","v":214038424.23392674},{"$f":"-PMT(AV43,'LCOGH2 Calc'!$U$6,'H2 Transport'!B43)","v":17123073.938714139},{"$f":"AW43/'LCOGH2 Calc'!W22","v":0.4327883993776786},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49668083.524055384,1098894.915,14294.567999999999,18594.975784953127,62087844.482840337,1.4123520716923867,null,"USD",1.3412816691505216,null,1.8451404710700654]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H44*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D44-2020)","v":8.050051525886695E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J44=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E44,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J44=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E44,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J44=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J44=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J44=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J44=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J44=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J44=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J44=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN44=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN44=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG44*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D44-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU44*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D44-2020)","v":211898039.99158749},{"$f":"-PMT(AV44,'LCOGH2 Calc'!$U$6,'H2 Transport'!B44)","v":16951843.199326999},{"$f":"AW44/'LCOGH2 Calc'!W23","v":0.42846051538390184},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49543913.315245256,1098894.915,14294.567999999999,18966.875300652191,61964046.173545912,1.4095359520467399,null,"USD",1.3412816691505216,null,1.8379964674306417]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H45*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D45-2020)","v":8.0299263970719778E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J45=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E45,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J45=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E45,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J45=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J45=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J45=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J45=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J45=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J45=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J45=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN45=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN45=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG45*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D45-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU45*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D45-2020)","v":209779059.59167162},{"$f":"-PMT(AV45,'LCOGH2 Calc'!$U$6,'H2 Transport'!B45)","v":16782324.767333731},{"$f":"AW45/'LCOGH2 Calc'!W24","v":0.42417591023006285},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49420053.531957142,1098894.915,14294.567999999999,19346.212806665233,61840565.727763809,1.4067270630465418,null,"USD",1.3412816691505216,null,1.8309029732766047]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H46*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D46-2020)","v":8.0098515810792983E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J46=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E46,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J46=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E46,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J46=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J46=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J46=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J46=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J46=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J46=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J46=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN46=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN46=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG46*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D46-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU46*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D46-2020)","v":207681268.99575487},{"$f":"-PMT(AV46,'LCOGH2 Calc'!$U$6,'H2 Transport'!B46)","v":16614501.519660389},{"$f":"AW46/'LCOGH2 Calc'!W25","v":0.41993415112776211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49296503.39812725,1098894.915,14294.567999999999,19733.137062798538,61717402.518190049,1.4039253904221063,null,"USD",1.3412816691505216,null,1.8238595415498684]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H47*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D47-2020)","v":7.989826952126601E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J47=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E47,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J47=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E47,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J47=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J47=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J47=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J47=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J47=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J47=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J47=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN47=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN47=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG47*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D47-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU47*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D47-2020)","v":205604456.30579734},{"$f":"-PMT(AV47,'LCOGH2 Calc'!$U$6,'H2 Transport'!B47)","v":16448356.504463788},{"$f":"AW47/'LCOGH2 Calc'!W26","v":0.41573480961648457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49173262.139631934,1098894.915,14294.567999999999,20127.79980405451,61594555.922435991,1.4011309200155593,null,"USD",1.3412816691505216,null,1.8168657296320438]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H48*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D48-2020)","v":7.9698523847462843E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J48=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E48,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J48=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E48,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J48=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J48=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J48=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J48=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J48=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J48=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J48=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN48=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN48=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG48*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D48-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU48*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D48-2020)","v":203548411.74273938},{"$f":"-PMT(AV48,'LCOGH2 Calc'!$U$6,'H2 Transport'!B48)","v":16283872.93941915},{"$f":"AW48/'LCOGH2 Calc'!W27","v":0.41157746152031971},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,49050328.984282851,1098894.915,14294.567999999999,20530.3558001356,61472025.323082991,1.3983436377820819,null,"USD",1.3412816691505216,null,1.8099210993024015]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H49*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D49-2020)","v":7.9499277537844193E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J49=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E49,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J49=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E49,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J49=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J49=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J49=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J49=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J49=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J49=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J49=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN49=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN49=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG49*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D49-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU49*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D49-2020)","v":201512927.62531194},{"$f":"-PMT(AV49,'LCOGH2 Calc'!$U$6,'H2 Transport'!B49)","v":16121034.210024955},{"$f":"AW49/'LCOGH2 Calc'!W28","v":0.40746168690511642},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48927703.161822148,1098894.915,14294.567999999999,20940.962916138313,61349810.107738286,1.3955635297911833,null,"USD",1.3412816691505216,null,1.8030252166962997]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H50*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D50-2020)","v":7.9300529343999587E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J50=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E50,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J50=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E50,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J50=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J50=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J50=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J50=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J50=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J50=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J50=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN50=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN50=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG50*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D50-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU50*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D50-2020)","v":199497798.34905887},{"$f":"-PMT(AV50,'LCOGH2 Calc'!$U$6,'H2 Transport'!B50)","v":15959823.867924709},{"$f":"AW50/'LCOGH2 Calc'!W29","v":0.40338707003606533},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48805383.903917603,1098894.915,14294.567999999999,21359.782174461074,61227909.669092067,1.3927905822279967,null,"USD",1.3412816691505216,null,1.796177652264062]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H51*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D51-2020)","v":7.9102278020639585E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J51=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E51,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J51=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E51,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J51=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J51=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J51=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J51=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J51=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J51=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J51=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN51=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN51=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG51*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D51-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU51*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D51-2020)","v":197502820.36556825},{"$f":"-PMT(AV51,'LCOGH2 Calc'!$U$6,'H2 Transport'!B51)","v":15800225.62924546},{"$f":"AW51/'LCOGH2 Calc'!W30","v":0.39935319933570462},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48683370.444157802,1098894.915,14294.567999999999,21786.977817950297,61106323.404975757,1.3900247813946069,null,"USD",1.3412816691505216,null,1.7893779807303116]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H52*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D52-2020)","v":7.8904522325587992E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J52=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E52,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J52=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E52,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J52=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J52=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J52=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J52=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J52=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J52=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J52=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN52=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN52=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG52*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D52-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU52*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D52-2020)","v":195527792.16191256},{"$f":"-PMT(AV52,'LCOGH2 Calc'!$U$6,'H2 Transport'!B52)","v":15642223.372953005},{"$f":"AW52/'LCOGH2 Calc'!W31","v":0.39535966734234762},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48561662.018047415,1098894.915,14294.567999999999,22222.717374309301,60985050.718421727,1.3872661137114082,null,"USD",1.3412816691505216,null,1.7826257810537558]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H53*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D53-2020)","v":7.8707261019774016E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J53=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E53,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J53=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E53,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J53=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J53=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J53=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J53=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J53=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J53=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J53=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN53=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN53=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG53*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D53-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU53*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D53-2020)","v":193572514.24029344},{"$f":"-PMT(AV53,'LCOGH2 Calc'!$U$6,'H2 Transport'!B53)","v":15485801.139223475},{"$f":"AW53/'LCOGH2 Calc'!W32","v":0.39140607066892413},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48440257.863002285,1098894.915,14294.567999999999,22667.17172179549,60864091.017724082,1.3845145657184861,null,"USD",1.3412816691505216,null,1.7759206363874103]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H54*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D54-2020)","v":7.8510492867224599E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J54=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E54,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J54=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E54,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J54=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J54=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J54=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J54=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J54=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J54=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J54=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN54=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN54=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG54*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D54-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU54*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D54-2020)","v":191636789.0978905},{"$f":"-PMT(AV54,'LCOGH2 Calc'!$U$6,'H2 Transport'!B54)","v":15330943.127831239},{"$f":"AW54/'LCOGH2 Calc'!W33","v":0.38749200996223487},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48319157.2183448,1098894.915,14294.567999999999,23120.515156231399,60743443.716501035,1.3817701240770379,null,"USD",1.3412816691505216,null,1.7692621340392729]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H55*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D55-2020)","v":7.8314216635056541E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J55=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E55,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J55=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E55,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J55=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J55=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J55=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J55=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J55=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J55=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J55=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN55=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN55=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG55*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D55-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU55*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D55-2020)","v":189720421.20691159},{"$f":"-PMT(AV55,'LCOGH2 Calc'!$U$6,'H2 Transport'!B55)","v":15177633.696552929},{"$f":"AW55/'LCOGH2 Calc'!W34","v":0.38361708986261256},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48198359.325298928,1098894.915,14294.567999999999,23582.925459356029,60623108.233758286,1.3790327755708132,null,"USD",1.3412816691505216,null,1.7626498654334257]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H56*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D56-2020)","v":7.8118431093468887E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J56=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E56,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J56=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E56,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J56=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J56=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J56=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J56=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J56=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J56=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J56=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN56=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN56=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG56*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D56-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU56*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D56-2020)","v":187823216.99484244},{"$f":"-PMT(AV56,'LCOGH2 Calc'!$U$6,'H2 Transport'!B56)","v":15025857.359587396},{"$f":"AW56/'LCOGH2 Calc'!W35","v":0.3797809189639863},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,48077863.426985681,1098894.915,14294.567999999999,24054.583968543149,60503083.993954226,1.3763025071075969,null,"USD",1.3412816691505216,null,1.7560834260715832]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Adelaide",{"$f":"2050","v":2050},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$61*'LCOGH Inputs'!$G$10","v":8.4000000000000005E-2},{"$f":"H57*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D57-2020)","v":7.7923135015735223E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J57=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E57,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J57=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E57,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J57=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J57=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J57=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J57=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J57=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J57=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J57=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN57=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN57=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG57*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D57-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU57*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D57-2020)","v":185944984.82489404},{"$f":"-PMT(AV57,'LCOGH2 Calc'!$U$6,'H2 Transport'!B57)","v":14875598.785991523},{"$f":"AW57/'LCOGH2 Calc'!W36","v":0.37598310977434651},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,47957668.768418223,1098894.915,14294.567999999999,24535.675647914009,60383370.42706614,1.3735793057207166,null,"USD",1.3412816691505216,null,1.7495624154950631]
[]
[]
[]
[]
[{"$f":"TRANSPOSE(BL27:BL57)","v":1.9666965043379756},1.9586797559612927,1.950721309944365,1.9428206420861143,1.9349772333636117,1.9271905698821183,1.9194601428256575,1.9117854484081063,1.9041659878248107,1.8966012672047123,1.889090797562984,1.881634094754175,1.8742306794258528,1.8668800769727438,1.8595818174913687,1.8523354357351591,1.8451404710700654,1.8379964674306417,1.8309029732766047,1.8238595415498684,1.8168657296320438,1.8099210993024015,1.8030252166962997,1.796177652264062,1.7893779807303116,1.7826257810537558,1.7759206363874103,1.7692621340392729,1.7626498654334257,1.7560834260715832,1.7495624154950631,{"$error":"#N/A"}]
[]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H65*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D65-2020)","v":0.09},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J65=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E65,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J65=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E65,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J65=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J65=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G65/Y65/AZ65,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J65=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J65=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN65=0,0,V65)","v":4},null,{"$f":"IF(J65=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J65=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z65*Y65","v":4140},{"$f":"IF(J65=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN65=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN65=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G65/Y65,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG65*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D65-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F65","v":10},{"$f":"2*(AN65/AI65)+2*(AD65+W65)","v":10.25},{"$f":"IFERROR(ROUNDUP(AE65/(24*AZ65/3/AO65),0),0)","v":12},null,{"$f":"M65","v":224943630},{"$f":"Q65*(R65+S65)","v":7343100},{"$f":"(AP65*AJ65)+(AE65*AB65)","v":19092060},{"$f":"SUM(AR65:AT65)","v":251378790},{"$f":"AU65*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D65-2020)","v":251378790},{"$f":"-PMT(AV65,'LCOGH2 Calc'!$U$6,'H2 Transport'!B65)","v":20110303.199999999},{"$f":"AW65/'LCOGH2 Calc'!$W$7","v":0.50829109096175518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O65*M65)+(T65*SUM(R65:S65))","v":11287976.5},{"$f":"I65*(N65+W65)*G65*365","v":55390356},{"$f":"365*(AP65*AO65*AM65)","v":1098894.915},{"$f":"365*(AP65*AN65*2*AK65)","v":14294.567999999999},{"$f":"365*(AP65*AN65*AL65*AH65)","v":13545.432266666667},{"$f":"SUM(BA65:BE65)","v":67805067.415266678},{"$f":"BF65/(365*G65)","v":1.5424054133762204},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI65=\"USD\",BG65+AX65,BJ65*(BG65+AX65))","v":2.0506965043379757}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H66*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D66-2020)","v":8.9775000000000008E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J66=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E66,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J66=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E66,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J66=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J66=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J66=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J66=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN66=0,0,V66)","v":4},null,{"$f":"IF(J66=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J66=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z66*Y66","v":4140},{"$f":"IF(J66=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN66=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN66=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG66*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D66-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,{"$f":"IFERROR(ROUNDUP(AE66/(24*AZ66/3/AO66),0),0)","v":12},null,224943630,7343100,19092060,{"$f":"SUM(AR66:AT66)","v":251378790},{"$f":"AU66*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D66-2020)","v":248865002.09999999},{"$f":"-PMT(AV66,'LCOGH2 Calc'!$U$6,'H2 Transport'!B66)","v":19909200.168000001},{"$f":"AW66/'LCOGH2 Calc'!$W$7","v":0.50320818005213763},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,55251880.109999999,{"$f":"365*(AP66*AO66*AM66)","v":1098894.915},{"$f":"365*(AP66*AN66*2*AK66)","v":14294.567999999999},{"$f":"365*(AP66*AN66*AL66*AH66)","v":13816.340912},{"$f":"SUM(BA66:BE66)","v":67666862.433912009},1.5392615759091552,null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI66=\"USD\",BG66+AX66,BJ66*(BG66+AX66))","v":2.0424697559612928}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H67*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D67-2020)","v":8.95505625E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J67=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E67,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J67=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E67,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J67=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J67=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J67=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J67=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J67=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J67=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J67=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN67=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN67=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG67*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D67-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU67*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D67-2020)","v":246376352.079},{"$f":"-PMT(AV67,'LCOGH2 Calc'!$U$6,'H2 Transport'!B67)","v":19710108.16632},{"$f":"AW67/'LCOGH2 Calc'!$W$7","v":0.49817609825161624},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,55113750.409724995,1098894.915,14294.567999999999,14092.667730239998,67529009.060455248,1.5361257366927488,null,"USD",1.3412816691505216,null,2.0343018349443649]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H68*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D68-2020)","v":8.932668609375001E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J68=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E68,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J68=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E68,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J68=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J68=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J68=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J68=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J68=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J68=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J68=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN68=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN68=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG68*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D68-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU68*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D68-2020)","v":243912588.55820999},{"$f":"-PMT(AV68,'LCOGH2 Calc'!$U$6,'H2 Transport'!B68)","v":19513007.084656801},{"$f":"AW68/'LCOGH2 Calc'!$W$7","v":0.49319433726910006},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54975966.03370069,1098894.915,14294.567999999999,14374.521084844799,67391506.537785545,1.5329978785045142,null,"USD",1.3412816691505216,null,2.0261922157736141]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H69*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D69-2020)","v":8.9103369378515637E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J69=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E69,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J69=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E69,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J69=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J69=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J69=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J69=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J69=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J69=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J69=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN69=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN69=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG69*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D69-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU69*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D69-2020)","v":241473462.6726279},{"$f":"-PMT(AV69,'LCOGH2 Calc'!$U$6,'H2 Transport'!B69)","v":19317877.013810232},{"$f":"AW69/'LCOGH2 Calc'!$W$7","v":0.48826239389640907},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54838526.118616447,1098894.915,14294.567999999999,14662.011506541696,67254354.113123,1.5298779842204837,null,"USD",1.3412816691505216,null,2.0181403781168927]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H70*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D70-2020)","v":8.8880610955069356E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J70=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E70,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J70=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E70,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J70=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J70=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J70=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J70=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J70=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J70=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J70=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN70=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN70=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG70*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D70-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU70*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D70-2020)","v":239058728.0459016},{"$f":"-PMT(AV70,'LCOGH2 Calc'!$U$6,'H2 Transport'!B70)","v":19124698.243672129},{"$f":"AW70/'LCOGH2 Calc'!$W$7","v":0.48337976995744492},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54701429.803319901,1098894.915,14294.567999999999,14955.25173667253,67117551.038056582,1.5267660368160714,null,"USD",1.3412816691505216,null,2.0101458067735161]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H71*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D71-2020)","v":8.8658409427681689E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J71=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E71,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J71=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E71,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J71=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J71=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J71=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J71=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J71=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J71=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J71=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN71=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN71=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG71*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D71-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU71*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D71-2020)","v":236668140.76544258},{"$f":"-PMT(AV71,'LCOGH2 Calc'!$U$6,'H2 Transport'!B71)","v":18933451.261235408},{"$f":"AW71/'LCOGH2 Calc'!$W$7","v":0.47854597225787054},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54564676.228811614,1098894.915,14294.567999999999,15254.356771405983,66981096.568583027,1.5236620193669566,null,"USD",1.3412816691505216,null,2.002207991624827]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H72*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D72-2020)","v":8.8436763404112481E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J72=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E72,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J72=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E72,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J72=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J72=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J72=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J72=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J72=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J72=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J72=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN72=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN72=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG72*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D72-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU72*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D72-2020)","v":234301459.35778815},{"$f":"-PMT(AV72,'LCOGH2 Calc'!$U$6,'H2 Transport'!B72)","v":18744116.748623051},{"$f":"AW72/'LCOGH2 Calc'!$W$7","v":0.47376051253529172},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54428264.538239583,1098894.915,14294.567999999999,15559.443906834096,66844989.965146422,1.5205659150499862,null,"USD",1.3412816691505216,null,1.9943264275852779]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H73*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D73-2020)","v":8.8215671495602208E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J73=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E73,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J73=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E73,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J73=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J73=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J73=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J73=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J73=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J73=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J73=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN73=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN73=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG73*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D73-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU73*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D73-2020)","v":231958444.76421025},{"$f":"-PMT(AV73,'LCOGH2 Calc'!$U$6,'H2 Transport'!B73)","v":18556675.581136819},{"$f":"AW73/'LCOGH2 Calc'!$W$7","v":0.46902290740993879},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54292193.87689399,1098894.915,14294.567999999999,15870.632784970781,66709230.492678963,1.517477707144101,null,"USD",1.3412816691505216,null,1.9865006145540398]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H74*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D74-2020)","v":8.7995132316863206E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J74=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E74,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J74=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E74,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J74=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J74=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J74=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J74=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J74=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J74=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J74=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN74=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN74=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG74*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D74-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU74*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D74-2020)","v":229638860.31656814},{"$f":"-PMT(AV74,'LCOGH2 Calc'!$U$6,'H2 Transport'!B74)","v":18371108.825325452},{"$f":"AW74/'LCOGH2 Calc'!$W$7","v":0.46433267833583941},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54156463.392201759,1098894.915,14294.567999999999,16188.045440670197,66573817.420642436,1.5143973790312788,null,"USD",1.3412816691505216,null,{"$f":"IF(BI74=\"USD\",BG74+AX74,BJ74*(BG74+AX74))","v":1.9787300573671183}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H75*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D75-2020)","v":8.7775144486071044E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J75=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E75,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J75=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E75,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J75=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J75=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J75=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J75=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J75=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J75=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J75=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN75=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN75=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG75*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D75-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU75*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D75-2020)","v":227342471.71340245},{"$f":"-PMT(AV75,'LCOGH2 Calc'!$U$6,'H2 Transport'!B75)","v":18187397.737072196},{"$f":"AW75/'LCOGH2 Calc'!$W$7","v":0.45968935155248097},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,54021072.233721249,1098894.915,14294.567999999999,16511.806349483599,66438750.023070738,1.5113249141975027,null,"USD",1.3412816691505216,null,{"$f":"IF(BI75=\"USD\",BG75+AX75,BJ75*(BG75+AX75))","v":1.9710142657499836}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H76*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D76-2020)","v":8.7555706624855872E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J76=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E76,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J76=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E76,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J76=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J76=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J76=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J76=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J76=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J76=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J76=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN76=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN76=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG76*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D76-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU76*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D76-2020)","v":225069046.99626845},{"$f":"-PMT(AV76,'LCOGH2 Calc'!$U$6,'H2 Transport'!B76)","v":18005523.759701476},{"$f":"AW76/'LCOGH2 Calc'!$W$7","v":0.45509245803695619},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53886019.553136937,1098894.915,14294.567999999999,16842.042476473271,66304027.578613415,1.5082602962337506,null,"USD",1.3412816691505216,null,1.9633527542707068]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H77*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D77-2020)","v":8.7336817358293753E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J77=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E77,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J77=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E77,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J77=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J77=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J77=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J77=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J77=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J77=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J77=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN77=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN77=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG77*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D77-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU77*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D77-2020)","v":222818356.52630576},{"$f":"-PMT(AV77,'LCOGH2 Calc'!$U$6,'H2 Transport'!B77)","v":17825468.522104461},{"$f":"AW77/'LCOGH2 Calc'!$W$7","v":0.45054153345658665},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53751304.50425411,1098894.915,14294.567999999999,17178.883326002742,66169649.370580114,1.5052035088370066,null,"USD",1.3412816691505216,null,1.9557450422935934]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H78*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D78-2020)","v":8.7118475314898011E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J78=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E78,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J78=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E78,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J78=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J78=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J78=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J78=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J78=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J78=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J78=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN78=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN78=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG78*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D78-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU78*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D78-2020)","v":220590172.96104267},{"$f":"-PMT(AV78,'LCOGH2 Calc'!$U$6,'H2 Transport'!B78)","v":17647213.836883415},{"$f":"AW78/'LCOGH2 Calc'!$W$7","v":0.44603611812202076},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53616926.242993474,1098894.915,14294.567999999999,17522.460992522792,66035614.686985999,1.5021545358112947,null,"USD",1.3412816691505216,null,1.9481906539333154]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H79*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D79-2020)","v":8.6900679126610772E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J79=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E79,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J79=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E79,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J79=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J79=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J79=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J79=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J79=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J79=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J79=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN79=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN79=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG79*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D79-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU79*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D79-2020)","v":218384271.23143226},{"$f":"-PMT(AV79,'LCOGH2 Calc'!$U$6,'H2 Transport'!B79)","v":17470741.698514581},{"$f":"AW79/'LCOGH2 Calc'!$W$7","v":0.44157575694080053},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53482883.927386001,1098894.915,14294.567999999999,17872.910212373248,65901922.820598379,1.4991133610687384,null,"USD",1.3412816691505216,null,1.9406891180095389]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H80*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D80-2020)","v":8.6683427428794244E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J80=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E80,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J80=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E80,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J80=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J80=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J80=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J80=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J80=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J80=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J80=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN80=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN80=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG80*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D80-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU80*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D80-2020)","v":216200428.51911795},{"$f":"-PMT(AV80,'LCOGH2 Calc'!$U$6,'H2 Transport'!B80)","v":17296034.281529438},{"$f":"AW80/'LCOGH2 Calc'!$W$7","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53349176.717567533,1098894.915,14294.567999999999,18230.368416620713,65768573.068984158,1.496079968630641,null,"USD",1.3412816691505216,null,1.9332399680020336]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H81*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D81-2020)","v":8.6466718860222266E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J81=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E81,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J81=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E81,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J81=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J81=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J81=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J81=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J81=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J81=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J81=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN81=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN81=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG81*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D81-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU81*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D81-2020)","v":214038424.23392674},{"$f":"-PMT(AV81,'LCOGH2 Calc'!$U$6,'H2 Transport'!B81)","v":17123073.938714139},{"$f":"AW81/'LCOGH2 Calc'!$W$7","v":0.4327883993776786},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53215803.775773615,1098894.915,14294.567999999999,18594.975784953127,65635564.734558567,1.493054342628594,null,"USD",1.3412816691505216,null,1.9258427420062727]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H82*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D82-2020)","v":8.6250552063071723E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J82=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E82,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J82=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E82,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J82=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J82=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J82=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J82=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J82=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J82=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J82=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN82=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN82=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG82*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D82-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU82*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D82-2020)","v":211898039.99158749},{"$f":"-PMT(AV82,'LCOGH2 Calc'!$U$6,'H2 Transport'!B82)","v":16951843.199326999},{"$f":"AW82/'LCOGH2 Calc'!$W$7","v":0.42846051538390184},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,53082764.266334191,1098894.915,14294.567999999999,18966.875300652191,65502897.124634847,1.4900364673056066,null,"USD",1.3412816691505216,null,1.9184969826895084]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H83*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D83-2020)","v":8.6034925682914029E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J83=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E83,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J83=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E83,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J83=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J83=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J83=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J83=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J83=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J83=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J83=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN83=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN83=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG83*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D83-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU83*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D83-2020)","v":209779059.59167162},{"$f":"-PMT(AV83,'LCOGH2 Calc'!$U$6,'H2 Transport'!B83)","v":16782324.767333731},{"$f":"AW83/'LCOGH2 Calc'!$W$7","v":0.42417591023006285},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52950057.355668344,1098894.915,14294.567999999999,19346.212806665233,65370569.551475011,1.4870263270172612,null,"USD",1.3412816691505216,null,1.9112022372473241]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H84*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D84-2020)","v":8.5819838368706755E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J84=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E84,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J84=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E84,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J84=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J84=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J84=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J84=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J84=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J84=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J84=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN84=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN84=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG84*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D84-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU84*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D84-2020)","v":207681268.99575487},{"$f":"-PMT(AV84,'LCOGH2 Calc'!$U$6,'H2 Transport'!B84)","v":16614501.519660389},{"$f":"AW84/'LCOGH2 Calc'!$W$7","v":0.41993415112776211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52817682.212279178,1098894.915,14294.567999999999,19733.137062798538,65238581.332341976,1.4840239062328988,null,"USD",1.3412816691505216,null,1.9039580573606609]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H85*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D85-2020)","v":8.560528877278499E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J85=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E85,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J85=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E85,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J85=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J85=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J85=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J85=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J85=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J85=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J85=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN85=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN85=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG85*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D85-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU85*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D85-2020)","v":205604456.30579734},{"$f":"-PMT(AV85,'LCOGH2 Calc'!$U$6,'H2 Transport'!B85)","v":16448356.504463788},{"$f":"AW85/'LCOGH2 Calc'!$W$7","v":0.41573480961648457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52685638.00674849,1098894.915,14294.567999999999,20127.79980405451,65106931.789552547,1.4810291895368251,null,"USD",1.3412816691505216,null,1.8967639991533096]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H86*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D86-2020)","v":8.5391275550853046E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J86=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E86,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J86=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E86,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J86=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J86=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J86=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J86=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J86=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J86=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J86=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN86=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN86=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG86*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D86-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU86*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D86-2020)","v":203548411.74273938},{"$f":"-PMT(AV86,'LCOGH2 Calc'!$U$6,'H2 Transport'!B86)","v":16283872.93941915},{"$f":"AW86/'LCOGH2 Calc'!$W$7","v":0.41157746152031971},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52553923.911731623,1098894.915,14294.567999999999,20530.3558001356,64975620.250531763,1.4780421616295447,null,"USD",1.3412816691505216,null,1.8896196231498643]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H87*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D87-2020)","v":8.5177797361975907E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J87=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E87,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J87=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E87,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J87=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J87=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J87=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J87=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J87=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J87=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J87=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN87=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN87=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG87*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D87-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU87*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D87-2020)","v":201512927.62531194},{"$f":"-PMT(AV87,'LCOGH2 Calc'!$U$6,'H2 Transport'!B87)","v":16121034.210024955},{"$f":"AW87/'LCOGH2 Calc'!$W$7","v":0.40746168690511642},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52422539.101952285,1098894.915,14294.567999999999,20940.962916138313,64844646.047868423,1.4750628073290271,null,"USD",1.3412816691505216,null,1.8825244942341435]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H88*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D88-2020)","v":8.4964852868570973E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J88=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E88,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J88=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E88,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J88=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J88=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J88=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J88=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J88=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J88=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J88=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN88=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN88=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG88*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D88-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU88*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D88-2020)","v":199497798.34905887},{"$f":"-PMT(AV88,'LCOGH2 Calc'!$U$6,'H2 Transport'!B88)","v":15959823.867924709},{"$f":"AW88/'LCOGH2 Calc'!$W$7","v":0.40338707003606533},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52291482.754197426,1098894.915,14294.567999999999,21359.782174461074,64714008.51937189,1.4720911115719961,null,"USD",1.3412816691505216,null,1.8754781816080615]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H89*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D89-2020)","v":8.4752440736399551E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J89=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E89,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J89=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E89,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J89=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J89=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J89=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J89=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J89=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J89=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J89=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN89=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN89=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG89*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D89-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU89*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D89-2020)","v":197502820.36556825},{"$f":"-PMT(AV89,'LCOGH2 Calc'!$U$6,'H2 Transport'!B89)","v":15800225.62924546},{"$f":"AW89/'LCOGH2 Calc'!$W$7","v":0.39935319933570462},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52160754.047311924,1098894.915,14294.567999999999,21786.977817950297,64583707.00812988,1.4691270594152464,null,"USD",1.3412816691505216,null,1.868480258750951]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H90*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D90-2020)","v":8.454055963455856E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J90=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E90,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J90=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E90,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J90=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J90=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J90=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J90=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J90=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J90=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J90=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN90=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN90=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG90*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D90-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU90*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D90-2020)","v":195527792.16191256},{"$f":"-PMT(AV90,'LCOGH2 Calc'!$U$6,'H2 Transport'!B90)","v":15642223.372953005},{"$f":"AW90/'LCOGH2 Calc'!$W$7","v":0.39535966734234762},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,52030352.162193656,1098894.915,14294.567999999999,22222.717374309301,64453740.862567969,1.4661706360369962,null,"USD",1.3412816691505216,null,1.8615303033793438]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H91*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D91-2020)","v":8.4329208235472145E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J91=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E91,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J91=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E91,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J91=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J91=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J91=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J91=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J91=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J91=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J91=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN91=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN91=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG91*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D91-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU91*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D91-2020)","v":193572514.24029344},{"$f":"-PMT(AV91,'LCOGH2 Calc'!$U$6,'H2 Transport'!B91)","v":15485801.139223475},{"$f":"AW91/'LCOGH2 Calc'!$W$7","v":0.39140607066892413},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51900276.281788155,1098894.915,14294.567999999999,22667.17172179549,64324109.436509952,1.46322182673826,null,"USD",1.3412816691505216,null,1.8546278974071841]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H92*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D92-2020)","v":8.411838521488349E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J92=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E92,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J92=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E92,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J92=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J92=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J92=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J92=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J92=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J92=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J92=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN92=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN92=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG92*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D92-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU92*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D92-2020)","v":191636789.0978905},{"$f":"-PMT(AV92,'LCOGH2 Calc'!$U$6,'H2 Transport'!B92)","v":15330943.127831239},{"$f":"AW92/'LCOGH2 Calc'!$W$7","v":0.38749200996223487},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51770525.591083705,1098894.915,14294.567999999999,23120.515156231399,64194812.08923994,1.4602806169442624,null,"USD",1.3412816691505216,null,1.8477726269064974]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H93*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D93-2020)","v":8.3908089251846285E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J93=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E93,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J93=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E93,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J93=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J93=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J93=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J93=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J93=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J93=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J93=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN93=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN93=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG93*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D93-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU93*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D93-2020)","v":189720421.20691159},{"$f":"-PMT(AV93,'LCOGH2 Calc'!$U$6,'H2 Transport'!B93)","v":15177633.696552929},{"$f":"AW93/'LCOGH2 Calc'!$W$7","v":0.38361708986261256},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51641099.277106002,1098894.915,14294.567999999999,23582.925459356029,64065848.18556536,1.4573469922058697,null,"USD",1.3412816691505216,null,1.8409640820684823]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H94*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D94-2020)","v":8.3698319028716661E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J94=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E94,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J94=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E94,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J94=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J94=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J94=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J94=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J94=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J94=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J94=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN94=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN94=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG94*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D94-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU94*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D94-2020)","v":187823216.99484244},{"$f":"-PMT(AV94,'LCOGH2 Calc'!$U$6,'H2 Transport'!B94)","v":15025857.359587396},{"$f":"AW94/'LCOGH2 Calc'!$W$7","v":0.3797809189639863},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51511996.52891323,1098894.915,14294.567999999999,24054.583968543149,63937217.095881775,1.4544209382010658,null,"USD",1.3412816691505216,null,1.834201857165052]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",{"$f":"2050","v":2050},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H95*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D95-2020)","v":8.3489073231144878E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J95=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E95,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J95=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E95,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J95=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J95=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J95=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J95=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J95=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J95=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J95=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN95=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN95=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG95*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D95-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU95*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D95-2020)","v":185944984.82489404},{"$f":"-PMT(AV95,'LCOGH2 Calc'!$U$6,'H2 Transport'!B95)","v":14875598.785991523},{"$f":"AW95/'LCOGH2 Calc'!$W$7","v":0.37598310977434651},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,51383216.537590943,1098894.915,14294.567999999999,24535.675647914009,63808918.19623886,1.4515024407364518,null,"USD",1.3412816691505216,null,1.8274855505107983]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"$C$10","v":"Kitimat (British Columbia)"},2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H97*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D97-2020)","v":5.3033499999999997E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J97=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E97,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J97=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E97,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J97=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J97=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G97/Y97/AZ97,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J97=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J97=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN97=0,0,V97)","v":4},null,{"$f":"IF(J97=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J97=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z97*Y97","v":4140},{"$f":"IF(J97=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN97=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN97=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G97/Y97,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG97*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D97-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F97","v":10},{"$f":"2*(AN97/AI97)+2*(AD97+W97)","v":10.25},{"$f":"IFERROR(ROUNDUP(AE97/(24*AZ97/3/AO97),0),0)","v":12},null,{"$f":"M97","v":224943630},{"$f":"Q97*(R97+S97)","v":7343100},{"$f":"(AP97*AJ97)+(AE97*AB97)","v":19092060},{"$f":"SUM(AR97:AT97)","v":251378790},{"$f":"AU97*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D97-2020)","v":251378790},{"$f":"-PMT(AV97,'LCOGH2 Calc'!$U$6,'H2 Transport'!B97)","v":20110303.199999999},{"$f":"AW97/'LCOGH2 Calc'!$W$7","v":0.50829109096175518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O97*M97)+(T97*SUM(R97:S97))","v":11287976.5},{"$f":"I97*(N97+W97)*G97*365","v":32639382.721399996},{"$f":"365*(AP97*AO97*AM97)","v":1098894.915},{"$f":"365*(AP97*AN97*2*AK97)","v":14294.567999999999},{"$f":"365*(AP97*AN97*AL97*AH97)","v":13545.432266666667},{"$f":"SUM(BA97:BE97)","v":45054094.136666663},{"$f":"BF97/(365*G97)","v":1.0248744133762202},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI97=\"USD\",BG97+AX97,BJ97*(BG97+AX97))","v":1.5331655043379753}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"$C$10","v":"Kitimat (British Columbia)"},2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},{"$f":"$F$6","v":10},{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H98*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D98-2020)","v":5.2900916249999999E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J98=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E98,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J98=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E98,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J98=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J98=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J98=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J98=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN98=0,0,V98)","v":4},null,{"$f":"IF(J98=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J98=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z98*Y98","v":4140},{"$f":"IF(J98=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN98=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN98=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG98*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D98-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,{"$f":"IFERROR(ROUNDUP(AE98/(24*AZ98/3/AO98),0),0)","v":12},null,224943630,7343100,19092060,{"$f":"SUM(AR98:AT98)","v":251378790},{"$f":"AU98*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D98-2020)","v":248865002.09999999},{"$f":"-PMT(AV98,'LCOGH2 Calc'!$U$6,'H2 Transport'!B98)","v":19909200.168000001},{"$f":"AW98/'LCOGH2 Calc'!$W$7","v":0.50320818005213763},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32557784.2645965,{"$f":"365*(AP98*AO98*AM98)","v":1098894.915},{"$f":"365*(AP98*AN98*2*AK98)","v":14294.567999999999},{"$f":"365*(AP98*AN98*AL98*AH98)","v":13816.340912},{"$f":"SUM(BA98:BE98)","v":44972766.588508502},1.0230244034091551,null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI98=\"USD\",BG98+AX98,BJ98*(BG98+AX98))","v":1.5262325834612929}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H99*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D99-2020)","v":5.2768663959375003E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J99=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E99,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J99=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E99,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J99=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J99=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J99=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J99=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J99=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J99=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J99=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN99=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN99=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG99*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D99-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU99*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D99-2020)","v":246376352.079},{"$f":"-PMT(AV99,'LCOGH2 Calc'!$U$6,'H2 Transport'!B99)","v":19710108.16632},{"$f":"AW99/'LCOGH2 Calc'!$W$7","v":0.49817609825161624},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32476389.80393501,1098894.915,14294.567999999999,14092.667730239998,44891648.454665251,1.0211791571239985,null,"USD",1.3412816691505216,null,1.5193552553756149]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H100*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D100-2020)","v":5.2636742299476569E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J100=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E100,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J100=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E100,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J100=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J100=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J100=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J100=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J100=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J100=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J100=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN100=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN100=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG100*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D100-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU100*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D100-2020)","v":243912588.55820999},{"$f":"-PMT(AV100,'LCOGH2 Calc'!$U$6,'H2 Transport'!B100)","v":19513007.084656801},{"$f":"AW100/'LCOGH2 Calc'!$W$7","v":0.49319433726910006},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32395198.829425178,1098894.915,14294.567999999999,14374.521084844799,44810739.333510026,1.0193386653846859,null,"USD",1.3412816691505216,null,1.512533002653786]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H101*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D101-2020)","v":5.2505150443727881E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J101=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E101,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J101=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E101,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J101=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J101=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J101=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J101=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J101=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J101=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J101=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN101=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN101=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG101*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D101-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU101*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D101-2020)","v":241473462.6726279},{"$f":"-PMT(AV101,'LCOGH2 Calc'!$U$6,'H2 Transport'!B101)","v":19317877.013810232},{"$f":"AW101/'LCOGH2 Calc'!$W$7","v":0.48826239389640907},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32314210.832351614,1098894.915,14294.567999999999,14662.011506541696,44730038.826858155,1.0175029191334548,null,"USD",1.3412816691505216,null,1.5057653130298638]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H102*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D102-2020)","v":5.2373887567618564E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J102=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E102,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J102=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E102,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J102=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J102=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J102=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J102=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J102=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J102=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J102=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN102=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN102=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG102*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D102-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU102*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D102-2020)","v":239058728.0459016},{"$f":"-PMT(AV102,'LCOGH2 Calc'!$U$6,'H2 Transport'!B102)","v":19124698.243672129},{"$f":"AW102/'LCOGH2 Calc'!$W$7","v":0.48337976995744492},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32233425.305270735,1098894.915,14294.567999999999,14955.25173667253,44649546.540007405,1.0156719093917601,null,"USD",1.3412816691505216,null,1.499051679349205]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H103*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D103-2020)","v":5.2242952848699516E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J103=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E103,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J103=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E103,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J103=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J103=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J103=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J103=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J103=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J103=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J103=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN103=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN103=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG103*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D103-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU103*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D103-2020)","v":236668140.76544258},{"$f":"-PMT(AV103,'LCOGH2 Calc'!$U$6,'H2 Transport'!B103)","v":18933451.261235408},{"$f":"AW103/'LCOGH2 Calc'!$W$7","v":0.47854597225787054},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32152841.742007557,1098894.915,14294.567999999999,15254.356771405983,44569262.081778966,1.0138456272612058,null,"USD",1.3412816691505216,null,1.4923915995190762]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H104*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D104-2020)","v":5.2112345466577774E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J104=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E104,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J104=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E104,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J104=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J104=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J104=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J104=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J104=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J104=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J104=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN104=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN104=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG104*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D104-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU104*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D104-2020)","v":234301459.35778815},{"$f":"-PMT(AV104,'LCOGH2 Calc'!$U$6,'H2 Transport'!B104)","v":18744116.748623051},{"$f":"AW104/'LCOGH2 Calc'!$W$7","v":0.47376051253529172},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32072459.637652542,1098894.915,14294.567999999999,15559.443906834096,44489185.064559385,1.0120240639245002,null,"USD",1.3412816691505216,null,1.4857845764597919]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H105*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D105-2020)","v":5.1982064602911326E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J105=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E105,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J105=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E105,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J105=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J105=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J105=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J105=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J105=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J105=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J105=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN105=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN105=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG105*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D105-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU105*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D105-2020)","v":231958444.76421025},{"$f":"-PMT(AV105,'LCOGH2 Calc'!$U$6,'H2 Transport'!B105)","v":18556675.581136819},{"$f":"AW105/'LCOGH2 Calc'!$W$7","v":0.46902290740993879},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31992278.488558412,1098894.915,14294.567999999999,15870.632784970781,44409315.104343385,1.0102072106464286,null,"USD",1.3412816691505216,null,1.4792301180563674]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H106*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D106-2020)","v":5.1852109441404053E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J106=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E106,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J106=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E106,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J106=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J106=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J106=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J106=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J106=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J106=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J106=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN106=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN106=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG106*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D106-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU106*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D106-2020)","v":229638860.31656814},{"$f":"-PMT(AV106,'LCOGH2 Calc'!$U$6,'H2 Transport'!B106)","v":18371108.825325452},{"$f":"AW106/'LCOGH2 Calc'!$W$7","v":0.46433267833583941},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31912297.792337019,1098894.915,14294.567999999999,16188.045440670197,44329651.820777692,1.0083950587748505,null,"USD",1.3412816691505216,null,{"$f":"IF(BI106=\"USD\",BG106+AX106,BJ106*(BG106+AX106))","v":1.4727277371106899}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H107*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D107-2020)","v":5.1722479167800539E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J107=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E107,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J107=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E107,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J107=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J107=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J107=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J107=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J107=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J107=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J107=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN107=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN107=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG107*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D107-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU107*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D107-2020)","v":227342471.71340245},{"$f":"-PMT(AV107,'LCOGH2 Calc'!$U$6,'H2 Transport'!B107)","v":18187397.737072196},{"$f":"AW107/'LCOGH2 Calc'!$W$7","v":0.45968935155248097},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31832517.047856174,1098894.915,14294.567999999999,16511.806349483599,44250194.837205663,1.0065875997417155,null,"USD",1.3412816691505216,null,{"$f":"IF(BI107=\"USD\",BG107+AX107,BJ107*(BG107+AX107))","v":1.4662769512941964}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H108*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D108-2020)","v":5.1593172969881043E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J108=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E108,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J108=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E108,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J108=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J108=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J108=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J108=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J108=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J108=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J108=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN108=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN108=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG108*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D108-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU108*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D108-2020)","v":225069046.99626845},{"$f":"-PMT(AV108,'LCOGH2 Calc'!$U$6,'H2 Transport'!B108)","v":18005523.759701476},{"$f":"AW108/'LCOGH2 Calc'!$W$7","v":0.45509245803695619},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31752935.75523654,1098894.915,14294.567999999999,16842.042476473271,44170943.780713014,1.0047848250641032,null,"USD",1.3412816691505216,null,1.4598772831010594]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H109*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D109-2020)","v":5.146419003745635E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J109=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E109,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J109=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E109,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J109=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J109=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J109=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J109=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J109=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J109=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J109=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN109=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN109=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG109*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D109-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU109*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D109-2020)","v":222818356.52630576},{"$f":"-PMT(AV109,'LCOGH2 Calc'!$U$6,'H2 Transport'!B109)","v":17825468.522104461},{"$f":"AW109/'LCOGH2 Calc'!$W$7","v":0.45054153345658665},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31673553.415848453,1098894.915,14294.567999999999,17178.883326002742,44091898.282174453,1.0029867263452832,null,"USD",1.3412816691505216,null,1.4535282598018697]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H110*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D110-2020)","v":5.133552956236271E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J110=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E110,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J110=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E110,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J110=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J110=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J110=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J110=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J110=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J110=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J110=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN110=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN110=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG110*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D110-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU110*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D110-2020)","v":220590172.96104267},{"$f":"-PMT(AV110,'LCOGH2 Calc'!$U$6,'H2 Transport'!B110)","v":17647213.836883415},{"$f":"AW110/'LCOGH2 Calc'!$W$7","v":0.44603611812202076},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31594369.532308832,1098894.915,14294.567999999999,17522.460992522792,44013057.976301357,1.0011932952758005,null,"USD",1.3412816691505216,null,1.4472294133978212]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H111*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D111-2020)","v":5.1207190738456802E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J111=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E111,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J111=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E111,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J111=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J111=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J111=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J111=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J111=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J111=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J111=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN111=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN111=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG111*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D111-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU111*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D111-2020)","v":218384271.23143226},{"$f":"-PMT(AV111,'LCOGH2 Calc'!$U$6,'H2 Transport'!B111)","v":17470741.698514581},{"$f":"AW111/'LCOGH2 Calc'!$W$7","v":0.44157575694080053},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31515383.608478054,1098894.915,14294.567999999999,17872.910212373248,43934422.501690432,0.99940452363458265,null,"USD",1.3412816691505216,null,1.4409802805753831]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H112*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D112-2020)","v":5.1079172761610663E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J112=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E112,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J112=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E112,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J112=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J112=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J112=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J112=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J112=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J112=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J112=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN112=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN112=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG112*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D112-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU112*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D112-2020)","v":216200428.51911795},{"$f":"-PMT(AV112,'LCOGH2 Calc'!$U$6,'H2 Transport'!B112)","v":17296034.281529438},{"$f":"AW112/'LCOGH2 Calc'!$W$7","v":0.4371599993713926},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31436595.149456866,1098894.915,14294.567999999999,18230.368416620713,43855991.500873491,0.99762040329007096,null,"USD",1.3412816691505216,null,1.4347804026614637]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H113*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D113-2020)","v":5.095147482970664E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J113=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E113,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J113=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E113,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J113=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J113=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J113=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J113=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J113=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J113=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J113=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN113=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN113=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG113*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D113-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU113*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D113-2020)","v":214038424.23392674},{"$f":"-PMT(AV113,'LCOGH2 Calc'!$U$6,'H2 Transport'!B113)","v":17123073.938714139},{"$f":"AW113/'LCOGH2 Calc'!$W$7","v":0.4327883993776786},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31358003.661583226,1098894.915,14294.567999999999,18594.975784953127,43777764.620368183,0.99584092620137543,null,"USD",1.3412816691505216,null,1.4286293255790541]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H114*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D114-2020)","v":5.0824096142632377E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J114=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E114,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J114=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E114,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J114=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J114=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J114=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J114=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J114=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J114=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J114=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN114=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN114=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG114*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D114-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU114*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D114-2020)","v":211898039.99158749},{"$f":"-PMT(AV114,'LCOGH2 Calc'!$U$6,'H2 Transport'!B114)","v":16951843.199326999},{"$f":"AW114/'LCOGH2 Calc'!$W$7","v":0.42846051538390184},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31279608.652429268,1098894.915,14294.567999999999,18966.875300652191,43699741.510729924,0.99406608441945565,null,"USD",1.3412816691505216,null,1.4225265998033576]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H115*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D115-2020)","v":5.069703590227579E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J115=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E115,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J115=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E115,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J115=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J115=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J115=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J115=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J115=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J115=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J115=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN115=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN115=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG115*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D115-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU115*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D115-2020)","v":209779059.59167162},{"$f":"-PMT(AV115,'LCOGH2 Calc'!$U$6,'H2 Transport'!B115)","v":16782324.767333731},{"$f":"AW115/'LCOGH2 Calc'!$W$7","v":0.42417591023006285},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31201409.630798191,1098894.915,14294.567999999999,19346.212806665233,43621921.826604858,0.99229587008832587,null,"USD",1.3412816691505216,null,1.4164717803183886]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H116*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D116-2020)","v":5.0570293312520109E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J116=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E116,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J116=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E116,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J116=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J116=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J116=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J116=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J116=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J116=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J116=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN116=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN116=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG116*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D116-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU116*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D116-2020)","v":207681268.99575487},{"$f":"-PMT(AV116,'LCOGH2 Calc'!$U$6,'H2 Transport'!B116)","v":16614501.519660389},{"$f":"AW116/'LCOGH2 Calc'!$W$7","v":0.41993415112776211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31123406.1067212,1098894.915,14294.567999999999,19733.137062798538,43544305.226783998,0.99053027544628591,null,"USD",1.3412816691505216,null,1.410464426574048]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H117*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D117-2020)","v":5.0443867579238813E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J117=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E117,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J117=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E117,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J117=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J117=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J117=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J117=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J117=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J117=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J117=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN117=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN117=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG117*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D117-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU117*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D117-2020)","v":205604456.30579734},{"$f":"-PMT(AV117,'LCOGH2 Calc'!$U$6,'H2 Transport'!B117)","v":16448356.504463788},{"$f":"AW117/'LCOGH2 Calc'!$W$7","v":0.41573480961648457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,31045597.591454402,1098894.915,14294.567999999999,20127.79980405451,43466891.374258459,0.9887692928271784,null,"USD",1.3412816691505216,null,1.4045041024436631]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H118*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D118-2020)","v":5.0317757910290722E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J118=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E118,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J118=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E118,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J118=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J118=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J118=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J118=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J118=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J118=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J118=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN118=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN118=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG118*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D118-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU118*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D118-2020)","v":203548411.74273938},{"$f":"-PMT(AV118,'LCOGH2 Calc'!$U$6,'H2 Transport'!B118)","v":16283872.93941915},{"$f":"AW118/'LCOGH2 Calc'!$W$7","v":0.41157746152031971},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30967983.597475771,1098894.915,14294.567999999999,20530.3558001356,43389679.936275907,0.98701291466167218,null,"USD",1.3412816691505216,null,1.3985903761819918]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H119*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D119-2020)","v":5.0191963515514991E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J119=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E119,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J119=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E119,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J119=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J119=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J119=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J119=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J119=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J119=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J119=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN119=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN119=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG119*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D119-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU119*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D119-2020)","v":201512927.62531194},{"$f":"-PMT(AV119,'LCOGH2 Calc'!$U$6,'H2 Transport'!B119)","v":16121034.210024955},{"$f":"AW119/'LCOGH2 Calc'!$W$7","v":0.40746168690511642},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30890563.638482079,1098894.915,14294.567999999999,20940.962916138313,43312670.584398217,0.98526113347857436,null,"USD",1.3412816691505216,null,1.3927228203836908]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H120*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D120-2020)","v":5.0066483606726206E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J120=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E120,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J120=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E120,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J120=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J120=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J120=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J120=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J120=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J120=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J120=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN120=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN120=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG120*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D120-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU120*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D120-2020)","v":199497798.34905887},{"$f":"-PMT(AV120,'LCOGH2 Calc'!$U$6,'H2 Transport'!B120)","v":15959823.867924709},{"$f":"AW120/'LCOGH2 Calc'!$W$7","v":0.40338707003606533},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30813337.229385875,1098894.915,14294.567999999999,21359.782174461074,43235862.994560339,0.98351394190616914,null,"USD",1.3412816691505216,null,1.3869010119422345]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H121*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D121-2020)","v":4.9941317397709392E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J121=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E121,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J121=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E121,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J121=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J121=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J121=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J121=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J121=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J121=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J121=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN121=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN121=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG121*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D121-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU121*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D121-2020)","v":197502820.36556825},{"$f":"-PMT(AV121,'LCOGH2 Calc'!$U$6,'H2 Transport'!B121)","v":15800225.62924546},{"$f":"AW121/'LCOGH2 Calc'!$W$7","v":0.39935319933570462},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30736303.886312407,1098894.915,14294.567999999999,21786.977817950297,43159256.847130366,0.98177133267358419,null,"USD",1.3412816691505216,null,1.3811245320092889]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H122*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D122-2020)","v":4.981646410421512E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J122=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E122,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J122=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E122,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J122=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J122=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J122=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J122=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J122=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J122=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J122=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN122=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN122=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG122*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D122-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU122*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D122-2020)","v":195527792.16191256},{"$f":"-PMT(AV122,'LCOGH2 Calc'!$U$6,'H2 Transport'!B122)","v":15642223.372953005},{"$f":"AW122/'LCOGH2 Calc'!$W$7","v":0.39535966734234762},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30659463.126596626,1098894.915,14294.567999999999,22222.717374309301,43082851.826970942,0.9800332986121878,null,"USD",1.3412816691505216,null,1.3753929659545354]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H123*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D123-2020)","v":4.9691922943954581E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J123=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E123,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J123=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E123,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J123=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J123=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J123=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J123=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J123=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J123=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J123=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN123=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN123=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG123*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D123-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU123*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D123-2020)","v":193572514.24029344},{"$f":"-PMT(AV123,'LCOGH2 Calc'!$U$6,'H2 Transport'!B123)","v":15485801.139223475},{"$f":"AW123/'LCOGH2 Calc'!$W$7","v":0.39140607066892413},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30582814.468780138,1098894.915,14294.567999999999,22667.17172179549,43006647.623501934,0.97829983265701415,null,"USD",1.3412816691505216,null,1.3697059033259382]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H124*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D124-2020)","v":4.9567693136594704E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J124=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E124,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J124=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E124,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J124=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J124=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J124=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J124=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J124=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J124=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J124=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN124=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN124=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG124*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D124-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU124*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D124-2020)","v":191636789.0978905},{"$f":"-PMT(AV124,'LCOGH2 Calc'!$U$6,'H2 Transport'!B124)","v":15330943.127831239},{"$f":"AW124/'LCOGH2 Calc'!$W$7","v":0.38749200996223487},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30506357.432608195,1098894.915,14294.567999999999,23120.515156231399,42930643.930764429,0.97657092784821931,null,"USD",1.3412816691505216,null,1.3640629378104543]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H125*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D125-2020)","v":4.9443773903753221E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J125=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E125,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J125=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E125,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J125=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J125=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J125=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J125=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J125=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J125=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J125=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN125=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN125=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG125*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D125-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU125*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D125-2020)","v":189720421.20691159},{"$f":"-PMT(AV125,'LCOGH2 Calc'!$U$6,'H2 Transport'!B125)","v":15177633.696552929},{"$f":"AW125/'LCOGH2 Calc'!$W$7","v":0.38361708986261256},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30430091.539026678,1098894.915,14294.567999999999,23582.925459356029,42854840.447486036,0.97484657733256674,null,"USD",1.3412816691505216,null,1.3584636671951793]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H126*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D126-2020)","v":4.9320164468993836E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J126=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E126,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J126=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E126,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J126=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J126=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J126=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J126=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J126=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J126=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J126=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN126=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN126=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG126*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D126-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU126*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D126-2020)","v":187823216.99484244},{"$f":"-PMT(AV126,'LCOGH2 Calc'!$U$6,'H2 Transport'!B126)","v":15025857.359587396},{"$f":"AW126/'LCOGH2 Calc'!$W$7","v":0.3797809189639863},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30354016.310179103,1098894.915,14294.567999999999,24054.583968543149,42779236.877147645,0.97312677436494599,null,"USD",1.3412816691505216,null,1.3529076933289323]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",{"$f":"2050","v":2050},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},10,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H127*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D127-2020)","v":4.9196864057821352E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J127=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E127,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J127=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E127,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J127=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J127=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J127=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J127=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J127=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J127=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J127=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN127=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN127=0,0,'LCOGH Inputs'!$G$88)","v":1},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG127*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D127-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},10,10.25,12,null,224943630,7343100,19092060,251378790,{"$f":"AU127*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D127-2020)","v":185944984.82489404},{"$f":"-PMT(AV127,'LCOGH2 Calc'!$U$6,'H2 Transport'!B127)","v":14875598.785991523},{"$f":"AW127/'LCOGH2 Calc'!$W$7","v":0.37598310977434651},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,30278131.269403655,1098894.915,14294.567999999999,24535.675647914009,42703832.928051569,0.97141151230992229,null,"USD",1.3412816691505216,null,1.3473946220842687]
[]
[]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H131*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D131-2020)","v":8.0445444444444444E-2},"Compress",null,{"$f":"IF(J131=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E131,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J131=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E131,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J131=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J131=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,{"$f":"ROUNDUP(G131/Y131/AZ131,0)","v":144},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J131=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J131=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN131=0,0,V131)","v":4},null,{"$f":"IF(J131=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J131=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z131*Y131","v":252},{"$f":"IF(J131=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN131=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN131=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G131/Y131,0)","v":431},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG131*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D131-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F131","v":100},{"$f":"2*(AN131/AI131)+2*(AD131+W131)","v":12.5},{"$f":"IFERROR(ROUNDUP(AE131/(24*AZ131/3/AO131),0),0)","v":225},null,{"$f":"M131","v":0},{"$f":"Q131*(R131+S131)","v":117489600},{"$f":"(AP131*AJ131)+(AE131*AB131)","v":118966379},{"$f":"SUM(AR131:AT131)","v":236455979},{"$f":"AU131*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D131-2020)","v":236455979},{"$f":"-PMT(AV131,'LCOGH2 Calc'!$U$6,'H2 Transport'!B131)","v":18916478.32},{"$f":"AW131/'LCOGH2 Calc'!$W$7","v":0.47811697848629103},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O131*M131)+(T131*SUM(R131:S131))","v":40795},{"$f":"I131*(N131+W131)*G131*365","v":14145720.020177778},{"$f":"365*(AP131*AO131*AM131)","v":25127170.3125},{"$f":"365*(AP131*AN131*2*AK131)","v":2680231.5},{"$f":"365*(AP131*AN131*AL131*AH131)","v":2539768.5500000003},{"$f":"SUM(BA131:BE131)","v":44533685.382677779},{"$f":"BF131/(365*G131)","v":1.0130363412391501},null,{"$f":"$BI$6","v":"USD"},{"$f":"'LCOGH2 Calc'!AA102","v":1.3412816691505216},null,{"$f":"IF(BI131=\"USD\",BG131+AX131,BJ131*(BG131+AX131))","v":1.4911533197254412}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H132*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D132-2020)","v":8.0244330833333335E-2},"Compress",null,{"$f":"IF(J132=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E132,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J132=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E132,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J132=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J132=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,{"$f":"ROUNDUP(G132/Y132/AZ132,0)","v":144},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J132=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J132=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN132=0,0,V132)","v":4},null,{"$f":"IF(J132=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J132=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z132*Y132","v":252},{"$f":"IF(J132=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN132=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN132=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G132/Y132,0)","v":431},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG132*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D132-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F132","v":100},{"$f":"2*(AN132/AI132)+2*(AD132+W132)","v":12.5},{"$f":"IFERROR(ROUNDUP(AE132/(24*AZ132/3/AO132),0),0)","v":225},null,{"$f":"M132","v":0},{"$f":"Q132*(R132+S132)","v":117489600},{"$f":"(AP132*AJ132)+(AE132*AB132)","v":118966379},{"$f":"SUM(AR132:AT132)","v":236455979},{"$f":"AU132*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D132-2020)","v":234091419.21000001},{"$f":"-PMT(AV132,'LCOGH2 Calc'!$U$6,'H2 Transport'!B132)","v":18727313.536800001},{"$f":"AW132/'LCOGH2 Calc'!$W$7","v":0.47333580870142811},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O132*M132)+(T132*SUM(R132:S132))","v":40795},{"$f":"I132*(N132+W132)*G132*365","v":14110355.720127333},{"$f":"365*(AP132*AO132*AM132)","v":25127170.3125},{"$f":"365*(AP132*AN132*2*AK132)","v":2680231.5},{"$f":"365*(AP132*AN132*AL132*AH132)","v":2590563.9210000001},{"$f":"SUM(BA132:BE132)","v":44549116.453627333},{"$f":"BF132/(365*G132)","v":1.0133873617199796},null,"USD",{"$f":"'LCOGH2 Calc'!AA103","v":1.3412816691505216},null,{"$f":"IF(BI132=\"USD\",BG132+AX132,BJ132*(BG132+AX132))","v":1.4867231704214077}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H133*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D133-2020)","v":8.0043720006250013E-2},"Compress",null,{"$f":"IF(J133=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E133,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J133=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E133,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J133=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J133=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J133=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J133=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J133=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J133=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J133=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN133=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN133=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG133*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D133-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU133*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D133-2020)","v":231750505.01789999},{"$f":"-PMT(AV133,'LCOGH2 Calc'!$U$6,'H2 Transport'!B133)","v":18540040.401432},{"$f":"AW133/'LCOGH2 Calc'!$W$7","v":0.4686024506144138},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,14075079.830827018,25127170.3125,2680231.5,2642375.19942,44565651.842747018,1.0137635028354257,null,"USD",{"$f":"'LCOGH2 Calc'!AA104","v":1.3412816691505216},null,1.4823659534498395]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H134*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D134-2020)","v":7.9843610706234386E-2},"Compress",null,{"$f":"IF(J134=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E134,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J134=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E134,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J134=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J134=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J134=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J134=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J134=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J134=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J134=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN134=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN134=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG134*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D134-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU134*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D134-2020)","v":229432999.96772099},{"$f":"-PMT(AV134,'LCOGH2 Calc'!$U$6,'H2 Transport'!B134)","v":18354639.997417681},{"$f":"AW134/'LCOGH2 Calc'!$W$7","v":0.46391642610826972},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,14039892.131249949,25127170.3125,2680231.5,2695222.7034084001,44583311.647158347,1.0141652217476183,null,"USD",{"$f":"'LCOGH2 Calc'!AA105","v":1.3412816691505216},null,1.478081647855888]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H135*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D135-2020)","v":7.9644001679468807E-2},"Compress",null,{"$f":"IF(J135=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E135,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J135=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E135,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J135=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J135=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J135=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J135=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J135=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J135=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J135=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN135=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN135=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG135*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D135-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU135*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D135-2020)","v":227138669.96804377},{"$f":"-PMT(AV135,'LCOGH2 Calc'!$U$6,'H2 Transport'!B135)","v":18171093.597443502},{"$f":"AW135/'LCOGH2 Calc'!$W$7","v":0.45927726184718698},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,14004792.400921827,25127170.3125,2680231.5,2749127.1574765681,44602116.370898396,1.0145929848750561,null,"USD",{"$f":"'LCOGH2 Calc'!AA106","v":1.3412816691505216},null,1.4738702467222431]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H136*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D136-2020)","v":7.9444891675270135E-2},"Compress",null,{"$f":"IF(J136=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E136,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J136=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E136,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J136=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J136=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J136=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J136=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J136=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J136=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J136=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN136=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN136=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG136*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D136-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU136*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D136-2020)","v":224867283.26836333},{"$f":"-PMT(AV136,'LCOGH2 Calc'!$U$6,'H2 Transport'!B136)","v":17989382.661469068},{"$f":"AW136/'LCOGH2 Calc'!$W$7","v":0.45468448922871513},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13969780.419919522,25127170.3125,2680231.5,2804109.7006260995,44622086.933045618,1.0150472680774516,null,"USD",{"$f":"'LCOGH2 Calc'!AA107","v":1.3412816691505216},null,1.4697317573061668]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H137*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D137-2020)","v":7.9246279446081966E-2},"Compress",null,{"$f":"IF(J137=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E137,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J137=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E137,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J137=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J137=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J137=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J137=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J137=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J137=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J137=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN137=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN137=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG137*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D137-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU137*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D137-2020)","v":222618610.4356797},{"$f":"-PMT(AV137,'LCOGH2 Calc'!$U$6,'H2 Transport'!B137)","v":17809488.834854376},{"$f":"AW137/'LCOGH2 Calc'!$W$7","v":0.45013764433642789},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13934855.968869723,25127170.3125,2680231.5,2860191.8946386217,44643244.676008344,1.0155285568442729,null,"USD",{"$f":"'LCOGH2 Calc'!AA108","v":1.3412816691505216},null,1.4656662011807007]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H138*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D138-2020)","v":7.904816374746676E-2},"Compress",null,{"$f":"IF(J138=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E138,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J138=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E138,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J138=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J138=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J138=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J138=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J138=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J138=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J138=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN138=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN138=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG138*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D138-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU138*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D138-2020)","v":220392424.33132291},{"$f":"-PMT(AV138,'LCOGH2 Calc'!$U$6,'H2 Transport'!B138)","v":17631393.946505833},{"$f":"AW138/'LCOGH2 Calc'!$W$7","v":0.44563626789306365},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13900018.82894755,25127170.3125,2680231.5,2917395.7325313934,44665611.373978943,1.0160373464870576,null,"USD",{"$f":"'LCOGH2 Calc'!AA109","v":1.3412816691505216},null,1.4616736143801212]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H139*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D139-2020)","v":7.88505433380981E-2},"Compress",null,{"$f":"IF(J139=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E139,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J139=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E139,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J139=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J139=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J139=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J139=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J139=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J139=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J139=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN139=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN139=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG139*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D139-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU139*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D139-2020)","v":218188500.08800966},{"$f":"-PMT(AV139,'LCOGH2 Calc'!$U$6,'H2 Transport'!B139)","v":17455080.007040773},{"$f":"AW139/'LCOGH2 Calc'!$W$7","v":0.44117990521413297},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13865268.78187518,25127170.3125,2680231.5,2975743.6471820218,44689209.241557203,1.0165741423355732,null,"USD",{"$f":"'LCOGH2 Calc'!AA110","v":1.3412816691505216},null,1.4577540475497062]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H140*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D140-2020)","v":7.8653416979752866E-2},"Compress",null,{"$f":"IF(J140=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E140,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J140=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E140,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J140=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J140=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J140=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J140=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J140=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J140=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J140=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN140=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN140=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG140*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D140-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU140*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D140-2020)","v":216006615.08712956},{"$f":"-PMT(AV140,'LCOGH2 Calc'!$U$6,'H2 Transport'!B140)","v":17280529.206970364},{"$f":"AW140/'LCOGH2 Calc'!$W$7","v":0.43676810616199163},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13830605.609920496,25127170.3125,2680231.5,3035258.520125662,44714060.942546159,1.0171394599379024,null,"USD",{"$f":"'LCOGH2 Calc'!AA111","v":1.3412816691505216},null,1.4539075660998941]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H141*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D141-2020)","v":7.8456783437303473E-2},"Compress",null,{"$f":"IF(J141=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E141,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J141=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E141,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J141=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J141=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J141=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J141=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J141=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J141=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J141=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN141=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN141=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG141*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D141-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU141*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D141-2020)","v":213846548.93625826},{"$f":"-PMT(AV141,'LCOGH2 Calc'!$U$6,'H2 Transport'!B141)","v":17107723.914900661},{"$f":"AW141/'LCOGH2 Calc'!$W$7","v":0.43240042510037169},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13796029.095895693,25127170.3125,2680231.5,3095963.6905281753,44740189.598923869,1.0177338252645294,null,"USD",{"$f":"'LCOGH2 Calc'!AA112","v":1.3412816691505216},null,1.4501342503649011]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H142*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D142-2020)","v":7.8260641478710216E-2},"Compress",null,{"$f":"IF(J142=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E142,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J142=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E142,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J142=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J142=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J142=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J142=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J142=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J142=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J142=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN142=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN142=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG142*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D142-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU142*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D142-2020)","v":211708083.44689569},{"$f":"-PMT(AV142,'LCOGH2 Calc'!$U$6,'H2 Transport'!B142)","v":16936646.675751656},{"$f":"AW142/'LCOGH2 Calc'!$W$7","v":0.42807642084936803},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13761539.023155954,25127170.3125,2680231.5,3157882.9643387385,44767618.799994692,1.0183577749165091,null,"USD",{"$f":"'LCOGH2 Calc'!AA113","v":1.3412816691505216},null,1.4464341957658773]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H143*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D143-2020)","v":7.8064989875013452E-2},"Compress",null,{"$f":"IF(J143=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E143,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J143=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E143,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J143=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J143=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J143=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J143=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J143=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J143=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J143=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN143=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN143=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG143*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D143-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU143*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D143-2020)","v":209591002.61242673},{"$f":"-PMT(AV143,'LCOGH2 Calc'!$U$6,'H2 Transport'!B143)","v":16767280.208994139},{"$f":"AW143/'LCOGH2 Calc'!$W$7","v":0.42379565664087437},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13727135.175598064,25127170.3125,2680231.5,3221040.6236255136,44796372.611723579,1.0190118563378021,null,"USD",{"$f":"'LCOGH2 Calc'!AA114","v":1.3412816691505216},null,1.4428075129786766]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H144*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D144-2020)","v":7.7869827400325928E-2},"Compress",null,{"$f":"IF(J144=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E144,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J144=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E144,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J144=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J144=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J144=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J144=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J144=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J144=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J144=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN144=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN144=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG144*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D144-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU144*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D144-2020)","v":207495092.58630243},{"$f":"-PMT(AV144,'LCOGH2 Calc'!$U$6,'H2 Transport'!B144)","v":16599607.406904195},{"$f":"AW144/'LCOGH2 Calc'!$W$7","v":0.41955770007446552},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13692817.337659072,25127170.3125,2680231.5,3285461.4360980242,44826475.5862571,1.0196966280318536,null,"USD",{"$f":"'LCOGH2 Calc'!AA115","v":1.3412816691505216},null,1.439254328106319]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H145*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D145-2020)","v":7.7675152831825106E-2},"Compress",null,{"$f":"IF(J145=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E145,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J145=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E145,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J145=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J145=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J145=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J145=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J145=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J145=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J145=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN145=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN145=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG145*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D145-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU145*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D145-2020)","v":205420141.66043943},{"$f":"-PMT(AV145,'LCOGH2 Calc'!$U$6,'H2 Transport'!B145)","v":16433611.332835155},{"$f":"AW145/'LCOGH2 Calc'!$W$7","v":0.41536212307372095},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13658585.294314923,25127170.3125,2680231.5,3351170.6648199847,44857952.771634907,1.0204126597825076,null,"USD",{"$f":"'LCOGH2 Calc'!AA116","v":1.3412816691505216},null,1.4357747828562286]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H146*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D146-2020)","v":7.7480964949745545E-2},"Compress",null,{"$f":"IF(J146=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E146,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J146=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E146,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J146=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J146=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J146=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J146=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J146=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J146=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J146=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN146=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN146=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG146*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D146-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU146*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D146-2020)","v":203365940.24383503},{"$f":"-PMT(AV146,'LCOGH2 Calc'!$U$6,'H2 Transport'!B146)","v":16269275.219506802},{"$f":"AW146/'LCOGH2 Calc'!$W$7","v":0.41120850184298369},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13624438.831079137,25127170.3125,2680231.5,3418194.0781163834,44890829.721695527,1.0211605328793403,null,"USD",{"$f":"'LCOGH2 Calc'!AA117","v":1.3412816691505216},null,1.4323690347223239]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H147*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D147-2020)","v":7.7287262537371185E-2},"Compress",null,{"$f":"IF(J147=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E147,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J147=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E147,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J147=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J147=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J147=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J147=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J147=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J147=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J147=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN147=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN147=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG147*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D147-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU147*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D147-2020)","v":201332280.84139666},{"$f":"-PMT(AV147,'LCOGH2 Calc'!$U$6,'H2 Transport'!B147)","v":16106582.467311732},{"$f":"AW147/'LCOGH2 Calc'!$W$7","v":0.40709641682455383},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13590377.734001439,25127170.3125,2680231.5,3486557.9596787118,44925132.506180152,1.0219408403474965,null,"USD",{"$f":"'LCOGH2 Calc'!AA118","v":1.3412816691505216},null,1.4290372571720504]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H148*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D148-2020)","v":7.7094044381027765E-2},"Compress",null,{"$f":"IF(J148=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E148,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J148=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E148,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J148=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J148=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J148=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J148=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J148=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J148=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J148=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN148=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN148=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG148*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D148-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU148*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D148-2020)","v":199318958.03298271},{"$f":"-PMT(AV148,'LCOGH2 Calc'!$U$6,'H2 Transport'!B148)","v":15945516.642638616},{"$f":"AW148/'LCOGH2 Calc'!$W$7","v":0.40302545265630829},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13556401.789666438,25127170.3125,2680231.5,3556289.1188722863,44960887.721038722,1.0227541871821295,null,"USD",{"$f":"'LCOGH2 Calc'!AA119","v":1.3412816691505216},null,1.4257796398384377]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H149*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D149-2020)","v":7.6901309270075199E-2},"Compress",null,{"$f":"IF(J149=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E149,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J149=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E149,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J149=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J149=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J149=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J149=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J149=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J149=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J149=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN149=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN149=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG149*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D149-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU149*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D149-2020)","v":197325768.45265287},{"$f":"-PMT(AV149,'LCOGH2 Calc'!$U$6,'H2 Transport'!B149)","v":15786061.47621223},{"$f":"AW149/'LCOGH2 Calc'!$W$7","v":0.39899519812974521},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13522510.785192272,25127170.3125,2680231.5,3627414.9012497314,44998122.498942003,1.0236011905875262,null,"USD",{"$f":"'LCOGH2 Calc'!AA120","v":1.3412816691505216},null,1.4225963887172715]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H150*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D150-2020)","v":7.6709055996900019E-2},"Compress",null,{"$f":"IF(J150=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E150,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J150=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E150,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J150=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J150=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J150=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J150=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J150=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J150=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J150=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN150=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN150=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG150*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D150-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU150*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D150-2020)","v":195352510.76812631},{"$f":"-PMT(AV150,'LCOGH2 Calc'!$U$6,'H2 Transport'!B150)","v":15628200.861450106},{"$f":"AW150/'LCOGH2 Calc'!$W$7","v":0.39500524614844773},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13488704.508229291,25127170.3125,2680231.5,3699963.1992747257,45036864.520004019,1.0244824802210166,null,"USD",{"$f":"'LCOGH2 Calc'!AA121","v":1.3412816691505216},null,1.4194877263694643]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H151*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D151-2020)","v":7.6517283356907773E-2},"Compress",null,{"$f":"IF(J151=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E151,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J151=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E151,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J151=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J151=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J151=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J151=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J151=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J151=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J151=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN151=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN151=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG151*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D151-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU151*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D151-2020)","v":193398985.66044509},{"$f":"-PMT(AV151,'LCOGH2 Calc'!$U$6,'H2 Transport'!B151)","v":15471918.852835609},{"$f":"AW151/'LCOGH2 Calc'!$W$7","v":0.39105519368696334},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13454982.74695872,25127170.3125,2680231.5,3773962.4632602208,45077142.022718936,1.0253986984417622,null,"USD",{"$f":"'LCOGH2 Calc'!AA122","v":1.3412816691505216},null,1.4164538921287255]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H152*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D152-2020)","v":7.6325990148515516E-2},"Compress",null,{"$f":"IF(J152=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E152,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J152=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E152,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J152=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J152=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J152=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J152=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J152=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J152=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J152=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN152=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN152=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG152*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D152-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU152*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D152-2020)","v":191464995.80384061},{"$f":"-PMT(AV152,'LCOGH2 Calc'!$U$6,'H2 Transport'!B152)","v":15317199.66430725},{"$f":"AW152/'LCOGH2 Calc'!$W$7","v":0.38714464175009361},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13421345.290091325,25127170.3125,2680231.5,3849441.712525425,45118983.815116748,1.0263505005645226,null,"USD",{"$f":"'LCOGH2 Calc'!AA123","v":1.3412816691505216},null,1.4134951423146163]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H153*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D153-2020)","v":7.6135175173144221E-2},"Compress",null,{"$f":"IF(J153=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E153,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J153=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E153,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J153=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J153=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J153=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J153=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J153=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J153=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J153=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN153=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN153=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG153*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D153-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU153*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D153-2020)","v":189550345.84580219},{"$f":"-PMT(AV153,'LCOGH2 Calc'!$U$6,'H2 Transport'!B153)","v":15164027.667664176},{"$f":"AW153/'LCOGH2 Calc'!$W$7","v":0.38327319533259269},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13387791.926866096,25127170.3125,2680231.5,3926430.5467759338,45162419.286142036,1.0273385551184933,null,"USD",{"$f":"'LCOGH2 Calc'!AA124","v":1.3412816691505216},null,1.410611750451086]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H154*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D154-2020)","v":7.5944837235211365E-2},"Compress",null,{"$f":"IF(J154=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E154,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J154=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E154,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J154=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J154=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J154=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J154=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J154=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J154=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J154=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN154=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN154=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG154*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D154-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU154*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D154-2020)","v":187654842.38734418},{"$f":"-PMT(AV154,'LCOGH2 Calc'!$U$6,'H2 Transport'!B154)","v":15012387.390987534},{"$f":"AW154/'LCOGH2 Calc'!$W$7","v":0.37944046337926673},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13354322.44704893,25127170.3125,2680231.5,4004959.1577114514,45207478.417260386,1.0283635441113266,null,"USD",{"$f":"'LCOGH2 Calc'!AA125","v":1.3412816691505216},null,1.4078040074905933]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H155*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D155-2020)","v":7.5754975142123329E-2},"Compress",null,{"$f":"IF(J155=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E155,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J155=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E155,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J155=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J155=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J155=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J155=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J155=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J155=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J155=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN155=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN155=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG155*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D155-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU155*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D155-2020)","v":185778293.96347073},{"$f":"-PMT(AV155,'LCOGH2 Calc'!$U$6,'H2 Transport'!B155)","v":14862263.517077658},{"$f":"AW155/'LCOGH2 Calc'!$W$7","v":0.37564605874547408},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13320936.640931308,25127170.3125,2680231.5,4085058.3408656809,45254191.794296987,1.0294261632984305,null,"USD",{"$f":"'LCOGH2 Calc'!AA126","v":1.3412816691505216},null,1.4050722220439047]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H156*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D156-2020)","v":7.5565587704268036E-2},"Compress",null,{"$f":"IF(J156=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E156,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J156=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E156,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J156=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J156=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J156=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J156=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J156=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J156=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J156=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN156=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN156=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG156*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D156-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU156*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D156-2020)","v":183920511.02383602},{"$f":"-PMT(AV156,'LCOGH2 Calc'!$U$6,'H2 Transport'!B156)","v":14713640.881906882},{"$f":"AW156/'LCOGH2 Calc'!$W$7","v":0.37188959815801931},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13287634.299328983,25127170.3125,2680231.5,4166759.5076829945,45302590.619511977,1.0305271224576547,null,"USD",{"$f":"'LCOGH2 Calc'!AA127","v":1.3412816691505216},null,1.4024167206156739]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H157*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D157-2020)","v":7.5376673735007352E-2},"Compress",null,{"$f":"IF(J157=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E157,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J157=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E157,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J157=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J157=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J157=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J157=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J157=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J157=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J157=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN157=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN157=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG157*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D157-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU157*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D157-2020)","v":182081305.91359767},{"$f":"-PMT(AV157,'LCOGH2 Calc'!$U$6,'H2 Transport'!B157)","v":14566504.473087814},{"$f":"AW157/'LCOGH2 Calc'!$W$7","v":0.36817070217643916},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13254415.213580657,25127170.3125,2680231.5,4250094.6978366543,45352706.723917305,1.0316671456694702,null,"USD",{"$f":"'LCOGH2 Calc'!AA128","v":1.3412816691505216},null,1.3998378478459093]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H158*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D158-2020)","v":7.5188232050669851E-2},"Compress",null,{"$f":"IF(J158=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E158,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J158=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E158,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J158=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J158=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J158=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J158=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J158=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J158=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J158=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN158=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN158=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG158*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D158-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU158*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D158-2020)","v":180260492.8544617},{"$f":"-PMT(AV158,'LCOGH2 Calc'!$U$6,'H2 Transport'!B158)","v":14420839.428356936},{"$f":"AW158/'LCOGH2 Calc'!$W$7","v":0.36448899515467476},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13221279.175546708,25127170.3125,2680231.5,4335096.5917933872,45404572.579840094,1.0328469716027555,null,"USD",{"$f":"'LCOGH2 Calc'!AA129","v":1.3412816691505216},null,1.3973359667574303]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H159*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D159-2020)","v":7.5000261470543186E-2},"Compress",null,{"$f":"IF(J159=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E159,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J159=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E159,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J159=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J159=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J159=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J159=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J159=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J159=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J159=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN159=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN159=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG159*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D159-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU159*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D159-2020)","v":178457887.92591706},{"$f":"-PMT(AV159,'LCOGH2 Calc'!$U$6,'H2 Transport'!B159)","v":14276631.034073366},{"$f":"AW159/'LCOGH2 Calc'!$W$7","v":0.36084410520312798},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13188225.977607844,25127170.3125,2680231.5,4421798.5236292556,45458221.313737102,1.034067353806297,null,"USD",{"$f":"'LCOGH2 Calc'!AA130","v":1.3412816691505216},null,1.3949114590094249]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H160*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D160-2020)","v":7.4812760816866816E-2},"Compress",null,{"$f":"IF(J160=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E160,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J160=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E160,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J160=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J160=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,144,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J160=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J160=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},4,null,{"$f":"IF(J160=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J160=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},252,{"$f":"IF(J160=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN160=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN160=0,0,'LCOGH Inputs'!$G$88)","v":1},431,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG160*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D160-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},100,12.5,225,null,0,117489600,118966379,236455979,{"$f":"AU160*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D160-2020)","v":176673309.04665786},{"$f":"-PMT(AV160,'LCOGH2 Calc'!$U$6,'H2 Transport'!B160)","v":14133864.72373263},{"$f":"AW160/'LCOGH2 Calc'!$W$7","v":0.35723566415109664},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},40795,13155255.412663821,25127170.3125,2680231.5,4510234.4941018401,45513686.719265655,1.0353290610061203,null,"USD",{"$f":"'LCOGH2 Calc'!AA131","v":1.3412816691505216},null,1.3925647251572171]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2050,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},100,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H161*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D161-2020)","v":7.4625728914824663E-2},"Compress",null,{"$f":"IF(J161=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E161,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J161=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E161,'LCOGH Inputs'!$A$97:$A$99,0)))","v":0},{"$f":"IF(J161=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":0},{"$f":"IF(J161=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0},null,{"$f":"ROUNDUP(G161/Y161/AZ161,0)","v":144},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J161=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":4},{"$f":"IF(J161=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN161=0,0,V161)","v":4},null,{"$f":"IF(J161=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":280},{"$f":"IF(J161=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z161*Y161","v":252},{"$f":"IF(J161=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":212134},{"$f":"IF(AN161=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"IF(AN161=0,0,'LCOGH Inputs'!$G$88)","v":1},{"$f":"ROUNDUP(G161/Y161,0)","v":431},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG161*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D161-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F161","v":100},{"$f":"2*(AN161/AI161)+2*(AD161+W161)","v":12.5},{"$f":"IFERROR(ROUNDUP(AE161/(24*AZ161/3/AO161),0),0)","v":225},null,{"$f":"M161","v":0},{"$f":"Q161*(R161+S161)","v":117489600},{"$f":"(AP161*AJ161)+(AE161*AB161)","v":118966379},{"$f":"SUM(AR161:AT161)","v":236455979},{"$f":"AU161*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D161-2020)","v":174906575.95619133},{"$f":"-PMT(AV161,'LCOGH2 Calc'!$U$6,'H2 Transport'!B161)","v":13992526.076495307},{"$f":"AW161/'LCOGH2 Calc'!$W$7","v":0.35366330750958574},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O161*M161)+(T161*SUM(R161:S161))","v":40795},{"$f":"I161*(N161+W161)*G161*365","v":13122367.274132166},{"$f":"365*(AP161*AO161*AM161)","v":25127170.3125},{"$f":"365*(AP161*AN161*2*AK161)","v":2680231.5},{"$f":"365*(AP161*AN161*AL161*AH161)","v":4600439.1839838773},{"$f":"SUM(BA161:BE161)","v":45571003.27061604},{"$f":"BF161/(365*G161)","v":1.0366328774087714},null,"USD",{"$f":"'LCOGH2 Calc'!AA132","v":1.3412816691505216},null,{"$f":"IF(BI161=\"USD\",BG161+AX161,BJ161*(BG161+AX161))","v":1.3902961849183573}]
[]
[]
[]
[]
[]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Adelaide",{"$f":"TRANSPOSE(BL27:BL57)","v":1.9666965043379756},1.9586797559612927,1.950721309944365,1.9428206420861143,1.9349772333636117,1.9271905698821183,1.9194601428256575,1.9117854484081063,1.9041659878248107,1.8966012672047123,1.889090797562984,1.881634094754175,1.8742306794258528,1.8668800769727438,1.8595818174913687,1.8523354357351591,1.8451404710700654,1.8379964674306417,1.8309029732766047,1.8238595415498684,1.8168657296320438,1.8099210993024015,1.8030252166962997,1.796177652264062,1.7893779807303116,1.7826257810537558,1.7759206363874103,1.7692621340392729,1.7626498654334257,1.7560834260715832,1.7495624154950631]
[null,"Kitimat (British Columbia)",{"$f":"TRANSPOSE(BL97:BL127)","v":1.5331655043379753},1.5262325834612929,1.5193552553756149,1.512533002653786,1.5057653130298638,1.499051679349205,1.4923915995190762,1.4857845764597919,1.4792301180563674,1.4727277371106899,1.4662769512941964,1.4598772831010594,1.4535282598018697,1.4472294133978212,1.4409802805753831,1.4347804026614637,1.4286293255790541,1.4225265998033576,1.4164717803183886,1.410464426574048,1.4045041024436631,1.3985903761819918,1.3927228203836908,1.3869010119422345,1.3811245320092889,1.3753929659545354,1.3697059033259382,1.3640629378104543,1.3584636671951793,1.3529076933289323,1.3473946220842687]
[null,"Auckland",{"$f":"TRANSPOSE(BL131:BL161)","v":1.4911533197254412},1.4867231704214077,1.4823659534498395,1.478081647855888,1.4738702467222431,1.4697317573061668,1.4656662011807007,1.4616736143801212,1.4577540475497062,1.4539075660998941,1.4501342503649011,1.4464341957658773,1.4428075129786766,1.439254328106319,1.4357747828562286,1.4323690347223239,1.4290372571720504,1.4257796398384377,1.4225963887172715,1.4194877263694643,1.4164538921287255,1.4134951423146163,1.410611750451086,1.4078040074905933,1.4050722220439047,1.4024167206156739,1.3998378478459093,1.3973359667574303,1.3949114590094249,1.3925647251572171,1.3902961849183573]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H181*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D181-2020)","v":0.09},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J181=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E181,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J181=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E181,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J181=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J181=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G181/Y181/AZ181,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J181=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J181=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN181=0,0,V181)","v":0},null,{"$f":"IF(J181=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J181=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z181*Y181","v":4140},{"$f":"IF(J181=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN181=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN181=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"ROUNDUP(G181/Y181,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG181*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D181-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F181","v":0},{"$f":"2*(AN181/AI181)+2*(AD181+W181)","v":0},{"$f":"IFERROR(ROUNDUP(AE181/(24*AZ181/3/AO181),0),0)","v":0},null,{"$f":"M181","v":224943630},{"$f":"Q181*(R181+S181)","v":7343100},{"$f":"(AP181*AJ181)+(AE181*AB181)","v":17623440},{"$f":"SUM(AR181:AT181)","v":249910170},{"$f":"AU181*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D181-2020)","v":249910170},{"$f":"-PMT(AV181,'LCOGH2 Calc'!$U$6,'H2 Transport'!B181)","v":19992813.600000001},{"$f":"AW181/'LCOGH2 Calc'!$W$7","v":0.50532152275749953},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O181*M181)+(T181*SUM(R181:S181))","v":11287976.5},{"$f":"I181*(N181+W181)*G181*365","v":39564539.999999993},{"$f":"365*(AP181*AO181*AM181)","v":0},{"$f":"365*(AP181*AN181*2*AK181)","v":0},{"$f":"365*(AP181*AN181*AL181*AH181)","v":0},{"$f":"SUM(BA181:BE181)","v":50852516.499999993},{"$f":"BF181/(365*G181)","v":1.1567748506617288},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI181=\"USD\",BG181+AX181,BJ181*(BG181+AX181))","v":1.6620963734192284}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H182*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D182-2020)","v":8.9775000000000008E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J182=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E182,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J182=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E182,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J182=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J182=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J182=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J182=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN182=0,0,V182)","v":0},null,{"$f":"IF(J182=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J182=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z182*Y182","v":4140},{"$f":"IF(J182=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN182=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN182=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG182*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D182-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,{"$f":"IFERROR(ROUNDUP(AE182/(24*AZ182/3/AO182),0),0)","v":0},null,224943630,7343100,17623440,{"$f":"SUM(AR182:AT182)","v":249910170},{"$f":"AU182*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D182-2020)","v":247411068.30000001},{"$f":"-PMT(AV182,'LCOGH2 Calc'!$U$6,'H2 Transport'!B182)","v":19792885.464000002},{"$f":"AW182/'LCOGH2 Calc'!$W$7","v":0.50026830752992457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,39465628.650000006,{"$f":"365*(AP182*AO182*AM182)","v":0},{"$f":"365*(AP182*AN182*2*AK182)","v":0},{"$f":"365*(AP182*AN182*AL182*AH182)","v":0},{"$f":"SUM(BA182:BE182)","v":50753605.150000006},1.1545248506617289,null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI182=\"USD\",BG182+AX182,BJ182*(BG182+AX182))","v":1.6547931581916535}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H183*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D183-2020)","v":8.95505625E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J183=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E183,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J183=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E183,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J183=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J183=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J183=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J183=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J183=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J183=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J183=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN183=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN183=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG183*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D183-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU183*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D183-2020)","v":244936957.61699998},{"$f":"-PMT(AV183,'LCOGH2 Calc'!$U$6,'H2 Transport'!B183)","v":19594956.609359998},{"$f":"AW183/'LCOGH2 Calc'!$W$7","v":0.49526562445462524},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,39366964.578374997,0,0,0,50654941.078374997,1.1522804756617289,null,"USD",1.3412816691505216,null,1.6475461001163541]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H184*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D184-2020)","v":8.932668609375001E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J184=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E184,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J184=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E184,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J184=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J184=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J184=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J184=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J184=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J184=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J184=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN184=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN184=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG184*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D184-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU184*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D184-2020)","v":242487588.04082999},{"$f":"-PMT(AV184,'LCOGH2 Calc'!$U$6,'H2 Transport'!B184)","v":19399007.043266401},{"$f":"AW184/'LCOGH2 Calc'!$W$7","v":0.49031296821007903},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,39268547.166929066,0,0,0,50556523.666929066,1.150041711599229,null,"USD",1.3412816691505216,null,1.640354679809308]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H185*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D185-2020)","v":8.9103369378515637E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J185=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E185,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J185=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E185,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J185=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J185=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J185=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J185=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J185=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J185=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J185=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN185=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN185=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG185*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D185-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU185*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D185-2020)","v":240062712.1604217},{"$f":"-PMT(AV185,'LCOGH2 Calc'!$U$6,'H2 Transport'!B185)","v":19205016.972833738},{"$f":"AW185/'LCOGH2 Calc'!$W$7","v":0.48540983852797825},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,39170375.799011745,0,0,0,50458352.299011745,1.1478085444468853,null,"USD",1.3412816691505216,null,1.6332183829748637]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H186*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D186-2020)","v":8.8880610955069356E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J186=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E186,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J186=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E186,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J186=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J186=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J186=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J186=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J186=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J186=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J186=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN186=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN186=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG186*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D186-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU186*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D186-2020)","v":237662085.03881747},{"$f":"-PMT(AV186,'LCOGH2 Calc'!$U$6,'H2 Transport'!B186)","v":19012966.803105399},{"$f":"AW186/'LCOGH2 Calc'!$W$7","v":0.48055574014269847},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,39072449.859514222,0,0,0,50360426.359514222,1.1455809602124225,null,"USD",1.3412816691505216,null,1.626136700355121]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H187*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D187-2020)","v":8.8658409427681689E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J187=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E187,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J187=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E187,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J187=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J187=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J187=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J187=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J187=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J187=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J187=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN187=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN187=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG187*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D187-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU187*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D187-2020)","v":235285464.18842927},{"$f":"-PMT(AV187,'LCOGH2 Calc'!$U$6,'H2 Transport'!B187)","v":18822837.135074344},{"$f":"AW187/'LCOGH2 Calc'!$W$7","v":0.47575018274127145},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38974768.734865434,0,0,0,50262745.234865434,1.1433589449385457,null,"USD",1.3412816691505216,null,1.6191091276798173]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H188*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D188-2020)","v":8.8436763404112481E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J188=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E188,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J188=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E188,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J188=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J188=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J188=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J188=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J188=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J188=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J188=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN188=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN188=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG188*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D188-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU188*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D188-2020)","v":232932609.546545},{"$f":"-PMT(AV188,'LCOGH2 Calc'!$U$6,'H2 Transport'!B188)","v":18634608.763723601},{"$f":"AW188/'LCOGH2 Calc'!$W$7","v":0.47099268091385876},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38877331.813028269,0,0,0,50165308.313028269,1.1411424847028537,null,"USD",1.3412816691505216,null,1.6121351656167124]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H189*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D189-2020)","v":8.8215671495602208E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J189=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E189,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J189=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E189,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J189=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J189=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J189=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J189=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J189=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J189=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J189=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN189=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN189=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG189*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D189-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU189*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D189-2020)","v":230603283.45107952},{"$f":"-PMT(AV189,'LCOGH2 Calc'!$U$6,'H2 Transport'!B189)","v":18448262.676086362},{"$f":"AW189/'LCOGH2 Calc'!$W$7","v":0.46628275410472009},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38780138.483495705,0,0,0,50068114.983495705,1.138931565617751,null,"USD",1.3412816691505216,null,1.6052143197224711]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H190*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D190-2020)","v":8.7995132316863206E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J190=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E190,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J190=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E190,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J190=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J190=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J190=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J190=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J190=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J190=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J190=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN190=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN190=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG190*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D190-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU190*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D190-2020)","v":228297250.61656871},{"$f":"-PMT(AV190,'LCOGH2 Calc'!$U$6,'H2 Transport'!B190)","v":18263780.049325496},{"$f":"AW190/'LCOGH2 Calc'!$W$7","v":0.46161992656367284},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38683188.137286969,0,0,0,49971164.637286969,1.1367261738303611,null,"USD",1.3412816691505216,null,{"$f":"IF(BI190=\"USD\",BG190+AX190,BJ190*(BG190+AX190))","v":1.598346100394034}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H191*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D191-2020)","v":8.7775144486071044E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J191=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E191,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J191=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E191,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J191=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J191=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J191=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J191=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J191=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J191=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J191=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN191=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN191=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG191*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D191-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU191*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D191-2020)","v":226014278.11040303},{"$f":"-PMT(AV191,'LCOGH2 Calc'!$U$6,'H2 Transport'!B191)","v":18081142.248832244},{"$f":"AW191/'LCOGH2 Calc'!$W$7","v":0.45700372729803618},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38586480.166943751,0,0,0,49874456.666943751,1.1345262955224393,null,"USD",1.3412816691505216,null,{"$f":"IF(BI191=\"USD\",BG191+AX191,BJ191*(BG191+AX191))","v":1.5915300228204754}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H192*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D192-2020)","v":8.7555706624855872E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J192=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E192,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J192=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E192,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J192=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J192=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J192=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J192=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J192=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J192=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J192=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN192=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN192=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG192*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D192-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU192*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D192-2020)","v":223754135.329299},{"$f":"-PMT(AV192,'LCOGH2 Calc'!$U$6,'H2 Transport'!B192)","v":17900330.82634392},{"$f":"AW192/'LCOGH2 Calc'!$W$7","v":0.45243369002505579},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38490013.966526389,0,0,0,49777990.466526389,1.1323319169102877,null,"USD",1.3412816691505216,null,1.5847656069353435]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H193*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D193-2020)","v":8.7336817358293753E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J193=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E193,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J193=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E193,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J193=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J193=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J193=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J193=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J193=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J193=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J193=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN193=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN193=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG193*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D193-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU193*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D193-2020)","v":221516593.97600603},{"$f":"-PMT(AV193,'LCOGH2 Calc'!$U$6,'H2 Transport'!B193)","v":17721327.518080484},{"$f":"AW193/'LCOGH2 Calc'!$W$7","v":0.44790935312480529},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38393788.931610085,0,0,0,49681765.431610085,1.1301430242446664,null,"USD",1.3412816691505216,null,1.5780523773694717]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H194*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D194-2020)","v":8.7118475314898011E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J194=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E194,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J194=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E194,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J194=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J194=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J194=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J194=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J194=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J194=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J194=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN194=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN194=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG194*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D194-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU194*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D194-2020)","v":219301428.03624594},{"$f":"-PMT(AV194,'LCOGH2 Calc'!$U$6,'H2 Transport'!B194)","v":17544114.242899675},{"$f":"AW194/'LCOGH2 Calc'!$W$7","v":0.44343025959355714},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38297804.459281057,0,0,0,49585780.959281057,1.1279596038107091,null,"USD",1.3412816691505216,null,1.5713898634042662]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H195*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D195-2020)","v":8.6900679126610772E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J195=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E195,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J195=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E195,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J195=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J195=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J195=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J195=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J195=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J195=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J195=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN195=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN195=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG195*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D195-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU195*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D195-2020)","v":217108413.75588349},{"$f":"-PMT(AV195,'LCOGH2 Calc'!$U$6,'H2 Transport'!B195)","v":17368673.100470681},{"$f":"AW195/'LCOGH2 Calc'!$W$7","v":0.43899595699762162},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38202059.948132858,0,0,0,49490036.448132858,1.1257816419278366,null,"USD",1.3412816691505216,null,1.5647775989254582]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H196*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D196-2020)","v":8.6683427428794244E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J196=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E196,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J196=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E196,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J196=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J196=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J196=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J196=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J196=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J196=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J196=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN196=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN196=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG196*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D196-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU196*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D196-2020)","v":214937329.61832467},{"$f":"-PMT(AV196,'LCOGH2 Calc'!$U$6,'H2 Transport'!B196)","v":17194986.369465973},{"$f":"AW196/'LCOGH2 Calc'!$W$7","v":0.43460599742764539},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38106554.798262529,0,0,0,49394531.298262529,1.1236091249496716,null,"USD",1.3412816691505216,null,1.5582151223773169]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H197*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D197-2020)","v":8.6466718860222266E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J197=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E197,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J197=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E197,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J197=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J197=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J197=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J197=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J197=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J197=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J197=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN197=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN197=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG197*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D197-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU197*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D197-2020)","v":212787956.32214141},{"$f":"-PMT(AV197,'LCOGH2 Calc'!$U$6,'H2 Transport'!B197)","v":17023036.505771313},{"$f":"AW197/'LCOGH2 Calc'!$W$7","v":0.43025993745336893},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,38011288.411266871,0,0,0,49299264.911266871,1.1214420392639517,null,"USD",1.3412816691505216,null,1.5517019767173206]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H198*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D198-2020)","v":8.6250552063071723E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J198=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E198,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J198=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E198,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J198=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J198=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J198=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J198=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J198=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J198=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J198=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN198=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN198=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG198*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D198-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU198*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D198-2020)","v":210660076.75891998},{"$f":"-PMT(AV198,'LCOGH2 Calc'!$U$6,'H2 Transport'!B198)","v":16852806.140713599},{"$f":"AW198/'LCOGH2 Calc'!$W$7","v":0.42595733807883518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37916260.190238707,0,0,0,49204236.690238707,1.1192803712924462,null,"USD",1.3412816691505216,null,1.5452377093712815]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H199*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D199-2020)","v":8.6034925682914029E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J199=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E199,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J199=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E199,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J199=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J199=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J199=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J199=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J199=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J199=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J199=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN199=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN199=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG199*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D199-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU199*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D199-2020)","v":208553475.99133077},{"$f":"-PMT(AV199,'LCOGH2 Calc'!$U$6,'H2 Transport'!B199)","v":16684278.079306463},{"$f":"AW199/'LCOGH2 Calc'!$W$7","v":0.42169776469804687},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37821469.539763108,0,0,0,49109446.039763108,1.1171241074908693,null,"USD",1.3412816691505216,null,1.5388218721889162]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H200*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D200-2020)","v":8.5819838368706755E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J200=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E200,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J200=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E200,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J200=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J200=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J200=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J200=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J200=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J200=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J200=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN200=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN200=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG200*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D200-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU200*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D200-2020)","v":206467941.23141745},{"$f":"-PMT(AV200,'LCOGH2 Calc'!$U$6,'H2 Transport'!B200)","v":16517435.298513396},{"$f":"AW200/'LCOGH2 Calc'!$W$7","v":0.41748078705106634},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37726915.865913704,0,0,0,49014892.365913704,1.1149732343487966,null,"USD",1.3412816691505216,null,1.532454021399863]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H201*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D201-2020)","v":8.560528877278499E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J201=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E201,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J201=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E201,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J201=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J201=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J201=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J201=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J201=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J201=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J201=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN201=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN201=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG201*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D201-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU201*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D201-2020)","v":204403261.8191033},{"$f":"-PMT(AV201,'LCOGH2 Calc'!$U$6,'H2 Transport'!B201)","v":16352260.945528265},{"$f":"AW201/'LCOGH2 Calc'!$W$7","v":0.41330597918055573},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37632598.576248921,0,0,0,48920575.076248921,1.1128277383895788,null,"USD",1.3412816691505216,null,1.5261337175701346]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H202*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D202-2020)","v":8.5391275550853046E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J202=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E202,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J202=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E202,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J202=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J202=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J202=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J202=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J202=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J202=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J202=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN202=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN202=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG202*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D202-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU202*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D202-2020)","v":202359229.20091227},{"$f":"-PMT(AV202,'LCOGH2 Calc'!$U$6,'H2 Transport'!B202)","v":16188738.336072981},{"$f":"AW202/'LCOGH2 Calc'!$W$7","v":0.40917291938875017},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37538517.079808302,0,0,0,48826493.579808302,1.1106876061702593,null,"USD",1.3412816691505216,null,1.5198605255590094]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H203*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D203-2020)","v":8.5177797361975907E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J203=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E203,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J203=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E203,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J203=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J203=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J203=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J203=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J203=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J203=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J203=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN203=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN203=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG203*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D203-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU203*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D203-2020)","v":200335636.90890312},{"$f":"-PMT(AV203,'LCOGH2 Calc'!$U$6,'H2 Transport'!B203)","v":16026850.952712251},{"$f":"AW203/'LCOGH2 Calc'!$W$7","v":0.40508119019486266},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37444670.787108779,0,0,0,48732647.287108779,1.1085528242814879,null,"USD",1.3412816691505216,null,1.5136340144763505]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H204*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D204-2020)","v":8.4964852868570973E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J204=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E204,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J204=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E204,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J204=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J204=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J204=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J204=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J204=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J204=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J204=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN204=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN204=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG204*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D204-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU204*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D204-2020)","v":198332280.53981411},{"$f":"-PMT(AV204,'LCOGH2 Calc'!$U$6,'H2 Transport'!B204)","v":15866582.44318513},{"$f":"AW204/'LCOGH2 Calc'!$W$7","v":0.40103037829291405},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37351059.110141009,0,0,0,48639035.610141009,1.1064233793474385,null,"USD",1.3412816691505216,null,1.5074537576403526]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H205*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D205-2020)","v":8.4752440736399551E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J205=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E205,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J205=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E205,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J205=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J205=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J205=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J205=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J205=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J205=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J205=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN205=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN205=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG205*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D205-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU205*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D205-2020)","v":196348957.73441595},{"$f":"-PMT(AV205,'LCOGH2 Calc'!$U$6,'H2 Transport'!B205)","v":15707916.618753277},{"$f":"AW205/'LCOGH2 Calc'!$W$7","v":0.39702007450998489},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37257681.462365665,0,0,0,48545657.962365665,1.1042992580257245,null,"USD",1.3412816691505216,null,1.5013193325357093]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H206*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D206-2020)","v":8.454055963455856E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J206=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E206,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J206=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E206,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J206=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J206=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J206=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J206=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J206=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J206=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J206=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN206=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN206=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG206*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D206-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU206*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D206-2020)","v":194385468.15707177},{"$f":"-PMT(AV206,'LCOGH2 Calc'!$U$6,'H2 Transport'!B206)","v":15550837.452565743},{"$f":"AW206/'LCOGH2 Calc'!$W$7","v":0.39304987376488498},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37164537.258709751,0,0,0,48452513.758709751,1.1021804470073144,null,"USD",1.3412816691505216,null,1.4952303207721993]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H207*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D207-2020)","v":8.4329208235472145E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J207=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E207,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J207=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E207,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J207=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J207=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J207=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J207=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J207=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J207=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J207=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN207=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN207=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG207*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D207-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU207*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D207-2020)","v":192441613.47550106},{"$f":"-PMT(AV207,'LCOGH2 Calc'!$U$6,'H2 Transport'!B207)","v":15395329.078040086},{"$f":"AW207/'LCOGH2 Calc'!$W$7","v":0.38911937502723615},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,37071625.915562965,0,0,0,48359602.415562965,1.1000669330164503,null,"USD",1.3412816691505216,null,1.4891863080436865]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H208*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D208-2020)","v":8.411838521488349E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J208=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E208,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J208=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E208,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J208=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J208=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J208=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J208=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J208=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J208=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J208=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN208=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN208=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG208*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D208-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU208*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D208-2020)","v":190517197.34074605},{"$f":"-PMT(AV208,'LCOGH2 Calc'!$U$6,'H2 Transport'!B208)","v":15241375.787259683},{"$f":"AW208/'LCOGH2 Calc'!$W$7","v":0.38522818127696373},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,36978946.850774065,0,0,0,48266923.350774065,1.0979587028105637,null,"USD",1.3412816691505216,null,1.4831868840875275]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H209*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D209-2020)","v":8.3908089251846285E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J209=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E209,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J209=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E209,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J209=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J209=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J209=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J209=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J209=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J209=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J209=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN209=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN209=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG209*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D209-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU209*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D209-2020)","v":188612025.3673386},{"$f":"-PMT(AV209,'LCOGH2 Calc'!$U$6,'H2 Transport'!B209)","v":15088962.029387088},{"$f":"AW209/'LCOGH2 Calc'!$W$7","v":0.38137589946419415},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,36886499.483647138,0,0,0,48174475.983647138,1.0958557431801919,null,"USD",1.3412816691505216,null,1.4772316426443859]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H210*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D210-2020)","v":8.3698319028716661E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J210=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E210,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J210=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E210,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J210=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J210=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J210=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J210=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J210=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J210=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J210=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN210=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN210=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG210*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D210-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU210*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D210-2020)","v":186725905.11366516},{"$f":"-PMT(AV210,'LCOGH2 Calc'!$U$6,'H2 Transport'!B210)","v":14938072.409093214},{"$f":"AW210/'LCOGH2 Calc'!$W$7","v":0.37756214046955211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,36794283.234938018,0,0,0,48082259.734938018,1.0937580409488956,null,"USD",1.3412816691505216,null,1.4713201814184478]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Ras Laffan (Qatar)",{"$f":"2050","v":2050},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$64","v":0.09},{"$f":"H211*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D211-2020)","v":8.3489073231144878E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J211=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E211,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J211=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E211,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J211=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J211=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J211=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J211=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J211=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J211=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J211=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN211=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN211=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG211*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D211-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU211*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D211-2020)","v":184858646.06252855},{"$f":"-PMT(AV211,'LCOGH2 Calc'!$U$6,'H2 Transport'!B211)","v":14788691.685002284},{"$f":"AW211/'LCOGH2 Calc'!$W$7","v":0.37378651906485666},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,36702297.526850671,0,0,0,47990274.026850671,1.0916655829731776,null,"USD",1.3412816691505216,null,1.4654521020380342]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"$C$10","v":"Kitimat (British Columbia)"},2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H213*(1+'LCOGH Inputs'!$C$77)^('H2 Transport'!D213-2020)","v":5.3033499999999997E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J213=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E213,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J213=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E213,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J213=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J213=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G213/Y213/AZ213,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J213=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J213=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN213=0,0,V213)","v":0},null,{"$f":"IF(J213=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J213=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z213*Y213","v":4140},{"$f":"IF(J213=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN213=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN213=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"ROUNDUP(G213/Y213,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG213*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D213-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F213","v":0},{"$f":"2*(AN213/AI213)+2*(AD213+W213)","v":0},{"$f":"IFERROR(ROUNDUP(AE213/(24*AZ213/3/AO213),0),0)","v":0},null,{"$f":"M213","v":224943630},{"$f":"Q213*(R213+S213)","v":7343100},{"$f":"(AP213*AJ213)+(AE213*AB213)","v":17623440},{"$f":"SUM(AR213:AT213)","v":249910170},{"$f":"AU213*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D213-2020)","v":249910170},{"$f":"-PMT(AV213,'LCOGH2 Calc'!$U$6,'H2 Transport'!B213)","v":19992813.600000001},{"$f":"AW213/'LCOGH2 Calc'!$W$7","v":0.50532152275749953},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O213*M213)+(T213*SUM(R213:S213))","v":11287976.5},{"$f":"I213*(N213+W213)*G213*365","v":23313844.801000003},{"$f":"365*(AP213*AO213*AM213)","v":0},{"$f":"365*(AP213*AN213*2*AK213)","v":0},{"$f":"365*(AP213*AN213*AL213*AH213)","v":0},{"$f":"SUM(BA213:BE213)","v":34601821.300999999},{"$f":"BF213/(365*G213)","v":0.78710985066172889},null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI213=\"USD\",BG213+AX213,BJ213*(BG213+AX213))","v":1.2924313734192285}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},{"$f":"$C$10","v":"Kitimat (British Columbia)"},2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H214*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D214-2020)","v":5.2900916249999999E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J214=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E214,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J214=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E214,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J214=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J214=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J214=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J214=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN214=0,0,V214)","v":0},null,{"$f":"IF(J214=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J214=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z214*Y214","v":4140},{"$f":"IF(J214=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN214=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN214=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG214*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D214-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,{"$f":"IFERROR(ROUNDUP(AE214/(24*AZ214/3/AO214),0),0)","v":0},null,224943630,7343100,17623440,{"$f":"SUM(AR214:AT214)","v":249910170},{"$f":"AU214*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D214-2020)","v":247411068.30000001},{"$f":"-PMT(AV214,'LCOGH2 Calc'!$U$6,'H2 Transport'!B214)","v":19792885.464000002},{"$f":"AW214/'LCOGH2 Calc'!$W$7","v":0.50026830752992457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,23255560.188997496,{"$f":"365*(AP214*AO214*AM214)","v":0},{"$f":"365*(AP214*AN214*2*AK214)","v":0},{"$f":"365*(AP214*AN214*AL214*AH214)","v":0},{"$f":"SUM(BA214:BE214)","v":34543536.688997492},0.78578401316172874,null,{"$f":"$BI$6","v":"USD"},{"$f":"$BJ$6","v":1.3412816691505216},null,{"$f":"IF(BI214=\"USD\",BG214+AX214,BJ214*(BG214+AX214))","v":1.2860523206916534}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H215*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D215-2020)","v":5.2768663959375003E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J215=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E215,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J215=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E215,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J215=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J215=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J215=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J215=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J215=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J215=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J215=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN215=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN215=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG215*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D215-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU215*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D215-2020)","v":244936957.61699998},{"$f":"-PMT(AV215,'LCOGH2 Calc'!$U$6,'H2 Transport'!B215)","v":19594956.609359998},{"$f":"AW215/'LCOGH2 Calc'!$W$7","v":0.49526562445462524},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,23197421.288525008,0,0,0,34485397.788525008,0.78446149025547895,null,"USD",1.3412816691505216,null,1.2797271147101041]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H216*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D216-2020)","v":5.2636742299476569E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J216=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E216,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J216=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E216,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J216=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J216=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J216=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J216=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J216=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J216=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J216=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN216=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN216=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG216*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D216-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU216*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D216-2020)","v":242487588.04082999},{"$f":"-PMT(AV216,'LCOGH2 Calc'!$U$6,'H2 Transport'!B216)","v":19399007.043266401},{"$f":"AW216/'LCOGH2 Calc'!$W$7","v":0.49031296821007903},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,23139427.735303696,0,0,0,34427404.2353037,0.78314227365649469,null,"USD",1.3412816691505216,null,1.2734552418665737]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H217*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D217-2020)","v":5.2505150443727881E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J217=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E217,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J217=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E217,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J217=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J217=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J217=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J217=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J217=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J217=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J217=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN217=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN217=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG217*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D217-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU217*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D217-2020)","v":240062712.1604217},{"$f":"-PMT(AV217,'LCOGH2 Calc'!$U$6,'H2 Transport'!B217)","v":19205016.972833738},{"$f":"AW217/'LCOGH2 Calc'!$W$7","v":0.48540983852797825},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,23081579.165965438,0,0,0,34369555.665965438,0.78182635509900766,null,"USD",1.3412816691505216,null,1.267236193626986]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H218*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D218-2020)","v":5.2373887567618564E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J218=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E218,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J218=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E218,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J218=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J218=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J218=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J218=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J218=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J218=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J218=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN218=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN218=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG218*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D218-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU218*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D218-2020)","v":237662085.03881747},{"$f":"-PMT(AV218,'LCOGH2 Calc'!$U$6,'H2 Transport'!B218)","v":19012966.803105399},{"$f":"AW218/'LCOGH2 Calc'!$W$7","v":0.48055574014269847},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,23023875.218050525,0,0,0,34311851.718050525,0.78051372633791449,null,"USD",1.3412816691505216,null,1.261069466480613]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H219*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D219-2020)","v":5.2242952848699516E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J219=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E219,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J219=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E219,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J219=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J219=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J219=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J219=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J219=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J219=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J219=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN219=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN219=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG219*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D219-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU219*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D219-2020)","v":235285464.18842927},{"$f":"-PMT(AV219,'LCOGH2 Calc'!$U$6,'H2 Transport'!B219)","v":18822837.135074344},{"$f":"AW219/'LCOGH2 Calc'!$W$7","v":0.47575018274127145},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22966315.530005403,0,0,0,34254292.030005403,0.7792043791487242,null,"USD",1.3412816691505216,null,1.2549545618899955]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H220*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D220-2020)","v":5.2112345466577774E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J220=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E220,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J220=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E220,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J220=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J220=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J220=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J220=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J220=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J220=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J220=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN220=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN220=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG220*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D220-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU220*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D220-2020)","v":232932609.546545},{"$f":"-PMT(AV220,'LCOGH2 Calc'!$U$6,'H2 Transport'!B220)","v":18634608.763723601},{"$f":"AW220/'LCOGH2 Calc'!$W$7","v":0.47099268091385876},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22908899.741180386,0,0,0,34196876.24118039,0.7778983053275067,null,"USD",1.3412816691505216,null,1.2488909862413655]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H221*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D221-2020)","v":5.1982064602911326E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J221=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E221,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J221=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E221,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J221=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J221=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J221=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J221=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J221=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J221=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J221=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN221=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN221=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG221*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D221-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU221*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D221-2020)","v":230603283.45107952},{"$f":"-PMT(AV221,'LCOGH2 Calc'!$U$6,'H2 Transport'!B221)","v":18448262.676086362},{"$f":"AW221/'LCOGH2 Calc'!$W$7","v":0.46628275410472009},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22851627.491827436,0,0,0,34139603.991827436,0.77659549669084216,null,"USD",1.3412816691505216,null,1.2428782507955622]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H222*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D222-2020)","v":5.1852109441404053E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J222=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E222,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J222=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E222,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J222=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J222=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J222=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J222=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J222=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J222=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J222=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN222=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN222=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG222*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D222-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU222*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D222-2020)","v":228297250.61656871},{"$f":"-PMT(AV222,'LCOGH2 Calc'!$U$6,'H2 Transport'!B222)","v":18263780.049325496},{"$f":"AW222/'LCOGH2 Calc'!$W$7","v":0.46161992656367284},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22794498.423097868,0,0,0,34082474.923097864,0.77529594507576927,null,"USD",1.3412816691505216,null,{"$f":"IF(BI222=\"USD\",BG222+AX222,BJ222*(BG222+AX222))","v":1.2369158716394422}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H223*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D223-2020)","v":5.1722479167800539E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J223=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E223,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J223=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E223,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J223=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J223=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J223=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J223=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J223=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J223=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J223=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN223=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN223=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG223*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D223-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU223*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D223-2020)","v":226014278.11040303},{"$f":"-PMT(AV223,'LCOGH2 Calc'!$U$6,'H2 Transport'!B223)","v":18081142.248832244},{"$f":"AW223/'LCOGH2 Calc'!$W$7","v":0.45700372729803618},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22737512.177040122,0,0,0,34025488.677040122,0.77399964233973428,null,"USD",1.3412816691505216,null,{"$f":"IF(BI223=\"USD\",BG223+AX223,BJ223*(BG223+AX223))","v":1.2310033696377705}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H224*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D224-2020)","v":5.1593172969881043E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J224=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E224,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J224=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E224,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J224=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J224=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J224=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J224=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J224=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J224=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J224=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN224=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN224=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG224*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D224-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU224*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D224-2020)","v":223754135.329299},{"$f":"-PMT(AV224,'LCOGH2 Calc'!$U$6,'H2 Transport'!B224)","v":17900330.82634392},{"$f":"AW224/'LCOGH2 Calc'!$W$7","v":0.45243369002505579},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22680668.396597523,0,0,0,33968644.89659752,0.77270658036053919,null,"USD",1.3412816691505216,null,1.2251402703855949]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H225*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D225-2020)","v":5.146419003745635E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J225=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E225,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J225=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E225,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J225=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J225=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J225=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J225=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J225=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J225=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J225=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN225=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN225=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG225*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D225-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU225*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D225-2020)","v":221516593.97600603},{"$f":"-PMT(AV225,'LCOGH2 Calc'!$U$6,'H2 Transport'!B225)","v":17721327.518080484},{"$f":"AW225/'LCOGH2 Calc'!$W$7","v":0.44790935312480529},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22623966.725606035,0,0,0,33911943.225606039,0.77141675103629248,null,"USD",1.3412816691505216,null,1.2193261041610977]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H226*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D226-2020)","v":5.133552956236271E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J226=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E226,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J226=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E226,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J226=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J226=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J226=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J226=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J226=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J226=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J226=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN226=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN226=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG226*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D226-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU226*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D226-2020)","v":219301428.03624594},{"$f":"-PMT(AV226,'LCOGH2 Calc'!$U$6,'H2 Transport'!B226)","v":17544114.242899675},{"$f":"AW226/'LCOGH2 Calc'!$W$7","v":0.44343025959355714},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22567406.808792021,0,0,0,33855383.308792025,0.77013014628535614,null,"USD",1.3412816691505216,null,1.2135604058789133]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H227*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D227-2020)","v":5.1207190738456802E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J227=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E227,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J227=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E227,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J227=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J227=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J227=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J227=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J227=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J227=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J227=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN227=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN227=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG227*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D227-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU227*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D227-2020)","v":217108413.75588349},{"$f":"-PMT(AV227,'LCOGH2 Calc'!$U$6,'H2 Transport'!B227)","v":17368673.100470681},{"$f":"AW227/'LCOGH2 Calc'!$W$7","v":0.43899595699762162},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22510988.291770037,0,0,0,33798964.791770041,0.76884675804629699,null,"USD",1.3412816691505216,null,1.2078427150439186]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H228*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D228-2020)","v":5.1079172761610663E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J228=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E228,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J228=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E228,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J228=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J228=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J228=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J228=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J228=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J228=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J228=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN228=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN228=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG228*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D228-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU228*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D228-2020)","v":214937329.61832467},{"$f":"-PMT(AV228,'LCOGH2 Calc'!$U$6,'H2 Transport'!B228)","v":17194986.369465973},{"$f":"AW228/'LCOGH2 Calc'!$W$7","v":0.43460599742764539},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22454710.821040615,0,0,0,33742687.321040615,0.76756657827783548,null,"USD",1.3412816691505216,null,1.2021725757054809]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H229*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D229-2020)","v":5.095147482970664E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J229=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E229,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J229=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E229,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J229=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J229=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J229=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J229=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J229=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J229=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J229=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN229=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN229=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG229*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D229-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU229*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D229-2020)","v":212787956.32214141},{"$f":"-PMT(AV229,'LCOGH2 Calc'!$U$6,'H2 Transport'!B229)","v":17023036.505771313},{"$f":"AW229/'LCOGH2 Calc'!$W$7","v":0.43025993745336893},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22398574.043988019,0,0,0,33686550.543988019,0.76628959895879534,null,"USD",1.3412816691505216,null,1.1965495364121643]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H230*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D230-2020)","v":5.0824096142632377E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J230=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E230,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J230=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E230,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J230=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J230=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J230=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J230=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J230=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J230=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J230=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN230=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN230=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG230*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D230-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU230*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D230-2020)","v":210660076.75891998},{"$f":"-PMT(AV230,'LCOGH2 Calc'!$U$6,'H2 Transport'!B230)","v":16852806.140713599},{"$f":"AW230/'LCOGH2 Calc'!$W$7","v":0.42595733807883518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22342577.60887805,0,0,0,33630554.108878046,0.76501581208805258,null,"USD",1.3412816691505216,null,1.1909731501668879]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H231*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D231-2020)","v":5.069703590227579E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J231=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E231,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J231=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E231,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J231=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J231=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J231=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J231=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J231=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J231=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J231=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN231=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN231=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG231*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D231-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU231*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D231-2020)","v":208553475.99133077},{"$f":"-PMT(AV231,'LCOGH2 Calc'!$U$6,'H2 Transport'!B231)","v":16684278.079306463},{"$f":"AW231/'LCOGH2 Calc'!$W$7","v":0.42169776469804687},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22286721.164855849,0,0,0,33574697.664855853,0.76374520968448689,null,"USD",1.3412816691505216,null,1.1854429743825339]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H232*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D232-2020)","v":5.0570293312520109E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J232=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E232,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J232=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E232,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J232=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J232=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J232=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J232=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J232=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J232=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J232=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN232=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN232=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG232*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D232-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU232*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D232-2020)","v":206467941.23141745},{"$f":"-PMT(AV232,'LCOGH2 Calc'!$U$6,'H2 Transport'!B232)","v":16517435.298513396},{"$f":"AW232/'LCOGH2 Calc'!$W$7","v":0.41748078705106634},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22231004.361943714,0,0,0,33518980.861943714,0.76247778378692999,null,"USD",1.3412816691505216,null,1.1799585708379963]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H233*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D233-2020)","v":5.0443867579238813E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J233=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E233,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J233=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E233,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J233=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J233=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J233=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J233=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J233=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J233=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J233=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN233=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN233=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG233*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D233-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU233*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D233-2020)","v":204403261.8191033},{"$f":"-PMT(AV233,'LCOGH2 Calc'!$U$6,'H2 Transport'!B233)","v":16352260.945528265},{"$f":"AW233/'LCOGH2 Calc'!$W$7","v":0.41330597918055573},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22175426.851038858,0,0,0,33463403.351038858,0.76121352645411711,null,"USD",1.3412816691505216,null,1.1745195056346729]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H234*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D234-2020)","v":5.0317757910290722E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J234=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E234,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J234=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E234,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J234=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J234=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J234=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J234=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J234=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J234=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J234=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN234=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN234=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG234*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D234-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU234*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D234-2020)","v":202359229.20091227},{"$f":"-PMT(AV234,'LCOGH2 Calc'!$U$6,'H2 Transport'!B234)","v":16188738.336072981},{"$f":"AW234/'LCOGH2 Calc'!$W$7","v":0.40917291938875017},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22119988.283911262,0,0,0,33407964.783911262,0.75995242976463606,null,"USD",1.3412816691505216,null,1.1691253491533862]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H235*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D235-2020)","v":5.0191963515514991E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J235=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E235,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J235=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E235,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J235=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J235=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J235=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J235=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J235=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J235=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J235=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN235=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN235=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG235*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D235-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU235*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D235-2020)","v":200335636.90890312},{"$f":"-PMT(AV235,'LCOGH2 Calc'!$U$6,'H2 Transport'!B235)","v":16026850.952712251},{"$f":"AW235/'LCOGH2 Calc'!$W$7","v":0.40508119019486266},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22064688.313201483,0,0,0,33352664.813201483,0.75869448581687882,null,"USD",1.3412816691505216,null,1.1637756760117415]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H236*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D236-2020)","v":5.0066483606726206E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J236=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E236,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J236=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E236,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J236=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J236=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J236=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J236=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J236=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J236=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J236=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN236=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN236=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG236*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D236-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU236*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D236-2020)","v":198332280.53981411},{"$f":"-PMT(AV236,'LCOGH2 Calc'!$U$6,'H2 Transport'!B236)","v":15866582.44318513},{"$f":"AW236/'LCOGH2 Calc'!$W$7","v":0.40103037829291405},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,22009526.592418484,0,0,0,33297503.092418484,0.75743968672899109,null,"USD",1.3412816691505216,null,1.1584700650219051]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H237*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D237-2020)","v":4.9941317397709392E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J237=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E237,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J237=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E237,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J237=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J237=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J237=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J237=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J237=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J237=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J237=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN237=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN237=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG237*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D237-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU237*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D237-2020)","v":196348957.73441595},{"$f":"-PMT(AV237,'LCOGH2 Calc'!$U$6,'H2 Transport'!B237)","v":15707916.618753277},{"$f":"AW237/'LCOGH2 Calc'!$W$7","v":0.39702007450998489},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21954502.775937434,0,0,0,33242479.275937434,0.75618802463882284,null,"USD",1.3412816691505216,null,1.1532080991488076]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H238*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D238-2020)","v":4.981646410421512E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J238=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E238,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J238=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E238,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J238=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J238=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J238=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J238=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J238=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J238=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J238=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN238=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN238=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG238*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D238-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU238*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D238-2020)","v":194385468.15707177},{"$f":"-PMT(AV238,'LCOGH2 Calc'!$U$6,'H2 Transport'!B238)","v":15550837.452565743},{"$f":"AW238/'LCOGH2 Calc'!$W$7","v":0.39304987376488498},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21899616.518997595,0,0,0,33187593.018997595,0.75493949170388019,null,"USD",1.3412816691505216,null,1.1479893654687652]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H239*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D239-2020)","v":4.9691922943954581E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J239=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E239,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J239=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E239,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J239=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J239=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J239=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J239=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J239=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J239=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J239=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN239=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN239=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG239*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D239-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU239*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D239-2020)","v":192441613.47550106},{"$f":"-PMT(AV239,'LCOGH2 Calc'!$U$6,'H2 Transport'!B239)","v":15395329.078040086},{"$f":"AW239/'LCOGH2 Calc'!$W$7","v":0.38911937502723615},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21844867.477700096,0,0,0,33132843.977700096,0.7536940801012747,null,"USD",1.3412816691505216,null,1.1428134551285107]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H240*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D240-2020)","v":4.9567693136594704E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J240=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E240,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J240=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E240,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J240=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J240=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J240=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J240=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J240=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J240=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J240=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN240=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN240=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG240*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D240-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU240*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D240-2020)","v":190517197.34074605},{"$f":"-PMT(AV240,'LCOGH2 Calc'!$U$6,'H2 Transport'!B240)","v":15241375.787259683},{"$f":"AW240/'LCOGH2 Calc'!$W$7","v":0.38522818127696373},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21790255.309005853,0,0,0,33078231.809005853,0.75245178202767593,null,"USD",1.3412816691505216,null,1.1376799633046397]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H241*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D241-2020)","v":4.9443773903753221E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J241=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E241,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J241=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E241,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J241=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J241=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J241=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J241=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J241=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J241=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J241=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN241=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN241=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG241*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D241-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU241*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D241-2020)","v":188612025.3673386},{"$f":"-PMT(AV241,'LCOGH2 Calc'!$U$6,'H2 Transport'!B241)","v":15088962.029387088},{"$f":"AW241/'LCOGH2 Calc'!$W$7","v":0.38137589946419415},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21735779.670733336,0,0,0,33023756.170733336,0.75121258969926108,null,"USD",1.3412816691505216,null,1.1325884891634552]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H242*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D242-2020)","v":4.9320164468993836E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J242=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E242,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J242=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E242,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J242=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J242=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J242=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J242=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J242=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J242=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J242=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN242=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN242=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG242*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D242-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU242*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D242-2020)","v":186725905.11366516},{"$f":"-PMT(AV242,'LCOGH2 Calc'!$U$6,'H2 Transport'!B242)","v":14938072.409093214},{"$f":"AW242/'LCOGH2 Calc'!$W$7","v":0.37756214046955211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21681440.221556507,0,0,0,32969416.721556507,0.74997649535166733,null,"USD",1.3412816691505216,null,1.1275386358212194]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Kitimat (British Columbia)",{"$f":"2050","v":2050},{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$63*'LCOGH Inputs'!$G$11","v":5.3033499999999997E-2},{"$f":"H243*(1+'LCOGH Inputs'!$C$74)^('H2 Transport'!D243-2020)","v":4.9196864057821352E-2},{"$f":"'H2 Production and Transport'!$J$89","v":0},null,{"$f":"IF(J243=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E243,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J243=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E243,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J243=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J243=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J243=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J243=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J243=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J243=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J243=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN243=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN243=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG243*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D243-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU243*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D243-2020)","v":184858646.06252855},{"$f":"-PMT(AV243,'LCOGH2 Calc'!$U$6,'H2 Transport'!B243)","v":14788691.685002284},{"$f":"AW243/'LCOGH2 Calc'!$W$7","v":0.37378651906485666},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,21627236.621002614,0,0,0,32915213.121002614,0.74874349123994244,null,"USD",1.3412816691505216,null,1.122530010304799]
[]
[]
[]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2020,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H247*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D247-2020)","v":8.0445444444444444E-2},"Liquify",null,{"$f":"IF(J247=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E247,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J247=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E247,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J247=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J247=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,{"$f":"ROUNDUP(G247/Y247/AZ247,0)","v":9},{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J247=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J247=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},{"$f":"IF(AN247=0,0,V247)","v":0},null,{"$f":"IF(J247=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J247=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},{"$f":"Z247*Y247","v":4140},{"$f":"IF(J247=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN247=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN247=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"ROUNDUP(G247/Y247,0)","v":27},null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG247*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D247-2020)","v":0.90957777777777771},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},{"$f":"F247","v":0},{"$f":"2*(AN247/AI247)+2*(AD247+W247)","v":0},{"$f":"IFERROR(ROUNDUP(AE247/(24*AZ247/3/AO247),0),0)","v":0},null,{"$f":"M247","v":224943630},{"$f":"Q247*(R247+S247)","v":7343100},{"$f":"(AP247*AJ247)+(AE247*AB247)","v":17623440},{"$f":"SUM(AR247:AT247)","v":249910170},{"$f":"AU247*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D247-2020)","v":249910170},{"$f":"-PMT(AV247,'LCOGH2 Calc'!$U$6,'H2 Transport'!B247)","v":19992813.600000001},{"$f":"AW247/'LCOGH2 Calc'!$W$7","v":0.50532152275749953},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},{"$f":"(O247*M247)+(T247*SUM(R247:S247))","v":11287976.5},{"$f":"I247*(N247+W247)*G247*365","v":35364300.050444447},{"$f":"365*(AP247*AO247*AM247)","v":0},{"$f":"365*(AP247*AN247*2*AK247)","v":0},{"$f":"365*(AP247*AN247*AL247*AH247)","v":0},{"$f":"SUM(BA247:BE247)","v":46652276.550444447},{"$f":"BF247/(365*G247)","v":1.0612292951061735},null,{"$f":"$BI$6","v":"USD"},{"$f":"'LCOGH2 Calc'!AA247","v":1.3412816691505216},null,{"$f":"IF(BI247=\"USD\",BG247+AX247,BJ247*(BG247+AX247))","v":1.5665508178636731}]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2021,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H248*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D248-2020)","v":8.0244330833333335E-2},"Liquify",null,{"$f":"IF(J248=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E248,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J248=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E248,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J248=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J248=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J248=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J248=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J248=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J248=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J248=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN248=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN248=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG248*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D248-2020)","v":0.92776933333333322},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU248*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D248-2020)","v":247411068.30000001},{"$f":"-PMT(AV248,'LCOGH2 Calc'!$U$6,'H2 Transport'!B248)","v":19792885.464000002},{"$f":"AW248/'LCOGH2 Calc'!$W$7","v":0.50026830752992457},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,35275889.300318331,0,0,0,46563865.800318331,1.0592181589950622,null,"USD",{"$f":"'LCOGH2 Calc'!AA248","v":1.3412816691505216},null,1.5594864665249868]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2022,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H249*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D249-2020)","v":8.0043720006250013E-2},"Liquify",null,{"$f":"IF(J249=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E249,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J249=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E249,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J249=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J249=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J249=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J249=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J249=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J249=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J249=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN249=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN249=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG249*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D249-2020)","v":0.9463247199999999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU249*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D249-2020)","v":244936957.61699998},{"$f":"-PMT(AV249,'LCOGH2 Calc'!$U$6,'H2 Transport'!B249)","v":19594956.609359998},{"$f":"AW249/'LCOGH2 Calc'!$W$7","v":0.49526562445462524},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,35187699.577067547,0,0,0,46475676.077067547,1.0572120507242291,null,"USD",{"$f":"'LCOGH2 Calc'!AA249","v":1.3412816691505216},null,1.5524776751788543]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2023,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H250*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D250-2020)","v":7.9843610706234386E-2},"Liquify",null,{"$f":"IF(J250=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E250,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J250=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E250,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J250=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J250=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J250=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J250=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J250=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J250=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J250=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN250=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN250=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG250*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D250-2020)","v":0.96525121439999984},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU250*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D250-2020)","v":242487588.04082999},{"$f":"-PMT(AV250,'LCOGH2 Calc'!$U$6,'H2 Transport'!B250)","v":19399007.043266401},{"$f":"AW250/'LCOGH2 Calc'!$W$7","v":0.49031296821007903},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,35099730.328124873,0,0,0,46387706.828124873,1.0552109577240727,null,"USD",{"$f":"'LCOGH2 Calc'!AA250","v":1.3412816691505216},null,1.5455239259341518]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2024,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H251*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D251-2020)","v":7.9644001679468807E-2},"Liquify",null,{"$f":"IF(J251=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E251,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J251=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E251,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J251=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J251=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J251=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J251=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J251=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J251=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J251=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN251=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN251=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG251*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D251-2020)","v":0.98455623868799991},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU251*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D251-2020)","v":240062712.1604217},{"$f":"-PMT(AV251,'LCOGH2 Calc'!$U$6,'H2 Transport'!B251)","v":19205016.972833738},{"$f":"AW251/'LCOGH2 Calc'!$W$7","v":0.48540983852797825},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,35011981.002304569,0,0,0,46299957.502304569,1.053214867456417,null,"USD",{"$f":"'LCOGH2 Calc'!AA251","v":1.3412816691505216},null,1.5386247059843954]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2025,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H252*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D252-2020)","v":7.9444891675270135E-2},"Liquify",null,{"$f":"IF(J252=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E252,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J252=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E252,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J252=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J252=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J252=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J252=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J252=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J252=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J252=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN252=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN252=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG252*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D252-2020)","v":1.0042473634617599},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU252*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D252-2020)","v":237662085.03881747},{"$f":"-PMT(AV252,'LCOGH2 Calc'!$U$6,'H2 Transport'!B252)","v":19012966.803105399},{"$f":"AW252/'LCOGH2 Calc'!$W$7","v":0.48055574014269847},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34924451.049798809,0,0,0,46212427.549798809,1.0512237674144305,null,"USD",{"$f":"'LCOGH2 Calc'!AA252","v":1.3412816691505216},null,1.531779507557129]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2026,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H253*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D253-2020)","v":7.9246279446081966E-2},"Liquify",null,{"$f":"IF(J253=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E253,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J253=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E253,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J253=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J253=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J253=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J253=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J253=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J253=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J253=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN253=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN253=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG253*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D253-2020)","v":1.0243323107309952},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU253*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D253-2020)","v":235285464.18842927},{"$f":"-PMT(AV253,'LCOGH2 Calc'!$U$6,'H2 Transport'!B253)","v":18822837.135074344},{"$f":"AW253/'LCOGH2 Calc'!$W$7","v":0.47575018274127145},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34837139.922174312,0,0,0,46125116.422174312,1.0492376451225487,null,"USD",{"$f":"'LCOGH2 Calc'!AA253","v":1.3412816691505216},null,1.52498782786382]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2027,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H254*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D254-2020)","v":7.904816374746676E-2},"Liquify",null,{"$f":"IF(J254=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E254,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J254=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E254,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J254=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J254=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J254=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J254=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J254=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J254=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J254=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN254=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN254=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG254*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D254-2020)","v":1.0448189569456148},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU254*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D254-2020)","v":232932609.546545},{"$f":"-PMT(AV254,'LCOGH2 Calc'!$U$6,'H2 Transport'!B254)","v":18634608.763723601},{"$f":"AW254/'LCOGH2 Calc'!$W$7","v":0.47099268091385876},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34750047.072368875,0,0,0,46038023.572368875,1.0472564881363966,null,"USD",{"$f":"'LCOGH2 Calc'!AA254","v":1.3412816691505216},null,1.5182491690502553]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2028,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H255*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D255-2020)","v":7.88505433380981E-2},"Liquify",null,{"$f":"IF(J255=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E255,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J255=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E255,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J255=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J255=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J255=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J255=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J255=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J255=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J255=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN255=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN255=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG255*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D255-2020)","v":1.0657153360845273},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU255*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D255-2020)","v":230603283.45107952},{"$f":"-PMT(AV255,'LCOGH2 Calc'!$U$6,'H2 Transport'!B255)","v":18448262.676086362},{"$f":"AW255/'LCOGH2 Calc'!$W$7","v":0.46628275410472009},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34663171.954687953,0,0,0,45951148.454687953,1.04528028404271,null,"USD",{"$f":"'LCOGH2 Calc'!AA255","v":1.3412816691505216},null,1.5115630381474301]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2029,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H256*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D256-2020)","v":7.8653416979752866E-2},"Liquify",null,{"$f":"IF(J256=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E256,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J256=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E256,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J256=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J256=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J256=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J256=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J256=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J256=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J256=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN256=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN256=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG256*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D256-2020)","v":1.0870296428062178},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU256*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D256-2020)","v":228297250.61656871},{"$f":"-PMT(AV256,'LCOGH2 Calc'!$U$6,'H2 Transport'!B256)","v":18263780.049325496},{"$f":"AW256/'LCOGH2 Calc'!$W$7","v":0.46161992656367284},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34576514.024801239,0,0,0,45864490.524801239,1.0433090204592577,null,"USD",{"$f":"'LCOGH2 Calc'!AA256","v":1.3412816691505216},null,1.5049289470229306]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2030,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H257*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D257-2020)","v":7.8456783437303473E-2},"Liquify",null,{"$f":"IF(J257=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E257,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J257=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E257,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J257=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J257=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J257=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J257=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J257=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J257=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J257=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN257=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN257=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG257*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D257-2020)","v":1.1087702356623421},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU257*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D257-2020)","v":226014278.11040303},{"$f":"-PMT(AV257,'LCOGH2 Calc'!$U$6,'H2 Transport'!B257)","v":18081142.248832244},{"$f":"AW257/'LCOGH2 Calc'!$W$7","v":0.45700372729803618},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34490072.739739224,0,0,0,45778049.239739224,1.0413426850347636,null,"USD",{"$f":"'LCOGH2 Calc'!AA257","v":1.3412816691505216},null,1.4983464123327996]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2031,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H258*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D258-2020)","v":7.8260641478710216E-2},"Liquify",null,{"$f":"IF(J258=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E258,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J258=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E258,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J258=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J258=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J258=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J258=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J258=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J258=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J258=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN258=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN258=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG258*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D258-2020)","v":1.1309456403755889},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU258*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D258-2020)","v":223754135.329299},{"$f":"-PMT(AV258,'LCOGH2 Calc'!$U$6,'H2 Transport'!B258)","v":17900330.82634392},{"$f":"AW258/'LCOGH2 Calc'!$W$7","v":0.45243369002505579},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34403847.557889886,0,0,0,45691824.057889886,1.0393812654488312,null,"USD",{"$f":"'LCOGH2 Calc'!AA258","v":1.3412816691505216},null,1.4918149554738871]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2032,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H259*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D259-2020)","v":7.8064989875013452E-2},"Liquify",null,{"$f":"IF(J259=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E259,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J259=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E259,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J259=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J259=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J259=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J259=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J259=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J259=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J259=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN259=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN259=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG259*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D259-2020)","v":1.1535645531831009},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU259*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D259-2020)","v":221516593.97600603},{"$f":"-PMT(AV259,'LCOGH2 Calc'!$U$6,'H2 Transport'!B259)","v":17721327.518080484},{"$f":"AW259/'LCOGH2 Calc'!$W$7","v":0.44790935312480529},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34317837.93899516,0,0,0,45605814.43899516,1.0374247494118634,null,"USD",{"$f":"'LCOGH2 Calc'!AA259","v":1.3412816691505216},null,1.4853341025366686]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2033,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H260*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D260-2020)","v":7.7869827400325928E-2},"Liquify",null,{"$f":"IF(J260=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E260,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J260=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E260,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J260=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J260=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J260=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J260=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J260=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J260=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J260=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN260=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN260=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG260*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D260-2020)","v":1.1766358442467628},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU260*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D260-2020)","v":219301428.03624594},{"$f":"-PMT(AV260,'LCOGH2 Calc'!$U$6,'H2 Transport'!B260)","v":17544114.242899675},{"$f":"AW260/'LCOGH2 Calc'!$W$7","v":0.44343025959355714},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34232043.344147682,0,0,0,45520019.844147682,1.0354731246649882,null,"USD",{"$f":"'LCOGH2 Calc'!AA260","v":1.3412816691505216},null,1.4789033842585453]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2034,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H261*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D261-2020)","v":7.7675152831825106E-2},"Liquify",null,{"$f":"IF(J261=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E261,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J261=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E261,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J261=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J261=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J261=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J261=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J261=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J261=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J261=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN261=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN261=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG261*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D261-2020)","v":1.2001685611316981},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU261*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D261-2020)","v":217108413.75588349},{"$f":"-PMT(AV261,'LCOGH2 Calc'!$U$6,'H2 Transport'!B261)","v":17368673.100470681},{"$f":"AW261/'LCOGH2 Calc'!$W$7","v":0.43899595699762162},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34146463.23578731,0,0,0,45434439.73578731,1.03352637897998,null,"USD",{"$f":"'LCOGH2 Calc'!AA261","v":0},null,1.4725223359776016]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2035,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H262*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D262-2020)","v":7.7480964949745545E-2},"Liquify",null,{"$f":"IF(J262=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E262,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J262=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E262,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J262=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J262=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J262=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J262=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J262=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J262=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J262=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN262=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN262=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG262*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D262-2020)","v":1.2241719323543319},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU262*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D262-2020)","v":214937329.61832467},{"$f":"-PMT(AV262,'LCOGH2 Calc'!$U$6,'H2 Transport'!B262)","v":17194986.369465973},{"$f":"AW262/'LCOGH2 Calc'!$W$7","v":0.43460599742764539},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,34061097.077697843,0,0,0,45349073.577697843,1.0315845001591843,null,"USD",{"$f":"'LCOGH2 Calc'!AA262","v":1.3412816691505216},null,1.4661904975868296]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2036,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H263*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D263-2020)","v":7.7287262537371185E-2},"Liquify",null,{"$f":"IF(J263=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E263,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J263=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E263,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J263=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J263=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J263=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J263=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J263=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J263=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J263=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN263=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN263=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG263*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D263-2020)","v":1.2486553710014185},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU263*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D263-2020)","v":212787956.32214141},{"$f":"-PMT(AV263,'LCOGH2 Calc'!$U$6,'H2 Transport'!B263)","v":17023036.505771313},{"$f":"AW263/'LCOGH2 Calc'!$W$7","v":0.43025993745336893},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33975944.335003592,0,0,0,45263920.835003592,1.0296474760354406,null,"USD",{"$f":"'LCOGH2 Calc'!AA263","v":1.3412816691505216},null,1.4599074134888095]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2037,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H264*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D264-2020)","v":7.7094044381027765E-2},"Liquify",null,{"$f":"IF(J264=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E264,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J264=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E264,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J264=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J264=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J264=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J264=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J264=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J264=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J264=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN264=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN264=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG264*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D264-2020)","v":1.2736284784214471},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU264*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D264-2020)","v":210660076.75891998},{"$f":"-PMT(AV264,'LCOGH2 Calc'!$U$6,'H2 Transport'!B264)","v":16852806.140713599},{"$f":"AW264/'LCOGH2 Calc'!$W$7","v":0.42595733807883518},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33891004.474166088,0,0,0,45178980.974166088,1.0277152944720065,null,"USD",{"$f":"'LCOGH2 Calc'!AA264","v":1.3412816691505216},null,1.4536726325508416]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2038,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H265*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D265-2020)","v":7.6901309270075199E-2},"Liquify",null,{"$f":"IF(J265=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E265,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J265=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E265,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J265=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J265=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J265=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J265=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J265=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J265=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J265=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN265=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN265=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG265*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D265-2020)","v":1.2991010479898759},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU265*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D265-2020)","v":208553475.99133077},{"$f":"-PMT(AV265,'LCOGH2 Calc'!$U$6,'H2 Transport'!B265)","v":16684278.079306463},{"$f":"AW265/'LCOGH2 Calc'!$W$7","v":0.42169776469804687},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33806276.96298068,0,0,0,45094253.46298068,1.025787943362481,null,"USD",{"$f":"'LCOGH2 Calc'!AA265","v":1.3412816691505216},null,1.4474857080605279]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2039,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H266*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D266-2020)","v":7.6709055996900019E-2},"Liquify",null,{"$f":"IF(J266=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E266,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J266=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E266,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J266=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J266=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J266=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J266=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J266=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J266=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J266=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN266=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN266=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG266*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D266-2020)","v":1.3250830689496733},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU266*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D266-2020)","v":206467941.23141745},{"$f":"-PMT(AV266,'LCOGH2 Calc'!$U$6,'H2 Transport'!B266)","v":16517435.298513396},{"$f":"AW266/'LCOGH2 Calc'!$W$7","v":0.41748078705106634},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33721761.270573236,0,0,0,45009737.770573236,1.0238654106307292,null,"USD",{"$f":"'LCOGH2 Calc'!AA266","v":1.3412816691505216},null,1.4413461976817956]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2040,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H267*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D267-2020)","v":7.6517283356907773E-2},"Liquify",null,{"$f":"IF(J267=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E267,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J267=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E267,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J267=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J267=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J267=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J267=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J267=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J267=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J267=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN267=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN267=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG267*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D267-2020)","v":1.351584730328667},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU267*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D267-2020)","v":204403261.8191033},{"$f":"-PMT(AV267,'LCOGH2 Calc'!$U$6,'H2 Transport'!B267)","v":16352260.945528265},{"$f":"AW267/'LCOGH2 Calc'!$W$7","v":0.41330597918055573},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33637456.867396802,0,0,0,44925433.367396802,1.0219476842308066,null,"USD",{"$f":"'LCOGH2 Calc'!AA267","v":1.3412816691505216},null,1.4352536634113624]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2041,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H268*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D268-2020)","v":7.6325990148515516E-2},"Liquify",null,{"$f":"IF(J268=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E268,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J268=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E268,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J268=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J268=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J268=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J268=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J268=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J268=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J268=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN268=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN268=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG268*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D268-2020)","v":1.3786164249352402},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU268*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D268-2020)","v":202359229.20091227},{"$f":"-PMT(AV268,'LCOGH2 Calc'!$U$6,'H2 Transport'!B268)","v":16188738.336072981},{"$f":"AW268/'LCOGH2 Calc'!$W$7","v":0.40917291938875017},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33553363.22522831,0,0,0,44841339.72522831,1.020034752146884,null,"USD",{"$f":"'LCOGH2 Calc'!AA268","v":1.3412816691505216},null,1.4292076715356341]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2042,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H269*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D269-2020)","v":7.6135175173144221E-2},"Liquify",null,{"$f":"IF(J269=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E269,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J269=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E269,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J269=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J269=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J269=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J269=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J269=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J269=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J269=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN269=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN269=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG269*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D269-2020)","v":1.406188753433945},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU269*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D269-2020)","v":200335636.90890312},{"$f":"-PMT(AV269,'LCOGH2 Calc'!$U$6,'H2 Transport'!B269)","v":16026850.952712251},{"$f":"AW269/'LCOGH2 Calc'!$W$7","v":0.40508119019486266},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33469479.817165237,0,0,0,44757456.317165241,1.0181266023931712,null,"USD",{"$f":"'LCOGH2 Calc'!AA269","v":1.3412816691505216},null,1.423207792588034]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2043,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H270*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D270-2020)","v":7.5944837235211365E-2},"Liquify",null,{"$f":"IF(J270=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E270,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J270=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E270,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J270=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J270=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J270=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J270=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J270=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J270=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J270=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN270=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN270=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG270*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D270-2020)","v":1.4343125285026237},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU270*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D270-2020)","v":198332280.53981411},{"$f":"-PMT(AV270,'LCOGH2 Calc'!$U$6,'H2 Transport'!B270)","v":15866582.44318513},{"$f":"AW270/'LCOGH2 Calc'!$W$7","v":0.40103037829291405},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33385806.117622331,0,0,0,44673782.617622331,1.0162232230138426,null,"USD",{"$f":"'LCOGH2 Calc'!AA270","v":1.3412816691505216},null,1.4172536013067567]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2044,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H271*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D271-2020)","v":7.5754975142123329E-2},"Liquify",null,{"$f":"IF(J271=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E271,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J271=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E271,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J271=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J271=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J271=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J271=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J271=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J271=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J271=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN271=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN271=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG271*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D271-2020)","v":1.4629987790726762},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU271*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D271-2020)","v":196348957.73441595},{"$f":"-PMT(AV271,'LCOGH2 Calc'!$U$6,'H2 Transport'!B271)","v":15707916.618753277},{"$f":"AW271/'LCOGH2 Calc'!$W$7","v":0.39702007450998489},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33302341.602328263,0,0,0,44590318.102328263,1.0143246020829622,null,"USD",{"$f":"'LCOGH2 Calc'!AA271","v":1.3412816691505216},null,1.4113446765929472]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2045,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H272*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D272-2020)","v":7.5565587704268036E-2},"Liquify",null,{"$f":"IF(J272=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E272,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J272=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E272,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J272=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J272=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J272=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J272=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J272=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J272=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J272=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN272=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN272=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG272*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D272-2020)","v":1.4922587546541297},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU272*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D272-2020)","v":194385468.15707177},{"$f":"-PMT(AV272,'LCOGH2 Calc'!$U$6,'H2 Transport'!B272)","v":15550837.452565743},{"$f":"AW272/'LCOGH2 Calc'!$W$7","v":0.39304987376488498},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33219085.74832245,0,0,0,44507062.24832245,1.0124307277044091,null,"USD",{"$f":"'LCOGH2 Calc'!AA272","v":1.3412816691505216},null,1.4054806014692942]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2046,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H273*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D273-2020)","v":7.5376673735007352E-2},"Liquify",null,{"$f":"IF(J273=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E273,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J273=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E273,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J273=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J273=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J273=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J273=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J273=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J273=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J273=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN273=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN273=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG273*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D273-2020)","v":1.5221039297472125},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU273*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D273-2020)","v":192441613.47550106},{"$f":"-PMT(AV273,'LCOGH2 Calc'!$U$6,'H2 Transport'!B273)","v":15395329.078040086},{"$f":"AW273/'LCOGH2 Calc'!$W$7","v":0.38911937502723615},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33136038.03395164,0,0,0,44424014.53395164,1.0105415880118025,null,"USD",{"$f":"'LCOGH2 Calc'!AA273","v":1.3412816691505216},null,1.3996609630390386]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2047,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H274*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D274-2020)","v":7.5188232050669851E-2},"Liquify",null,{"$f":"IF(J274=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E274,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J274=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E274,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J274=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J274=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J274=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J274=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J274=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J274=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J274=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN274=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN274=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG274*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D274-2020)","v":1.5525460083421565},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU274*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D274-2020)","v":190517197.34074605},{"$f":"-PMT(AV274,'LCOGH2 Calc'!$U$6,'H2 Transport'!B274)","v":15241375.787259683},{"$f":"AW274/'LCOGH2 Calc'!$W$7","v":0.38522818127696373},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,33053197.938866768,0,0,0,44341174.438866764,1.0086571711684273,null,"USD",{"$f":"'LCOGH2 Calc'!AA274","v":1.3412816691505216},null,1.3938853524453911]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2048,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H275*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D275-2020)","v":7.5000261470543186E-2},"Liquify",null,{"$f":"IF(J275=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E275,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J275=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E275,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J275=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J275=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J275=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J275=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J275=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J275=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J275=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN275=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN275=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG275*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D275-2020)","v":1.5835969285089999},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU275*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D275-2020)","v":188612025.3673386},{"$f":"-PMT(AV275,'LCOGH2 Calc'!$U$6,'H2 Transport'!B275)","v":15088962.029387088},{"$f":"AW275/'LCOGH2 Calc'!$W$7","v":0.38137589946419415},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32970564.944019608,0,0,0,44258541.444019608,1.0067774653671608,null,"USD",{"$f":"'LCOGH2 Calc'!AA275","v":1.3412816691505216},null,1.3881533648313549]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2049,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H276*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D276-2020)","v":7.4812760816866816E-2},"Liquify",null,{"$f":"IF(J276=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E276,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J276=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E276,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J276=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J276=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J276=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J276=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J276=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J276=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J276=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN276=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN276=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG276*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D276-2020)","v":1.6152688670791797},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU276*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D276-2020)","v":186725905.11366516},{"$f":"-PMT(AV276,'LCOGH2 Calc'!$U$6,'H2 Transport'!B276)","v":14938072.409093214},{"$f":"AW276/'LCOGH2 Calc'!$W$7","v":0.37756214046955211},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32888138.531659555,0,0,0,44176115.031659558,1.0049024588303972,null,"USD",{"$f":"'LCOGH2 Calc'!AA276","v":1.3412816691505216},null,1.3824645992999494]
[{"$f":"'LCOGH Plant Assumptions'!$A$6","v":1},{"$f":"'LCOGH Plant Assumptions'!$B$6","v":0.08},"Auckland",2050,{"$f":"'LCOGH Inputs'!$A$98","v":"Largest Efficient Scale"},0,{"$f":"'LCOGH Inputs'!$D$29","v":120440},{"$f":"'LCOGH Inputs'!$G$50*'LCOGH Inputs'!$G$9","v":8.0445444444444444E-2},{"$f":"H277*(1+'LCOGH Inputs'!$C$69)^('H2 Transport'!D277-2020)","v":7.4625728914824663E-2},"Liquify",null,{"$f":"IF(J277=\"Compress\",0,INDEX('LCOGH Inputs'!$C$97:$C$99,MATCH('H2 Transport'!E277,'LCOGH Inputs'!$A$97:$A$99,0)))","v":117000},{"$f":"IF(J277=\"Compress\",0,INDEX('LCOGH Inputs'!$B$97:$B$99,MATCH('H2 Transport'!E277,'LCOGH Inputs'!$A$97:$A$99,0)))","v":224943630},{"$f":"IF(J277=\"Compress\",0,'LCOGH Inputs'!$K$98)","v":10},{"$f":"IF(J277=\"Compress\",0,'LCOGH Inputs'!$K$99)","v":0.05},null,9,{"$f":"'LCOGH Inputs'!$C$85","v":407950},{"$f":"'LCOGH Inputs'!$C$86","v":407950},{"$f":"'LCOGH Inputs'!$C$87","v":0.05},{"$f":"IF(J277=\"Compress\",'LCOGH Inputs'!$C$88,'LCOGH Inputs'!$K$97)","v":1},{"$f":"IF(J277=\"Compress\",'LCOGH Inputs'!$C$89,'LCOGH Inputs'!$G$97)","v":4},0,null,{"$f":"IF(J277=\"Compress\",'LCOGH Inputs'!$G$85,'LCOGH Inputs'!$G$98)","v":4600},{"$f":"IF(J277=\"Compress\",'LCOGH Inputs'!$G$86,'LCOGH Inputs'!$G$99)","v":0.9},4140,{"$f":"IF(J277=\"Compress\",'LCOGH Inputs'!$G$87,'LCOGH Inputs'!$G$100)","v":652720},{"$f":"IF(AN277=0,0,'LCOGH Inputs'!$G$88)","v":0},{"$f":"IF(AN277=0,0,'LCOGH Inputs'!$G$88)","v":0},27,null,{"$f":"'LCOGH Inputs'!$G$89","v":0.90957777777777771},{"$f":"AG277*(1+'LCOGH Inputs'!$G$90)^('H2 Transport'!D277-2020)","v":1.6475742444207635},{"$f":"'LCOGH Inputs'!$K$88","v":80},{"$f":"'LCOGH Inputs'!$K$89","v":122385},{"$f":"'LCOGH Inputs'!$K$90","v":0.16317999999999999},{"$f":"'LCOGH Inputs'!$K$85","v":0.34},{"$f":"'LCOGH Inputs'!$K$86","v":24.477},0,0,0,null,224943630,7343100,17623440,249910170,{"$f":"AU277*(1+'LCOGH Inputs'!$B$99)^('H2 Transport'!D277-2020)","v":184858646.06252855},{"$f":"-PMT(AV277,'LCOGH2 Calc'!$U$6,'H2 Transport'!B277)","v":14788691.685002284},{"$f":"AW277/'LCOGH2 Calc'!$W$7","v":0.37378651906485666},null,{"$f":"'LCOGH Inputs'!$K$87","v":3},11287976.5,32805918.18533041,0,0,0,44093894.685330406,1.0030321398099755,null,"USD",{"$f":"'LCOGH2 Calc'!AA277","v":1.3412816691505216},null,1.3768186588748321]
[]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Australia",{"$f":"TRANSPOSE(BL181:BL211)","v":1.6620963734192284},1.6547931581916535,1.6475461001163541,1.640354679809308,1.6332183829748637,1.626136700355121,1.6191091276798173,1.6121351656167124,1.6052143197224711,1.598346100394034,1.5915300228204754,1.5847656069353435,1.5780523773694717,1.5713898634042662,1.5647775989254582,1.5582151223773169,1.5517019767173206,1.5452377093712815,1.5388218721889162,1.532454021399863,1.5261337175701346,1.5198605255590094,1.5136340144763505,1.5074537576403526,1.5013193325357093,1.4952303207721993,1.4891863080436865,1.4831868840875275,1.4772316426443859,1.4713201814184478,1.4654521020380342]
[null,"Canada",{"$f":"TRANSPOSE(BL213:BL243)","v":1.2924313734192285},1.2860523206916534,1.2797271147101041,1.2734552418665737,1.267236193626986,1.261069466480613,1.2549545618899955,1.2488909862413655,1.2428782507955622,1.2369158716394422,1.2310033696377705,1.2251402703855949,1.2193261041610977,1.2135604058789133,1.2078427150439186,1.2021725757054809,1.1965495364121643,1.1909731501668879,1.1854429743825339,1.1799585708379963,1.1745195056346729,1.1691253491533862,1.1637756760117415,1.1584700650219051,1.1532080991488076,1.1479893654687652,1.1428134551285107,1.1376799633046397,1.1325884891634552,1.1275386358212194,1.122530010304799]
[null,"New Zealand",{"$f":"TRANSPOSE(BL247:BL277)","v":1.5665508178636731},1.5594864665249868,1.5524776751788543,1.5455239259341518,1.5386247059843954,1.531779507557129,1.52498782786382,1.5182491690502553,1.5115630381474301,1.5049289470229306,1.4983464123327996,1.4918149554738871,1.4853341025366686,1.4789033842585453,1.4725223359776016,1.4661904975868296,1.4599074134888095,1.4536726325508416,1.4474857080605279,1.4413461976817956,1.4352536634113624,1.4292076715356341,1.423207792588034,1.4172536013067567,1.4113446765929472,1.4054806014692942,1.3996609630390386,1.3938853524453911,1.3881533648313549,1.3824645992999494,1.3768186588748321]

{"sheet":"Export Module","index":13,"n_rows":264,"n_cols":34,"rows_kept":264,"cut":false,"hidden":true,"merged":[]}
["H2 Export Cost Per Kilogram Calculations "]
[]
[]
["Destination","Outbound","Year","Nautical Miles to Destination","Ship Carrying Capacity","Voyage Days (one-way)","Retained H2 per Trip","Boil Off Laden Trip","Boil Off Return Trip","Total Boil Off per Trip","Delivered H2 per Trip","Trip Charter Cost","Broker / Ship Agent costs","Insurance Cost","Port Cost","Fuel Cost","Escalated Fuel Cost","Boil-Off Opportunity Cost","Total Trip Cost","Output Currency","Per kg Trip Cost"]
["[Text]","[Text]","[Year]","[Miles]","[kg of H2]","[Number]","[kg]","[Number]","[Number]","[Number]","[Number]","[$]","[$]","[$]","[$]","[$]","[$]","[$]","[$]","[Text]",{"$f":"'H2 Transport'!BL5","v":"[USD/kg]"}]
["Auckland",{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J107","v":2035},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D6/'LCOGH Inputs'!$G$107/24","v":5.299479166666667},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E6","v":453.12},{"$f":"E6-E6*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F6","v":119.54991722709019},{"$f":"G6-G6*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F6","v":4.7819966890835985},{"$f":"SUM(H6:I6)","v":124.33191391617379},{"$f":"E6-SUM(G6:H6)","v":10755.330082772909},{"$f":"'LCOGH Inputs'!$C$111*(2*F6+'LCOGH Inputs'!$G$116)","v":951927.08333333337},{"$f":"L6*'LCOGH Inputs'!$C$112","v":19038.541666666668},{"$f":"(F6+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":21578.645833333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F6*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":266330.625},{"$f":"P6*(1+'LCOGH Inputs'!$C$117)^(C6-2020)","v":229059.87912808597},{"$f":"J6*'LCOGH Inputs'!$C$118*1000","v":317046.38048624317},{"$f":"SUM(L6:O6)+SUM(Q6:R6)","v":1838650.5304476626},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T6=\"NZD\",(S6/K6/1000)*'LCOGH Inputs'!$E$9,(S6/K6/1000))","v":0.17095249669674728}]
["Auckland",{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J108","v":1515},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D7/'LCOGH Inputs'!$G$107/24","v":3.9453125},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E7","v":453.12},{"$f":"E7-E7*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F7","v":89.122074504884949},{"$f":"G7-G7*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F7","v":3.5648829801953639},92.686957485080313,10785.757925495114,{"$f":"'LCOGH Inputs'!$C$111*(2*F7+'LCOGH Inputs'!$G$116)","v":762343.75},{"$f":"L7*'LCOGH Inputs'!$C$112","v":15246.875},{"$f":"(F7+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":18057.8125},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F7*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":198275.625},{"$f":"P7*(1+'LCOGH Inputs'!$C$117)^(C7-2020)","v":170528.6078029731},{"$f":"J7*'LCOGH Inputs'!$C$118*1000","v":236351.74158695477},1502528.7868899279,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T7=\"NZD\",(S7/K7/1000)*'LCOGH Inputs'!$E$9,(S7/K7/1000))","v":0.13930674109960198}]
["Auckland",{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J109","v":8815},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D8/'LCOGH Inputs'!$G$107/24","v":22.955729166666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E8","v":453.12},{"$f":"E8-E8*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F8","v":508.82410167758098},{"$f":"G8-G8*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F8","v":20.352964067103187},529.17706574468411,10366.055898322418,{"$f":"'LCOGH Inputs'!$C$111*(2*F8+'LCOGH Inputs'!$G$116)","v":3423802.0833333335},{"$f":"L8*'LCOGH Inputs'!$C$112","v":68476.041666666672},{"$f":"(F8+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":67484.895833333343},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F8*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":1153663.125},{"$f":"P8*(1+'LCOGH Inputs'!$C$117)^(C8-2020)","v":992217.60909782699},{"$f":"J8*'LCOGH Inputs'!$C$118*1000","v":1349401.5176489444},6201382.1475801049,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T8=\"NZD\",(S8/K8/1000)*'LCOGH Inputs'!$E$9,(S8/K8/1000))","v":0.59823931188560342}]
["Auckland",{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J110","v":5060},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D9/'LCOGH Inputs'!$G$107/24","v":13.177083333333334},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E9","v":453.12},{"$f":"E9-E9*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F9","v":294.9316045861342},{"$f":"G9-G9*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F9","v":11.797264183445407},306.72886876957961,10579.948395413865,{"$f":"'LCOGH Inputs'!$C$111*(2*F9+'LCOGH Inputs'!$G$116)","v":2054791.6666666667},{"$f":"L9*'LCOGH Inputs'!$C$112","v":41095.833333333336},{"$f":"(F9+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":42060.416666666672},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F9*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":662227.5},{"$f":"P9*(1+'LCOGH Inputs'!$C$117)^(C9-2020)","v":569554.29404821375},{"$f":"J9*'LCOGH Inputs'!$C$118*1000","v":782158.6153624279},3789660.826077308,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T9=\"NZD\",(S9/K9/1000)*'LCOGH Inputs'!$E$9,(S9/K9/1000))","v":0.35819275146181506}]
["Auckland",{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D10/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E10","v":453.12},{"$f":"E10-E10*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F10","v":360.65463903851196},{"$f":"G10-G10*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F10","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F10+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L10*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F10+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F10*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P10*(1+'LCOGH Inputs'!$C$117)^(C10-2020)","v":698548.21123778936},{"$f":"J10*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4526880.3556345887,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T10=\"NZD\",(S10/K10/1000)*'LCOGH Inputs'!$E$9,(S10/K10/1000))","v":0.43054815739850399}]
["Auckland",{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!J114","v":5149},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D11/'LCOGH Inputs'!$G$107/24","v":13.408854166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E11","v":453.12},{"$f":"E11-E11*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F11","v":300.04982508090143},{"$f":"G11-G11*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F11","v":12.001993003236066},312.05181808413749,10574.830174919098,{"$f":"'LCOGH Inputs'!$C$111*(2*F11+'LCOGH Inputs'!$G$116)","v":2087239.5833333333},{"$f":"L11*'LCOGH Inputs'!$C$112","v":41744.791666666664},{"$f":"(F11+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":42663.020833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F11*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":673875.375},{"$f":"P11*(1+'LCOGH Inputs'!$C$117)^(C11-2020)","v":579572.14625578118},{"$f":"J11*'LCOGH Inputs'!$C$118*1000","v":795732.13611455064},3846951.6782036652,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T11=\"NZD\",(S11/K11/1000)*'LCOGH Inputs'!$E$9,(S11/K11/1000))","v":0.36378377851662247}]
[]
["Lyttleton",{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K107","v":1891},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D13/'LCOGH Inputs'!$G$107/24","v":4.924479166666667},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E13","v":453.12},{"$f":"E13-E13*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F13","v":111.13200261862585},{"$f":"G13-G13*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F13","v":4.4452801047450521},{"$f":"SUM(H13:I13)","v":115.5772827233709},{"$f":"E13-SUM(G13:H13)","v":10763.747997381373},{"$f":"'LCOGH Inputs'!$C$111*(2*F13+'LCOGH Inputs'!$G$116)","v":899427.08333333337},{"$f":"L13*'LCOGH Inputs'!$C$112","v":17988.541666666668},{"$f":"(F13+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":20603.645833333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F13*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":247484.62500000003},{"$f":"P13*(1+'LCOGH Inputs'!$C$117)^(C13-2020)","v":212851.21937651627},{"$f":"J13*'LCOGH Inputs'!$C$118*1000","v":294722.07094459579},{"$f":"SUM(L13:O13)+SUM(Q13:R13)","v":1745592.5611544456},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T13=\"NZD\",(S13/K13/1000)*('LCOGH Inputs'!$E$9),(S13/K13/1000))","v":0.16217330260603621}]
["Lyttleton",{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K108","v":1768},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D14/'LCOGH Inputs'!$G$107/24","v":4.604166666666667},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E14","v":453.12},{"$f":"E14-E14*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F14","v":103.93669434784169},{"$f":"G14-G14*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F14","v":4.1574677739136519},108.09416212175535,10770.943305652158,{"$f":"'LCOGH Inputs'!$C$111*(2*F14+'LCOGH Inputs'!$G$116)","v":854583.33333333337},{"$f":"L14*'LCOGH Inputs'!$C$112","v":17091.666666666668},{"$f":"(F14+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19770.833333333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F14*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":231387.00000000003},{"$f":"P14*(1+'LCOGH Inputs'!$C$117)^(C14-2020)","v":199006.32250538381},{"$f":"J14*'LCOGH Inputs'!$C$118*1000","v":275640.11341047607},1666092.2692491934,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T14=\"NZD\",(S14/K14/1000)*('LCOGH Inputs'!$E$9),(S14/K14/1000))","v":0.15468396982229915}]
["Lyttleton",{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K109","v":8585},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D15/'LCOGH Inputs'!$G$107/24","v":22.356770833333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E15","v":453.12},{"$f":"E15-E15*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F15","v":495.84287132541976},{"$f":"G15-G15*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F15","v":19.833714853016829},515.67658617843654,10379.037128674579,{"$f":"'LCOGH Inputs'!$C$111*(2*F15+'LCOGH Inputs'!$G$116)","v":3339947.9166666665},{"$f":"L15*'LCOGH Inputs'!$C$112","v":66798.958333333328},{"$f":"(F15+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":65927.604166666657},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F15*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":1123561.875},{"$f":"P15*(1+'LCOGH Inputs'!$C$117)^(C15-2020)","v":966328.77755018091},{"$f":"J15*'LCOGH Inputs'!$C$118*1000","v":1314975.294755013},6053978.5514718611,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T15=\"NZD\",(S15/K15/1000)*('LCOGH Inputs'!$E$9),(S15/K15/1000))","v":0.58328903504413654}]
["Lyttleton",{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K110","v":5143},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D16/'LCOGH Inputs'!$G$107/24","v":13.393229166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E16","v":453.12},{"$f":"E16-E16*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F16","v":299.70485115871816},{"$f":"G16-G16*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F16","v":11.988194046348724},311.69304520506688,10575.175148841281,{"$f":"'LCOGH Inputs'!$C$111*(2*F16+'LCOGH Inputs'!$G$116)","v":2085052.0833333333},{"$f":"L16*'LCOGH Inputs'!$C$112","v":41701.041666666664},{"$f":"(F16+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":42622.395833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F16*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":673090.125},{"$f":"P16*(1+'LCOGH Inputs'!$C$117)^(C16-2020)","v":578896.78543279914},{"$f":"J16*'LCOGH Inputs'!$C$118*1000","v":794817.26527292049},3843089.5715390532,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T16=\"NZD\",(S16/K16/1000)*('LCOGH Inputs'!$E$9),(S16/K16/1000))","v":0.36340670650359297}]
["Lyttleton",{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K111","v":6607},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D17/'LCOGH Inputs'!$G$107/24","v":17.205729166666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E17","v":453.12},{"$f":"E17-E17*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F17","v":383.5593820938775},{"$f":"G17-G17*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F17","v":15.342375283755075},398.90175737763258,10491.320617906122,{"$f":"'LCOGH Inputs'!$C$111*(2*F17+'LCOGH Inputs'!$G$116)","v":2618802.0833333335},{"$f":"L17*'LCOGH Inputs'!$C$112","v":52376.041666666672},{"$f":"(F17+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":52534.895833333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F17*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":864691.12500000012},{"$f":"P17*(1+'LCOGH Inputs'!$C$117)^(C17-2020)","v":743684.82624042465},{"$f":"J17*'LCOGH Inputs'!$C$118*1000","v":1017199.4813129631},4784597.3283867212,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T17=\"NZD\",(S17/K17/1000)*('LCOGH Inputs'!$E$9),(S17/K17/1000))","v":0.45605291294030059}]
["Lyttleton",{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!K114","v":6736},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D18/'LCOGH Inputs'!$G$107/24","v":17.541666666666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E18","v":453.12},{"$f":"E18-E18*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F18","v":390.9175666065421},{"$f":"G18-G18*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F18","v":15.636702664261691},406.55426927080379,10483.962433393457,{"$f":"'LCOGH Inputs'!$C$111*(2*F18+'LCOGH Inputs'!$G$116)","v":2665833.3333333335},{"$f":"L18*'LCOGH Inputs'!$C$112","v":53316.666666666672},{"$f":"(F18+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":53408.333333333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F18*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":881574.00000000012},{"$f":"P18*(1+'LCOGH Inputs'!$C$117)^(C18-2020)","v":758205.08393453923},{"$f":"J18*'LCOGH Inputs'!$C$118*1000","v":1036713.3866405495},4867476.8039084226,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T18=\"NZD\",(S18/K18/1000)*('LCOGH Inputs'!$E$9),(S18/K18/1000))","v":0.46427835227686087}]
[]
["Tokyo",{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L107","v":5771},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D20/'LCOGH Inputs'!$G$107/24","v":15.028645833333334},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E20","v":453.12},{"$f":"E20-E20*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F20","v":335.75364039746091},{"$f":"G20-G20*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F20","v":13.430145615898425},{"$f":"SUM(H20:I20)","v":349.18378601335934},{"$f":"E20-SUM(G20:H20)","v":10539.126359602538},{"$f":"'LCOGH Inputs'!$C$111*(2*F20+'LCOGH Inputs'!$G$116)","v":2314010.416666667},{"$f":"L20*'LCOGH Inputs'!$C$112","v":46280.208333333343},{"$f":"(F20+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":46874.479166666672},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F20*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":755279.625},{"$f":"P20*(1+'LCOGH Inputs'!$C$117)^(C20-2020)","v":649584.55157158931},{"$f":"J20*'LCOGH Inputs'!$C$118*1000","v":890418.6543340662},{"$f":"SUM(L20:O20)+SUM(Q20:R20)","v":4247168.3100723224},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T20=\"NZD\",(S20/K20/1000)*('LCOGH Inputs'!$E$9),(S20/K20/1000))","v":0.40299054828226721}]
["Tokyo",{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L108","v":4057},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D21/'LCOGH Inputs'!$G$107/24","v":10.565104166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E21","v":453.12},{"$f":"E21-E21*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F21","v":237.08649203708592},{"$f":"G21-G21*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F21","v":9.4834596814834526},246.56995171856937,10637.793507962913,{"$f":"'LCOGH Inputs'!$C$111*(2*F21+'LCOGH Inputs'!$G$116)","v":1689114.5833333333},{"$f":"L21*'LCOGH Inputs'!$C$112","v":33782.291666666664},{"$f":"(F21+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":35269.270833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F21*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":530959.875},{"$f":"P21*(1+'LCOGH Inputs'!$C$117)^(C21-2020)","v":456656.47647304414},{"$f":"J21*'LCOGH Inputs'!$C$118*1000","v":628753.37688235182},3143575.9991887296,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T21=\"NZD\",(S21/K21/1000)*('LCOGH Inputs'!$E$9),(S21/K21/1000))","v":0.2955101541344648}]
["Tokyo",{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L109","v":7888},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D22/'LCOGH Inputs'!$G$107/24","v":20.541666666666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E22","v":453.12},{"$f":"E22-E22*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F22","v":456.40890371436217},{"$f":"G22-G22*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F22","v":18.256356148574469},474.66525986293664,10418.471096285637,{"$f":"'LCOGH Inputs'!$C$111*(2*F22+'LCOGH Inputs'!$G$116)","v":3085833.3333333335},{"$f":"L22*'LCOGH Inputs'!$C$112","v":61716.666666666672},{"$f":"(F22+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":61208.333333333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F22*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":1032342.0000000001},{"$f":"P22*(1+'LCOGH Inputs'!$C$117)^(C22-2020)","v":887874.361947097},{"$f":"J22*'LCOGH Inputs'!$C$118*1000","v":1210396.4126504883},5607029.1079309192,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T22=\"NZD\",(S22/K22/1000)*('LCOGH Inputs'!$E$9),(S22/K22/1000))","v":0.53818156772829373}]
["Tokyo",{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L110","v":3772},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D23/'LCOGH Inputs'!$G$107/24","v":9.8229166666666661},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E23","v":453.12},{"$f":"E23-E23*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F23","v":220.5946830035391},{"$f":"G23-G23*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F23","v":8.8237873201415482},229.41847032368065,10654.28531699646,{"$f":"'LCOGH Inputs'!$C$111*(2*F23+'LCOGH Inputs'!$G$116)","v":1585208.3333333333},{"$f":"L23*'LCOGH Inputs'!$C$112","v":31704.166666666664},{"$f":"(F23+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":33339.583333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F23*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":493660.49999999994},{"$f":"P23*(1+'LCOGH Inputs'!$C$117)^(C23-2020)","v":424576.83738139569},{"$f":"J23*'LCOGH Inputs'!$C$118*1000","v":585017.09932538564},2959846.0200401144,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T23=\"NZD\",(S23/K23/1000)*('LCOGH Inputs'!$E$9),(S23/K23/1000))","v":0.27780803047562103}]
["Tokyo",{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L111","v":4687},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D24/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E24","v":453.12},{"$f":"E24-E24*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F24","v":273.45523273231993},{"$f":"G24-G24*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F24","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F24+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L24*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F24+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F24*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P24*(1+'LCOGH Inputs'!$C$117)^(C24-2020)","v":527569.36288616166},{"$f":"J24*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3549485.6609256072,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T24=\"NZD\",(S24/K24/1000)*('LCOGH Inputs'!$E$9),(S24/K24/1000))","v":0.33481213505233609}]
["Tokyo",{"$f":"'LCOGH Inputs'!I112","v":"Auckland"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L112","v":5794},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D25/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E25","v":453.12},{"$f":"E25-E25*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F25","v":337.07165942266693},{"$f":"G25-G25*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F25","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F25+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L25*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F25+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F25*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P25*(1+'LCOGH Inputs'!$C$117)^(C25-2020)","v":652173.43472635385},{"$f":"J25*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4261961.433848599,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T25=\"NZD\",(S25/K25/1000)*('LCOGH Inputs'!$E$9),(S25/K25/1000))","v":0.40444476651158184}]
["Tokyo",{"$f":"'LCOGH Inputs'!I113","v":"Lyttleton"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L113","v":6278},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D26/'LCOGH Inputs'!$G$107/24","v":16.348958333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E26","v":453.12},{"$f":"E26-E26*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F26","v":364.77073920538169},{"$f":"G26-G26*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F26","v":14.59082956821527},379.36156877359696,10510.109260794618,{"$f":"'LCOGH Inputs'!$C$111*(2*F26+'LCOGH Inputs'!$G$116)","v":2498854.1666666665},{"$f":"L26*'LCOGH Inputs'!$C$112","v":49977.083333333328},{"$f":"(F26+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":50307.291666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F26*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":821633.24999999988},{"$f":"P26*(1+'LCOGH Inputs'!$C$117)^(C26-2020)","v":706652.54111357417},{"$f":"J26*'LCOGH Inputs'!$C$118*1000","v":967372.0003726721},4573163.0831529126,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T26=\"NZD\",(S26/K26/1000)*('LCOGH Inputs'!$E$9),(S26/K26/1000))","v":0.43512041308761412}]
["Tokyo",{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!L114","v":1210},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D27/'LCOGH Inputs'!$G$107/24","v":3.1510416666666665},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E27","v":453.12},{"$f":"E27-E27*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F27","v":71.236554964683819},{"$f":"G27-G27*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F27","v":2.8494621985873891},74.086017163271208,10803.643445035315,{"$f":"'LCOGH Inputs'!$C$111*(2*F27+'LCOGH Inputs'!$G$116)","v":651145.83333333326},{"$f":"L27*'LCOGH Inputs'!$C$112","v":13022.916666666666},{"$f":"(F27+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":15992.708333333332},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F27*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":158358.75},{"$f":"P27*(1+'LCOGH Inputs'!$C$117)^(C27-2020)","v":136197.76596805113},{"$f":"J27*'LCOGH Inputs'!$C$118*1000","v":188919.34376634157},1305278.568067726,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T27=\"NZD\",(S27/K27/1000)*('LCOGH Inputs'!$E$9),(S27/K27/1000))","v":0.12081836786899433}]
[]
["Daipori",{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M107","v":6466},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D29/'LCOGH Inputs'!$G$107/24","v":16.838541666666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E29","v":453.12},{"$f":"E29-E29*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F29","v":375.51105261625344},{"$f":"G29-G29*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F29","v":15.020442104650158},{"$f":"SUM(H29:I29)","v":390.53149472090359},{"$f":"E29-SUM(G29:H29)","v":10499.368947383746},{"$f":"'LCOGH Inputs'!$C$111*(2*F29+'LCOGH Inputs'!$G$116)","v":2567395.8333333335},{"$f":"L29*'LCOGH Inputs'!$C$112","v":51347.916666666672},{"$f":"(F29+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":51580.208333333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F29*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":846237.75000000012},{"$f":"P29*(1+'LCOGH Inputs'!$C$117)^(C29-2020)","v":727813.84690034599},{"$f":"J29*'LCOGH Inputs'!$C$118*1000","v":995855.31153830409},{"$f":"SUM(L29:O29)+SUM(Q29:R29)","v":4693993.116771983},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T29=\"NZD\",(S29/K29/1000)*('LCOGH Inputs'!$E$9),(S29/K29/1000))","v":0.44707383275083801}]
["Daipori",{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M108","v":4753},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D30/'LCOGH Inputs'!$G$107/24","v":12.377604166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E30","v":453.12},{"$f":"E30-E30*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F30","v":277.25838321155788},{"$f":"G30-G30*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F30","v":11.090335328462288},288.34871854002017,10597.621616788441,{"$f":"'LCOGH Inputs'!$C$111*(2*F30+'LCOGH Inputs'!$G$116)","v":1942864.5833333333},{"$f":"L30*'LCOGH Inputs'!$C$112","v":38857.291666666664},{"$f":"(F30+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39981.770833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F30*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":622048.875},{"$f":"P30*(1+'LCOGH Inputs'!$C$117)^(C30-2020)","v":534998.33193896443},{"$f":"J30*'LCOGH Inputs'!$C$118*1000","v":735289.23227705143},3591991.2100493489,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T30=\"NZD\",(S30/K30/1000)*('LCOGH Inputs'!$E$9),(S30/K30/1000))","v":0.3389431459186108}]
["Daipori",{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M109","v":7527},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D31/'LCOGH Inputs'!$G$107/24","v":19.6015625},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E31","v":453.12},{"$f":"E31-E31*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F31","v":435.92831226362068},{"$f":"G31-G31*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F31","v":17.437132490544798},453.36544475416548,10438.951687736379,{"$f":"'LCOGH Inputs'!$C$111*(2*F31+'LCOGH Inputs'!$G$116)","v":2954218.75},{"$f":"L31*'LCOGH Inputs'!$C$112","v":59084.375},{"$f":"(F31+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":58764.0625},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F31*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":985096.125},{"$f":"P31*(1+'LCOGH Inputs'!$C$117)^(C31-2020)","v":847240.15243100887},{"$f":"J31*'LCOGH Inputs'!$C$118*1000","v":1156081.8841231219},5375389.2240541307,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T31=\"NZD\",(S31/K31/1000)*('LCOGH Inputs'!$E$9),(S31/K31/1000))","v":0.51493573156096772}]
["Daipori",{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M110","v":3411},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D32/'LCOGH Inputs'!$G$107/24","v":8.8828125},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E32","v":453.12},{"$f":"E32-E32*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F32","v":199.66984979739209},{"$f":"G32-G32*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F32","v":7.9867939918956949},207.65664378928778,10675.210150202607,{"$f":"'LCOGH Inputs'!$C$111*(2*F32+'LCOGH Inputs'!$G$116)","v":1453593.75},{"$f":"L32*'LCOGH Inputs'!$C$112","v":29071.875},{"$f":"(F32+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":30895.3125},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F32*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":446414.625},{"$f":"P32*(1+'LCOGH Inputs'!$C$117)^(C32-2020)","v":383942.62786530773},{"$f":"J32*'LCOGH Inputs'!$C$118*1000","v":529524.44166268373},2727028.0070279916,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T32=\"NZD\",(S32/K32/1000)*('LCOGH Inputs'!$E$9),(S32/K32/1000))","v":0.25545426915799263}]
["Daipori",{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M111","v":4440},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D33/'LCOGH Inputs'!$G$107/24","v":11.5625},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E33","v":453.12},{"$f":"E33-E33*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F33","v":259.2106115317838},{"$f":"G33-G33*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F33","v":10.368424461271331},269.57903599305513,10615.669388468215,{"$f":"'LCOGH Inputs'!$C$111*(2*F33+'LCOGH Inputs'!$G$116)","v":1828750},{"$f":"L33*'LCOGH Inputs'!$C$112","v":36575},{"$f":"(F33+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":37862.5},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F33*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":581085},{"$f":"P33*(1+'LCOGH Inputs'!$C$117)^(C33-2020)","v":499767.00900673302},{"$f":"J33*'LCOGH Inputs'!$C$118*1000","v":687426.54178229056},3390381.0507890237,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T33=\"NZD\",(S33/K33/1000)*('LCOGH Inputs'!$E$9),(S33/K33/1000))","v":0.3193751544741954}]
["Daipori",{"$f":"'LCOGH Inputs'!I112","v":"Auckland"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M112","v":6472},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D34/'LCOGH Inputs'!$G$107/24","v":16.854166666666668},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E34","v":453.12},{"$f":"E34-E34*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F34","v":375.85365525962334},{"$f":"G34-G34*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F34","v":15.034146210384961},390.8878014700083,10499.026344740376,{"$f":"'LCOGH Inputs'!$C$111*(2*F34+'LCOGH Inputs'!$G$116)","v":2569583.3333333335},{"$f":"L34*'LCOGH Inputs'!$C$112","v":51391.666666666672},{"$f":"(F34+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":51620.833333333336},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F34*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":847023.00000000012},{"$f":"P34*(1+'LCOGH Inputs'!$C$117)^(C34-2020)","v":728489.20772332803},{"$f":"J34*'LCOGH Inputs'!$C$118*1000","v":996763.89374852111},4697848.9348051827,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T34=\"NZD\",(S34/K34/1000)*('LCOGH Inputs'!$E$9),(S34/K34/1000))","v":0.44745567641695}]
["Daipori",{"$f":"'LCOGH Inputs'!I113","v":"Lyttleton"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M113","v":6956},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D35/'LCOGH Inputs'!$G$107/24","v":18.114583333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E35","v":453.12},{"$f":"E35-E35*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F35","v":403.45499756616482},{"$f":"G35-G35*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F35","v":16.138199902646591},419.59319746881141,10471.425002433834,{"$f":"'LCOGH Inputs'!$C$111*(2*F35+'LCOGH Inputs'!$G$116)","v":2746041.6666666665},{"$f":"L35*'LCOGH Inputs'!$C$112","v":54920.833333333328},{"$f":"(F35+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":54897.916666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F35*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":910366.49999999988},{"$f":"P35*(1+'LCOGH Inputs'!$C$117)^(C35-2020)","v":782968.31411054835},{"$f":"J35*'LCOGH Inputs'!$C$118*1000","v":1069962.653545469},5008791.3843226843,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T35=\"NZD\",(S35/K35/1000)*('LCOGH Inputs'!$E$9),(S35/K35/1000))","v":0.47832949031851058}]
["Daipori",{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'H2 Production and Transport'!$K$15","v":2035},{"$f":"'LCOGH Inputs'!M114","v":738},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D36/'LCOGH Inputs'!$G$107/24","v":1.921875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E36","v":453.12},{"$f":"E36-E36*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F36","v":43.50185762698311},{"$f":"G36-G36*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F36","v":1.7400743050793039},45.241931932062414,10831.378142373016,{"$f":"'LCOGH Inputs'!$C$111*(2*F36+'LCOGH Inputs'!$G$116)","v":479062.5},{"$f":"L36*'LCOGH Inputs'!$C$112","v":9581.25},{"$f":"(F36+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":12796.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F36*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":96585.75},{"$f":"P36*(1+'LCOGH Inputs'!$C$117)^(C36-2020)","v":83069.381226794809},{"$f":"J36*'LCOGH Inputs'!$C$118*1000","v":115366.92642675915},999876.93265355402,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T36=\"NZD\",(S36/K36/1000)*('LCOGH Inputs'!$E$9),(S36/K36/1000))","v":9.2312992816858105E-2}]
[]
[]
[null,"Dashboard Chart Inputs"]
["Ports","Landed cost to Auckland","Landed cost to Lyttleton",null,"Shipping cost to Auckland","Production Cost","Liquification/Compression Cost"]
[{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'Export Module'!B52+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$17","v":4.8730868840493962},{"$f":"'Export Module'!C52+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$17","v":4.864307689958685},null,{"$f":"'Export Module'!B52","v":0.17095249669674728},{"$f":"SUM('LCOGH2 Calc'!$F$383:$I$383)","v":2.8497989516174895},{"$f":"'H2 Transport'!D17","v":1.8523354357351591},null,{"$f":"SUM(E41:G41)","v":4.8730868840493962}]
[{"$f":"'H2 Production and Transport'!J82","v":0},{"$f":"'Export Module'!B53+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$18","v":4.8414411284522512},{"$f":"'Export Module'!C53+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$18","v":4.8568183571749479},null,{"$f":"'Export Module'!B53","v":0.13930674109960198},{"$f":"SUM('LCOGH2 Calc'!$F$383:$I$383)","v":2.8497989516174895},{"$f":"'H2 Transport'!D18","v":1.8523354357351591},null,{"$f":"SUM(E42:G42)","v":4.8414411284522512}]
[{"$f":"'H2 Production and Transport'!J83","v":0},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!B54+'H2 Transport'!$D$19","v":5.0814792798876365},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!C54+'H2 Transport'!$D$19","v":5.0665290030461705},null,{"$f":"'Export Module'!B54","v":0.59823931188560342},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998},{"$f":"'H2 Transport'!D19","v":1.9332399680020336},null,5.0814792798876365]
[{"$f":"B23","v":"Singapore"},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!B55+'H2 Transport'!$D$20","v":4.8414327194638487},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!C55+'H2 Transport'!$D$20","v":4.8466466745056263},null,{"$f":"'Export Module'!B55","v":0.35819275146181506},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998},{"$f":"'H2 Transport'!D20","v":1.9332399680020336},null,4.8414327194638487]
[{"$f":"'H2 Production and Transport'!J84","v":0},{"$f":"'Export Module'!B56+SUM('LCOGH2 Calc'!$F$384:$I$384)+'H2 Transport'!$D$21","v":4.5990113752743227},{"$f":"'Export Module'!C56+SUM('LCOGH2 Calc'!$F$384:$I$384)+'H2 Transport'!$D$21","v":4.6245161308161187},null,{"$f":"'Export Module'!B56","v":0.43054815739850399},{"$f":"SUM('LCOGH2 Calc'!$F$384:$I$384)","v":2.7336828152143551},{"$f":"'H2 Transport'!D21","v":1.4347804026614637},null,4.5990113752743227]
[{"$f":"'H2 Production and Transport'!J85","v":0},{"$f":"SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!D22","v":4.2535361030141203},{"$f":"SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!D23","v":4.2535361030141203},null,{"$f":"'Export Module'!B57","v":0},{"$f":"SUM('LCOGH2 Calc'!$F$381:$I$381)","v":2.8211670682917966},{"$f":"'H2 Transport'!D22","v":1.4323690347223239},null,4.2535361030141203]
[{"$f":"B36","v":"Shanghai"},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!B59+'H2 Transport'!D24","v":4.4719989008939391},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!C59+'H2 Transport'!D24","v":4.572493474654177},null,{"$f":"'Export Module'!B59","v":0.36378377851662247},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998},{"$f":"'H2 Transport'!D24","v":1.5582151223773169},null,4.4719989008939391]
[]
[]
[null,"Breakdown of Raw Shipping Cost"]
["Ports","Shipping cost to Auckland","Shipping cost to Lyttleton","Shipping cost to Tokyo","Shipping Cost to Daipori Korea"]
[{"$f":"'H2 Transport'!C17","v":"Adelaide"},{"$f":"'Export Module'!U6","v":0.17095249669674728},{"$f":"'Export Module'!U13","v":0.16217330260603621},{"$f":"'Export Module'!U20","v":0.40299054828226721},{"$f":"'Export Module'!U29","v":0.44707383275083801}]
[{"$f":"'H2 Transport'!C18","v":"Gladstone"},{"$f":"'Export Module'!U7","v":0.13930674109960198},{"$f":"'Export Module'!U14","v":0.15468396982229915},{"$f":"'Export Module'!U21","v":0.2955101541344648},{"$f":"'Export Module'!U30","v":0.3389431459186108}]
[{"$f":"'H2 Transport'!C19","v":"Ras Laffan (Qatar)"},{"$f":"'Export Module'!U8","v":0.59823931188560342},{"$f":"'Export Module'!U15","v":0.58328903504413654},{"$f":"'Export Module'!U22","v":0.53818156772829373},{"$f":"'Export Module'!U31","v":0.51493573156096772}]
[{"$f":"'H2 Transport'!C20","v":"Singapore"},{"$f":"'Export Module'!U9","v":0.35819275146181506},{"$f":"'Export Module'!U16","v":0.36340670650359297},{"$f":"'Export Module'!U23","v":0.27780803047562103},{"$f":"'Export Module'!U32","v":0.25545426915799263}]
[{"$f":"'H2 Transport'!C21","v":"Kitimat (British Columbia)"},{"$f":"'Export Module'!U10","v":0.43054815739850399},{"$f":"'Export Module'!U17","v":0.45605291294030059},{"$f":"'Export Module'!U24","v":0.33481213505233609},{"$f":"'Export Module'!U33","v":0.3193751544741954}]
[{"$f":"'H2 Transport'!C22","v":"Auckland"},null,null,{"$f":"'Export Module'!U25","v":0.40444476651158184},{"$f":"'Export Module'!U34","v":0.44745567641695}]
[{"$f":"'H2 Transport'!C23","v":"Major NZ Port"},null,null,{"$f":"'Export Module'!U26","v":0.43512041308761412},{"$f":"'Export Module'!U35","v":0.47832949031851058}]
[{"$f":"'H2 Transport'!C24","v":"Shanghai"},{"$f":"'Export Module'!U11","v":0.36378377851662247},{"$f":"'Export Module'!U18","v":0.46427835227686087},{"$f":"'Export Module'!U27","v":0.12081836786899433},{"$f":"'Export Module'!U36","v":9.2312992816858105E-2}]
[]
["Ports",{"$f":"CONCATENATE('H2 Production and Transport'!J106, \"\", \" to Tokyo, Japan\")","v":" to Tokyo, Japan"},{"$f":"CONCATENATE('H2 Production and Transport'!J106, \"\", \" to Daipori, Korea\")","v":" to Daipori, Korea"},null,"Shipping Cost","Liquification Cost","Production Cost"]
[{"$f":"'LCOGH Inputs'!I107","v":"Adelaide"},{"$f":"'Export Module'!D52+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$17","v":5.1051249356349153},{"$f":"'Export Module'!E52+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$17","v":5.1492082201034872},{"$f":"A62","v":"Adelaide"},{"$f":"'Export Module'!D52","v":0.40299054828226721},{"$f":"'H2 Transport'!D17","v":1.8523354357351591},{"$f":"SUM('LCOGH2 Calc'!$F$383:$I$383)","v":2.8497989516174895}]
[{"$f":"'LCOGH Inputs'!I108","v":"Gladstone"},{"$f":"'Export Module'!D53+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$18","v":4.997644541487114},{"$f":"'Export Module'!E53+SUM('LCOGH2 Calc'!$F$383:$I$383)+'H2 Transport'!$D$18","v":5.0410775332712596},{"$f":"A63","v":"Gladstone"},{"$f":"'Export Module'!D53","v":0.2955101541344648},{"$f":"'H2 Transport'!D18","v":1.8523354357351591},{"$f":"SUM('LCOGH2 Calc'!$F$383:$I$383)","v":2.8497989516174895}]
[{"$f":"'LCOGH Inputs'!I109","v":"Ras Laffan (Qatar)"},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!D54+'H2 Transport'!$D$19","v":5.0214215357303269},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!E54+'H2 Transport'!$D$19","v":4.9981756995630011},"Ras Laffan (Qatar)",{"$f":"'Export Module'!D54","v":0.53818156772829373},{"$f":"'H2 Transport'!D19","v":1.9332399680020336},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998}]
[{"$f":"'LCOGH Inputs'!I110","v":"Singapore"},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!D55+'H2 Transport'!$D$20","v":4.7610479984776539},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!E55+'H2 Transport'!$D$20","v":4.7386942371600256},"Singapore",{"$f":"'Export Module'!D55","v":0.27780803047562103},{"$f":"'H2 Transport'!D20","v":1.9332399680020336},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998}]
[{"$f":"'LCOGH Inputs'!I111","v":"Kitimat (British Columbia)"},{"$f":"'Export Module'!D56+SUM('LCOGH2 Calc'!$F$384:$I$384)+'H2 Transport'!$D$21","v":4.5032753529281546},{"$f":"'Export Module'!E56+SUM('LCOGH2 Calc'!$F$384:$I$384)+'H2 Transport'!$D$21","v":4.4878383723500139},"Kitimat (British Columbia)",{"$f":"'Export Module'!D56","v":0.33481213505233609},{"$f":"'H2 Transport'!D21","v":1.4347804026614637},{"$f":"SUM('LCOGH2 Calc'!$F$384:$I$384)","v":2.7336828152143551}]
[{"$f":"'LCOGH Inputs'!I112","v":"Auckland"},{"$f":"'Export Module'!D57+SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!$D$22","v":4.6579808695257023},{"$f":"'Export Module'!E57+SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!$D$22","v":4.7009917794310709},"Auckland",{"$f":"'Export Module'!D57","v":0.40444476651158184},{"$f":"'H2 Transport'!D22","v":1.4323690347223239},{"$f":"SUM('LCOGH2 Calc'!$F$381:$I$381)","v":2.8211670682917966}]
[{"$f":"'LCOGH Inputs'!I113","v":"Lyttleton"},{"$f":"'Export Module'!D58+SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!$D$23","v":4.6886565161017346},{"$f":"'Export Module'!E58+SUM('LCOGH2 Calc'!$F$381:$I$381)+'H2 Transport'!$D$23","v":4.731865593332631},"Lyttleton",{"$f":"'Export Module'!D58","v":0.43512041308761412},{"$f":"'H2 Transport'!D23","v":1.4323690347223239},{"$f":"SUM('LCOGH2 Calc'!$F$381:$I$381)","v":2.8211670682917966}]
[{"$f":"'LCOGH Inputs'!I114","v":"Shanghai"},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!D59+'H2 Transport'!$D$24","v":4.2290334902463105},{"$f":"'LCOGH2 Calc'!$J$377+'Export Module'!E59+'H2 Transport'!$D$24","v":4.2005281151941745},"Shanghai",{"$f":"'Export Module'!D59","v":0.12081836786899433},{"$f":"'H2 Transport'!D24","v":1.5582151223773169},{"$f":"'LCOGH2 Calc'!$J$377","v":2.5499999999999998}]
[]
[]
[]
[]
[]
[null,2020]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AUS Shipping Cost",{"$f":"AVERAGE(U6:U7)","v":0.15512961889817461},0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461,0.15512961889817461]
[]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Canada Shipping cost",null,{"$f":"U10","v":0.43054815739850399}]
[]
[]
[]
[]
[]
[]
["Auckland","Adelaide",2020,{"$f":"AVERAGE($D$6:$D$7)","v":1775},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D91/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E91","v":453.12},{"$f":"E91-E91*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F91","v":104.34630727184413},{"$f":"G91-G91*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F91","v":4.1738522908738105},{"$f":"SUM(H91:I91)","v":108.52015956271794},{"$f":"E91-SUM(G91:H91)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F91+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L91*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F91+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F91*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P91*(1+'LCOGH Inputs'!$C$117)^(C91-2020)","v":232303.12499999997},{"$f":"J91*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L91:O91)+SUM(Q91:R91)","v":1703125.8860515971},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T91=\"NZD\",(S91/K91/1000)*'LCOGH Inputs'!$E$9,(S91/K91/1000))","v":0.15812827243662783}]
["Auckland","Adelaide",2021,{"$f":"AVERAGE($D$6:$D$7)","v":1775},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D92/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E92","v":453.12},{"$f":"E92-E92*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F92","v":104.34630727184413},{"$f":"G92-G92*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F92","v":4.1738522908738105},{"$f":"SUM(H92:I92)","v":108.52015956271794},{"$f":"E92-SUM(G92:H92)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F92+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L92*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F92+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F92*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P92*(1+'LCOGH Inputs'!$C$117)^(C92-2020)","v":229980.09374999997},{"$f":"J92*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L92:O92)+SUM(Q92:R92)","v":1700802.8548015971},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T92=\"NZD\",(S92/K92/1000)*'LCOGH Inputs'!$E$9,(S92/K92/1000))","v":0.15791258848667017}]
["Auckland","Adelaide",2022,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D93/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E93","v":453.12},{"$f":"E93-E93*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F93","v":104.34630727184413},{"$f":"G93-G93*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F93","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F93+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L93*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F93+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F93*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P93*(1+'LCOGH Inputs'!$C$117)^(C93-2020)","v":227680.29281249997},{"$f":"J93*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1698503.0538640972,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T93=\"NZD\",(S93/K93/1000)*'LCOGH Inputs'!$E$9,(S93/K93/1000))","v":0.15769906137621206}]
["Auckland","Adelaide",2023,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D94/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E94","v":453.12},{"$f":"E94-E94*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F94","v":104.34630727184413},{"$f":"G94-G94*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F94","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F94+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L94*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F94+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F94*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P94*(1+'LCOGH Inputs'!$C$117)^(C94-2020)","v":225403.48988437495},{"$f":"J94*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1696226.2509359722,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T94=\"NZD\",(S94/K94/1000)*'LCOGH Inputs'!$E$9,(S94/K94/1000))","v":0.15748766953685853}]
["Auckland","Adelaide",2024,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D95/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E95","v":453.12},{"$f":"E95-E95*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F95","v":104.34630727184413},{"$f":"G95-G95*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F95","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F95+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L95*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F95+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F95*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P95*(1+'LCOGH Inputs'!$C$117)^(C95-2020)","v":223149.45498553122},{"$f":"J95*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1693972.2160371286,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T95=\"NZD\",(S95/K95/1000)*'LCOGH Inputs'!$E$9,(S95/K95/1000))","v":0.15727839161589852}]
["Auckland","Adelaide",2025,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D96/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E96","v":453.12},{"$f":"E96-E96*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F96","v":104.34630727184413},{"$f":"G96-G96*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F96","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F96+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L96*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F96+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F96*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P96*(1+'LCOGH Inputs'!$C$117)^(C96-2020)","v":220917.96043567589},{"$f":"J96*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1691740.721487273,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T96=\"NZD\",(S96/K96/1000)*'LCOGH Inputs'!$E$9,(S96/K96/1000))","v":0.1570712064741481}]
["Auckland","Adelaide",2026,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D97/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E97","v":453.12},{"$f":"E97-E97*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F97","v":104.34630727184413},{"$f":"G97-G97*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F97","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F97+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L97*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F97+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F97*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P97*(1+'LCOGH Inputs'!$C$117)^(C97-2020)","v":218708.78083131913},{"$f":"J97*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1689531.5418829164,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T97=\"NZD\",(S97/K97/1000)*'LCOGH Inputs'!$E$9,(S97/K97/1000))","v":0.15686609318381523}]
["Auckland","Adelaide",2027,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D98/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E98","v":453.12},{"$f":"E98-E98*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F98","v":104.34630727184413},{"$f":"G98-G98*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F98","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F98+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L98*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F98+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F98*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P98*(1+'LCOGH Inputs'!$C$117)^(C98-2020)","v":216521.69302300594},{"$f":"J98*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1687344.454074603,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T98=\"NZD\",(S98/K98/1000)*'LCOGH Inputs'!$E$9,(S98/K98/1000))","v":0.15666303102638565}]
["Auckland","Adelaide",2028,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D99/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E99","v":453.12},{"$f":"E99-E99*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F99","v":104.34630727184413},{"$f":"G99-G99*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F99","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F99+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L99*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F99+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F99*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P99*(1+'LCOGH Inputs'!$C$117)^(C99-2020)","v":214356.47609277588},{"$f":"J99*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1685179.2371443731,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T99=\"NZD\",(S99/K99/1000)*'LCOGH Inputs'!$E$9,(S99/K99/1000))","v":0.15646199949053038}]
["Auckland","Adelaide",2029,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D100/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E100","v":453.12},{"$f":"E100-E100*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F100","v":104.34630727184413},{"$f":"G100-G100*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F100","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F100+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L100*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F100+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F100*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P100*(1+'LCOGH Inputs'!$C$117)^(C100-2020)","v":212212.9113318481},{"$f":"J100*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1683035.6723834453,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T100=\"NZD\",(S100/K100/1000)*'LCOGH Inputs'!$E$9,(S100/K100/1000))","v":0.15626297827003366}]
["Auckland","Adelaide",2030,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D101/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E101","v":453.12},{"$f":"E101-E101*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F101","v":104.34630727184413},{"$f":"G101-G101*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F101","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F101+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L101*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F101+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F101*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P101*(1+'LCOGH Inputs'!$C$117)^(C101-2020)","v":210090.78221852961},{"$f":"J101*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1680913.5432701269,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T101=\"NZD\",(S101/K101/1000)*'LCOGH Inputs'!$E$9,(S101/K101/1000))","v":0.15606594726174194}]
["Auckland","Adelaide",2031,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D102/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E102","v":453.12},{"$f":"E102-E102*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F102","v":104.34630727184413},{"$f":"G102-G102*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F102","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F102+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L102*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F102+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F102*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P102*(1+'LCOGH Inputs'!$C$117)^(C102-2020)","v":207989.87439634433},{"$f":"J102*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1678812.6354479417,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T102=\"NZD\",(S102/K102/1000)*'LCOGH Inputs'!$E$9,(S102/K102/1000))","v":0.1558708865635331}]
["Auckland","Adelaide",2032,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D103/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E103","v":453.12},{"$f":"E103-E103*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F103","v":104.34630727184413},{"$f":"G103-G103*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F103","v":4.1738522908738105},{"$f":"SUM(H103:I103)","v":108.52015956271794},{"$f":"E103-SUM(G103:H103)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F103+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L103*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F103+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F103*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P103*(1+'LCOGH Inputs'!$C$117)^(C103-2020)","v":205909.97565238088},{"$f":"J103*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L103:O103)+SUM(Q103:R103)","v":1676732.7367039782},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T103=\"NZD\",(S103/K103/1000)*'LCOGH Inputs'!$E$9,(S103/K103/1000))","v":0.15567777647230635}]
["Auckland","Adelaide",2033,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D104/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E104","v":453.12},{"$f":"E104-E104*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F104","v":104.34630727184413},{"$f":"G104-G104*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F104","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F104+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L104*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F104+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F104*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P104*(1+'LCOGH Inputs'!$C$117)^(C104-2020)","v":203850.87589585705},{"$f":"J104*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1674673.6369474544,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T104=\"NZD\",(S104/K104/1000)*'LCOGH Inputs'!$E$9,(S104/K104/1000))","v":0.1554865974819919}]
["Auckland","Adelaide",2034,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D105/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E105","v":453.12},{"$f":"E105-E105*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F105","v":104.34630727184413},{"$f":"G105-G105*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F105","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F105+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L105*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F105+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F105*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P105*(1+'LCOGH Inputs'!$C$117)^(C105-2020)","v":201812.36713689848},{"$f":"J105*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1672635.1281884958,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T105=\"NZD\",(S105/K105/1000)*'LCOGH Inputs'!$E$9,(S105/K105/1000))","v":0.15529733028158055}]
["Auckland","Adelaide",2035,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D106/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E106","v":453.12},{"$f":"E106-E106*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F106","v":104.34630727184413},{"$f":"G106-G106*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F106","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F106+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L106*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F106+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F106*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P106*(1+'LCOGH Inputs'!$C$117)^(C106-2020)","v":199794.24346552949},{"$f":"J106*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1670617.0045171268,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T106=\"NZD\",(S106/K106/1000)*'LCOGH Inputs'!$E$9,(S106/K106/1000))","v":0.15510995575317335}]
["Auckland","Adelaide",2036,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D107/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E107","v":453.12},{"$f":"E107-E107*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F107","v":104.34630727184413},{"$f":"G107-G107*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F107","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F107+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L107*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F107+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F107*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P107*(1+'LCOGH Inputs'!$C$117)^(C107-2020)","v":197796.30103087419},{"$f":"J107*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1668619.0620824713,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T107=\"NZD\",(S107/K107/1000)*'LCOGH Inputs'!$E$9,(S107/K107/1000))","v":0.1549244549700502}]
["Auckland","Adelaide",2037,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D108/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E108","v":453.12},{"$f":"E108-E108*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F108","v":104.34630727184413},{"$f":"G108-G108*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F108","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F108+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L108*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F108+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F108*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P108*(1+'LCOGH Inputs'!$C$117)^(C108-2020)","v":195818.33802056545},{"$f":"J108*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1666641.0990721628,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T108=\"NZD\",(S108/K108/1000)*'LCOGH Inputs'!$E$9,(S108/K108/1000))","v":0.15474080919475827}]
["Auckland","Adelaide",2038,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D109/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E109","v":453.12},{"$f":"E109-E109*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F109","v":104.34630727184413},{"$f":"G109-G109*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F109","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F109+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L109*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F109+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F109*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P109*(1+'LCOGH Inputs'!$C$117)^(C109-2020)","v":193860.1546403598},{"$f":"J109*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1664682.9156919571,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T109=\"NZD\",(S109/K109/1000)*'LCOGH Inputs'!$E$9,(S109/K109/1000))","v":0.1545589998772193}]
["Auckland","Adelaide",2039,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D110/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E110","v":453.12},{"$f":"E110-E110*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F110","v":104.34630727184413},{"$f":"G110-G110*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F110","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F110+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L110*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F110+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F110*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P110*(1+'LCOGH Inputs'!$C$117)^(C110-2020)","v":191921.5530939562},{"$f":"J110*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1662744.3141455534,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T110=\"NZD\",(S110/K110/1000)*'LCOGH Inputs'!$E$9,(S110/K110/1000))","v":0.15437900865285567}]
["Auckland","Adelaide",2040,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D111/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E111","v":453.12},{"$f":"E111-E111*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F111","v":104.34630727184413},{"$f":"G111-G111*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F111","v":4.1738522908738105},{"$f":"SUM(H111:I111)","v":108.52015956271794},{"$f":"E111-SUM(G111:H111)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F111+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L111*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F111+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F111*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P111*(1+'LCOGH Inputs'!$C$117)^(C111-2020)","v":190002.33756301666},{"$f":"J111*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L111:O111)+SUM(Q111:R111)","v":1660825.098614614},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T111=\"NZD\",(S111/K111/1000)*'LCOGH Inputs'!$E$9,(S111/K111/1000))","v":0.15420081734073571}]
["Auckland","Adelaide",2041,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D112/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E112","v":453.12},{"$f":"E112-E112*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F112","v":104.34630727184413},{"$f":"G112-G112*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F112","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F112+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L112*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F112+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F112*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P112*(1+'LCOGH Inputs'!$C$117)^(C112-2020)","v":188102.31418738648},{"$f":"J112*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1658925.0752389836,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T112=\"NZD\",(S112/K112/1000)*'LCOGH Inputs'!$E$9,(S112/K112/1000))","v":0.15402440794173694}]
["Auckland","Adelaide",2042,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D113/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E113","v":453.12},{"$f":"E113-E113*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F113","v":104.34630727184413},{"$f":"G113-G113*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F113","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F113+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L113*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F113+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F113*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P113*(1+'LCOGH Inputs'!$C$117)^(C113-2020)","v":186221.2910455126},{"$f":"J113*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1657044.0520971098,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T113=\"NZD\",(S113/K113/1000)*'LCOGH Inputs'!$E$9,(S113/K113/1000))","v":0.15384976263672814}]
["Auckland","Adelaide",2043,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D114/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E114","v":453.12},{"$f":"E114-E114*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F114","v":104.34630727184413},{"$f":"G114-G114*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F114","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F114+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L114*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F114+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F114*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P114*(1+'LCOGH Inputs'!$C$117)^(C114-2020)","v":184359.07813505747},{"$f":"J114*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1655181.8391866547,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T114=\"NZD\",(S114/K114/1000)*'LCOGH Inputs'!$E$9,(S114/K114/1000))","v":0.15367686378476947}]
["Auckland","Adelaide",2044,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D115/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E115","v":453.12},{"$f":"E115-E115*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F115","v":104.34630727184413},{"$f":"G115-G115*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F115","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F115+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L115*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F115+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F115*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P115*(1+'LCOGH Inputs'!$C$117)^(C115-2020)","v":182515.48735370688},{"$f":"J115*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1653338.2484053043,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T115=\"NZD\",(S115/K115/1000)*'LCOGH Inputs'!$E$9,(S115/K115/1000))","v":0.15350569392133037}]
["Auckland","Adelaide",2045,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D116/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E116","v":453.12},{"$f":"E116-E116*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F116","v":104.34630727184413},{"$f":"G116-G116*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F116","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F116+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L116*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F116+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F116*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P116*(1+'LCOGH Inputs'!$C$117)^(C116-2020)","v":180690.3324801698},{"$f":"J116*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1651513.0935317669,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T116=\"NZD\",(S116/K116/1000)*'LCOGH Inputs'!$E$9,(S116/K116/1000))","v":0.15333623575652561}]
["Auckland","Adelaide",2046,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D117/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E117","v":453.12},{"$f":"E117-E117*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F117","v":104.34630727184413},{"$f":"G117-G117*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F117","v":4.1738522908738105},108.52015956271794,10770.533692728155,{"$f":"'LCOGH Inputs'!$C$111*(2*F117+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L117*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F117+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F117*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P117*(1+'LCOGH Inputs'!$C$117)^(C117-2020)","v":178883.42915536813},{"$f":"J117*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},1649706.1902069654,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T117=\"NZD\",(S117/K117/1000)*'LCOGH Inputs'!$E$9,(S117/K117/1000))","v":0.15316847217336896}]
["Auckland","Adelaide",2047,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D118/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E118","v":453.12},{"$f":"E118-E118*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F118","v":104.34630727184413},{"$f":"G118-G118*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F118","v":4.1738522908738105},{"$f":"SUM(H118:I118)","v":108.52015956271794},{"$f":"E118-SUM(G118:H118)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F118+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L118*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F118+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F118*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P118*(1+'LCOGH Inputs'!$C$117)^(C118-2020)","v":177094.59486381445},{"$f":"J118*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L118:O118)+SUM(Q118:R118)","v":1647917.3559154118},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T118=\"NZD\",(S118/K118/1000)*'LCOGH Inputs'!$E$9,(S118/K118/1000))","v":0.15300238622604387}]
["Auckland","Adelaide",2048,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D119/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E119","v":453.12},{"$f":"E119-E119*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F119","v":104.34630727184413},{"$f":"G119-G119*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F119","v":4.1738522908738105},{"$f":"SUM(H119:I119)","v":108.52015956271794},{"$f":"E119-SUM(G119:H119)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F119+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L119*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F119+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F119*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P119*(1+'LCOGH Inputs'!$C$117)^(C119-2020)","v":175323.64891517628},{"$f":"J119*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L119:O119)+SUM(Q119:R119)","v":1646146.4099667736},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T119=\"NZD\",(S119/K119/1000)*'LCOGH Inputs'!$E$9,(S119/K119/1000))","v":0.15283796113819201}]
["Auckland","Adelaide",2049,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D120/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E120","v":453.12},{"$f":"E120-E120*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F120","v":104.34630727184413},{"$f":"G120-G120*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F120","v":4.1738522908738105},{"$f":"SUM(H120:I120)","v":108.52015956271794},{"$f":"E120-SUM(G120:H120)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F120+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L120*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F120+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F120*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P120*(1+'LCOGH Inputs'!$C$117)^(C120-2020)","v":173570.4124260245},{"$f":"J120*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L120:O120)+SUM(Q120:R120)","v":1644393.1734776217},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T120=\"NZD\",(S120/K120/1000)*'LCOGH Inputs'!$E$9,(S120/K120/1000))","v":0.15267518030121868}]
["Auckland","Adelaide",2050,1775,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D121/'LCOGH Inputs'!$G$107/24","v":4.622395833333333},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E121","v":453.12},{"$f":"E121-E121*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F121","v":104.34630727184413},{"$f":"G121-G121*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F121","v":4.1738522908738105},{"$f":"SUM(H121:I121)","v":108.52015956271794},{"$f":"E121-SUM(G121:H121)","v":10770.533692728155},{"$f":"'LCOGH Inputs'!$C$111*(2*F121+'LCOGH Inputs'!$G$116)","v":857135.41666666663},{"$f":"L121*'LCOGH Inputs'!$C$112","v":17142.708333333332},{"$f":"(F121+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":19818.229166666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F121*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":232303.12499999997},{"$f":"P121*(1+'LCOGH Inputs'!$C$117)^(C121-2020)","v":171834.70830176427},{"$f":"J121*'LCOGH Inputs'!$C$118*1000","v":276726.40688493074},{"$f":"SUM(L121:O121)+SUM(Q121:R121)","v":1642657.4693533615},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T121=\"NZD\",(S121/K121/1000)*'LCOGH Inputs'!$E$9,(S121/K121/1000))","v":0.15251402727261509}]
[]
["Auckland","Kitimat (British Columbia)",2020,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D123/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E123","v":453.12},{"$f":"E123-E123*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F123","v":360.65463903851196},{"$f":"G123-G123*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F123","v":14.426185561540422},{"$f":"SUM(H123:I123)","v":375.08082460005238},{"$f":"E123-SUM(G123:H123)","v":10514.225360961487},{"$f":"'LCOGH Inputs'!$C$111*(2*F123+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L123*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F123+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F123*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P123*(1+'LCOGH Inputs'!$C$117)^(C123-2020)","v":812210.24999999988},{"$f":"J123*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},{"$f":"SUM(L123:O123)+SUM(Q123:R123)","v":4640542.3943967996},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T123=\"NZD\",(S123/K123/1000)*'LCOGH Inputs'!$E$9,(S123/K123/1000))","v":0.44135846770288739}]
["Auckland","Kitimat (British Columbia)",2021,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D124/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E124","v":453.12},{"$f":"E124-E124*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F124","v":360.65463903851196},{"$f":"G124-G124*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F124","v":14.426185561540422},{"$f":"SUM(H124:I124)","v":375.08082460005238},{"$f":"E124-SUM(G124:H124)","v":10514.225360961487},{"$f":"'LCOGH Inputs'!$C$111*(2*F124+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L124*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F124+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F124*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P124*(1+'LCOGH Inputs'!$C$117)^(C124-2020)","v":804088.14749999985},{"$f":"J124*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},{"$f":"SUM(L124:O124)+SUM(Q124:R124)","v":4632420.2918967996},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T124=\"NZD\",(S124/K124/1000)*'LCOGH Inputs'!$E$9,(S124/K124/1000))","v":0.44058598069398636}]
["Auckland","Kitimat (British Columbia)",2022,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D125/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E125","v":453.12},{"$f":"E125-E125*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F125","v":360.65463903851196},{"$f":"G125-G125*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F125","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F125+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L125*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F125+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F125*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P125*(1+'LCOGH Inputs'!$C$117)^(C125-2020)","v":796047.2660249999},{"$f":"J125*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4624379.4104217999,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T125=\"NZD\",(S125/K125/1000)*'LCOGH Inputs'!$E$9,(S125/K125/1000))","v":0.43982121855517442}]
["Auckland","Kitimat (British Columbia)",2023,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D126/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E126","v":453.12},{"$f":"E126-E126*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F126","v":360.65463903851196},{"$f":"G126-G126*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F126","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F126+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L126*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F126+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F126*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P126*(1+'LCOGH Inputs'!$C$117)^(C126-2020)","v":788086.79336474987},{"$f":"J126*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4616418.9377615498,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T126=\"NZD\",(S126/K126/1000)*'LCOGH Inputs'!$E$9,(S126/K126/1000))","v":0.43906410403775054}]
["Auckland","Kitimat (British Columbia)",2024,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D127/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E127","v":453.12},{"$f":"E127-E127*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F127","v":360.65463903851196},{"$f":"G127-G127*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F127","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F127+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L127*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F127+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F127*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P127*(1+'LCOGH Inputs'!$C$117)^(C127-2020)","v":780205.9254311024},{"$f":"J127*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4608538.0698279021,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T127=\"NZD\",(S127/K127/1000)*'LCOGH Inputs'!$E$9,(S127/K127/1000))","v":0.43831456066550095}]
["Auckland","Kitimat (British Columbia)",2025,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D128/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E128","v":453.12},{"$f":"E128-E128*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F128","v":360.65463903851196},{"$f":"G128-G128*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F128","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F128+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L128*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F128+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F128*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P128*(1+'LCOGH Inputs'!$C$117)^(C128-2020)","v":772403.86617679126},{"$f":"J128*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4600736.0105735911,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T128=\"NZD\",(S128/K128/1000)*'LCOGH Inputs'!$E$9,(S128/K128/1000))","v":0.43757251272697378}]
["Auckland","Kitimat (British Columbia)",2026,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D129/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E129","v":453.12},{"$f":"E129-E129*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F129","v":360.65463903851196},{"$f":"G129-G129*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F129","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F129+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L129*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F129+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F129*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P129*(1+'LCOGH Inputs'!$C$117)^(C129-2020)","v":764679.82751502341},{"$f":"J129*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4593011.9719118234,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T129=\"NZD\",(S129/K129/1000)*'LCOGH Inputs'!$E$9,(S129/K129/1000))","v":0.43683788526783196}]
["Auckland","Kitimat (British Columbia)",2027,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D130/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E130","v":453.12},{"$f":"E130-E130*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F130","v":360.65463903851196},{"$f":"G130-G130*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F130","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F130+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L130*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F130+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F130*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P130*(1+'LCOGH Inputs'!$C$117)^(C130-2020)","v":757033.02923987317},{"$f":"J130*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4585365.173636673,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T130=\"NZD\",(S130/K130/1000)*'LCOGH Inputs'!$E$9,(S130/K130/1000))","v":0.43611060408328156}]
["Auckland","Kitimat (British Columbia)",2028,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D131/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E131","v":453.12},{"$f":"E131-E131*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F131","v":360.65463903851196},{"$f":"G131-G131*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F131","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F131+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L131*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F131+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F131*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P131*(1+'LCOGH Inputs'!$C$117)^(C131-2020)","v":749462.69894747436},{"$f":"J131*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4577794.8433442749,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T131=\"NZD\",(S131/K131/1000)*'LCOGH Inputs'!$E$9,(S131/K131/1000))","v":0.4353905957105767}]
["Auckland","Kitimat (British Columbia)",2029,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D132/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E132","v":453.12},{"$f":"E132-E132*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F132","v":360.65463903851196},{"$f":"G132-G132*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F132","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F132+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L132*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F132+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F132*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P132*(1+'LCOGH Inputs'!$C$117)^(C132-2020)","v":741968.07195799961},{"$f":"J132*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4570300.2163547995,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T132=\"NZD\",(S132/K132/1000)*'LCOGH Inputs'!$E$9,(S132/K132/1000))","v":0.43467778742159874}]
["Auckland","Kitimat (British Columbia)",2030,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D133/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E133","v":453.12},{"$f":"E133-E133*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F133","v":360.65463903851196},{"$f":"G133-G133*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F133","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F133+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L133*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F133+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F133*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P133*(1+'LCOGH Inputs'!$C$117)^(C133-2020)","v":734548.39123841957},{"$f":"J133*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4562880.5356352199,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T133=\"NZD\",(S133/K133/1000)*'LCOGH Inputs'!$E$9,(S133/K133/1000))","v":0.43397210721551066}]
["Auckland","Kitimat (British Columbia)",2031,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D134/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E134","v":453.12},{"$f":"E134-E134*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F134","v":360.65463903851196},{"$f":"G134-G134*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F134","v":14.426185561540422},{"$f":"SUM(H134:I134)","v":375.08082460005238},{"$f":"E134-SUM(G134:H134)","v":10514.225360961487},{"$f":"'LCOGH Inputs'!$C$111*(2*F134+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L134*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F134+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F134*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P134*(1+'LCOGH Inputs'!$C$117)^(C134-2020)","v":727202.90732603543},{"$f":"J134*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},{"$f":"SUM(L134:O134)+SUM(Q134:R134)","v":4555535.0517228357},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T134=\"NZD\",(S134/K134/1000)*'LCOGH Inputs'!$E$9,(S134/K134/1000))","v":0.43327348381148345}]
["Auckland","Kitimat (British Columbia)",2032,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D135/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E135","v":453.12},{"$f":"E135-E135*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F135","v":360.65463903851196},{"$f":"G135-G135*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F135","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F135+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L135*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F135+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F135*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P135*(1+'LCOGH Inputs'!$C$117)^(C135-2020)","v":719930.87825277506},{"$f":"J135*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4548263.022649575,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T135=\"NZD\",(S135/K135/1000)*'LCOGH Inputs'!$E$9,(S135/K135/1000))","v":0.43258184664149651}]
["Auckland","Kitimat (British Columbia)",2033,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D136/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E136","v":453.12},{"$f":"E136-E136*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F136","v":360.65463903851196},{"$f":"G136-G136*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F136","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F136+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L136*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F136+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F136*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P136*(1+'LCOGH Inputs'!$C$117)^(C136-2020)","v":712731.56947024725},{"$f":"J136*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4541063.7138670478,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T136=\"NZD\",(S136/K136/1000)*'LCOGH Inputs'!$E$9,(S136/K136/1000))","v":0.43189712584320944}]
["Auckland","Kitimat (British Columbia)",2034,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D137/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E137","v":453.12},{"$f":"E137-E137*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F137","v":360.65463903851196},{"$f":"G137-G137*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F137","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F137+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L137*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F137+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F137*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P137*(1+'LCOGH Inputs'!$C$117)^(C137-2020)","v":705604.25377554481},{"$f":"J137*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4533936.398172345,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T137=\"NZD\",(S137/K137/1000)*'LCOGH Inputs'!$E$9,(S137/K137/1000))","v":0.43121925225290519}]
["Auckland","Kitimat (British Columbia)",2035,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D138/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E138","v":453.12},{"$f":"E138-E138*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F138","v":360.65463903851196},{"$f":"G138-G138*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F138","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F138+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L138*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F138+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F138*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P138*(1+'LCOGH Inputs'!$C$117)^(C138-2020)","v":698548.21123778936},{"$f":"J138*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4526880.3556345887,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T138=\"NZD\",(S138/K138/1000)*'LCOGH Inputs'!$E$9,(S138/K138/1000))","v":0.43054815739850399}]
["Auckland","Kitimat (British Columbia)",2036,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D139/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E139","v":453.12},{"$f":"E139-E139*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F139","v":360.65463903851196},{"$f":"G139-G139*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F139","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F139+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L139*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F139+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F139*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P139*(1+'LCOGH Inputs'!$C$117)^(C139-2020)","v":691562.72912541148},{"$f":"J139*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4519894.8735222109,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T139=\"NZD\",(S139/K139/1000)*'LCOGH Inputs'!$E$9,(S139/K139/1000))","v":0.42988377349264684}]
["Auckland","Kitimat (British Columbia)",2037,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D140/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E140","v":453.12},{"$f":"E140-E140*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F140","v":360.65463903851196},{"$f":"G140-G140*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F140","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F140+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L140*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F140+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F140*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P140*(1+'LCOGH Inputs'!$C$117)^(C140-2020)","v":684647.10183415737},{"$f":"J140*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4512979.2462309571,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T140=\"NZD\",(S140/K140/1000)*'LCOGH Inputs'!$E$9,(S140/K140/1000))","v":0.42922603342584831}]
["Auckland","Kitimat (British Columbia)",2038,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D141/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E141","v":453.12},{"$f":"E141-E141*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F141","v":360.65463903851196},{"$f":"G141-G141*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F141","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F141+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L141*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F141+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F141*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P141*(1+'LCOGH Inputs'!$C$117)^(C141-2020)","v":677800.63081581576},{"$f":"J141*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4506132.7752126157,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T141=\"NZD\",(S141/K141/1000)*'LCOGH Inputs'!$E$9,(S141/K141/1000))","v":0.42857487075971773}]
["Auckland","Kitimat (British Columbia)",2039,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D142/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E142","v":453.12},{"$f":"E142-E142*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F142","v":360.65463903851196},{"$f":"G142-G142*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F142","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F142+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L142*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F142+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F142*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P142*(1+'LCOGH Inputs'!$C$117)^(C142-2020)","v":671022.62450765749},{"$f":"J142*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4499354.7689044569,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T142=\"NZD\",(S142/K142/1000)*'LCOGH Inputs'!$E$9,(S142/K142/1000))","v":0.42793021972024836}]
["Auckland","Kitimat (British Columbia)",2040,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D143/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E143","v":453.12},{"$f":"E143-E143*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F143","v":360.65463903851196},{"$f":"G143-G143*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F143","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F143+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L143*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F143+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F143*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P143*(1+'LCOGH Inputs'!$C$117)^(C143-2020)","v":664312.39826258097},{"$f":"J143*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4492644.5426593814,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T143=\"NZD\",(S143/K143/1000)*'LCOGH Inputs'!$E$9,(S143/K143/1000))","v":0.42729201519117382}]
["Auckland","Kitimat (British Columbia)",2041,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D144/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E144","v":453.12},{"$f":"E144-E144*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F144","v":360.65463903851196},{"$f":"G144-G144*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F144","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F144+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L144*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F144+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F144*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P144*(1+'LCOGH Inputs'!$C$117)^(C144-2020)","v":657669.27427995519},{"$f":"J144*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4486001.4186767554,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T144=\"NZD\",(S144/K144/1000)*'LCOGH Inputs'!$E$9,(S144/K144/1000))","v":0.42666019270739003}]
["Auckland","Kitimat (British Columbia)",2042,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D145/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E145","v":453.12},{"$f":"E145-E145*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F145","v":360.65463903851196},{"$f":"G145-G145*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F145","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F145+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L145*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F145+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F145*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P145*(1+'LCOGH Inputs'!$C$117)^(C145-2020)","v":651092.58153715555},{"$f":"J145*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4479424.725933956,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T145=\"NZD\",(S145/K145/1000)*'LCOGH Inputs'!$E$9,(S145/K145/1000))","v":0.426034688448444}]
["Auckland","Kitimat (British Columbia)",2043,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D146/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E146","v":453.12},{"$f":"E146-E146*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F146","v":360.65463903851196},{"$f":"G146-G146*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F146","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F146+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L146*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F146+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F146*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P146*(1+'LCOGH Inputs'!$C$117)^(C146-2020)","v":644581.6557217841},{"$f":"J146*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4472913.8001185842,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T146=\"NZD\",(S146/K146/1000)*'LCOGH Inputs'!$E$9,(S146/K146/1000))","v":0.42541543923208747}]
["Auckland","Kitimat (British Columbia)",2044,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D147/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E147","v":453.12},{"$f":"E147-E147*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F147","v":360.65463903851196},{"$f":"G147-G147*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F147","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F147+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L147*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F147+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F147*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P147*(1+'LCOGH Inputs'!$C$117)^(C147-2020)","v":638135.83916456613},{"$f":"J147*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4466467.9835613659,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T147=\"NZD\",(S147/K147/1000)*'LCOGH Inputs'!$E$9,(S147/K147/1000))","v":0.42480238250789443}]
["Auckland","Kitimat (British Columbia)",2045,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D148/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E148","v":453.12},{"$f":"E148-E148*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F148","v":360.65463903851196},{"$f":"G148-G148*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F148","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F148+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L148*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F148+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F148*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P148*(1+'LCOGH Inputs'!$C$117)^(C148-2020)","v":631754.48077292053},{"$f":"J148*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4460086.6251697205,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T148=\"NZD\",(S148/K148/1000)*'LCOGH Inputs'!$E$9,(S148/K148/1000))","v":0.42419545635094341}]
["Auckland","Kitimat (British Columbia)",2046,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D149/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E149","v":453.12},{"$f":"E149-E149*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F149","v":360.65463903851196},{"$f":"G149-G149*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F149","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F149+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L149*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F149+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F149*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P149*(1+'LCOGH Inputs'!$C$117)^(C149-2020)","v":625436.93596519134},{"$f":"J149*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4453769.0803619912,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T149=\"NZD\",(S149/K149/1000)*'LCOGH Inputs'!$E$9,(S149/K149/1000))","v":0.42359459945556183}]
["Auckland","Kitimat (British Columbia)",2047,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D150/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E150","v":453.12},{"$f":"E150-E150*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F150","v":360.65463903851196},{"$f":"G150-G150*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F150","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F150+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L150*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F150+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F150*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P150*(1+'LCOGH Inputs'!$C$117)^(C150-2020)","v":619182.56660553941},{"$f":"J150*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4447514.7110023396,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T150=\"NZD\",(S150/K150/1000)*'LCOGH Inputs'!$E$9,(S150/K150/1000))","v":0.42299975112913413}]
["Auckland","Kitimat (British Columbia)",2048,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D151/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E151","v":453.12},{"$f":"E151-E151*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F151","v":360.65463903851196},{"$f":"G151-G151*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F151","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F151+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L151*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F151+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F151*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P151*(1+'LCOGH Inputs'!$C$117)^(C151-2020)","v":612990.74093948398},{"$f":"J151*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4441322.8853362836,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T151=\"NZD\",(S151/K151/1000)*'LCOGH Inputs'!$E$9,(S151/K151/1000))","v":0.42241085128597061}]
["Auckland","Kitimat (British Columbia)",2049,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D152/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E152","v":453.12},{"$f":"E152-E152*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F152","v":360.65463903851196},{"$f":"G152-G152*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F152","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F152+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L152*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F152+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F152*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P152*(1+'LCOGH Inputs'!$C$117)^(C152-2020)","v":606860.833530089},{"$f":"J152*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4435192.9779268894,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T152=\"NZD\",(S152/K152/1000)*'LCOGH Inputs'!$E$9,(S152/K152/1000))","v":0.42182784044123889}]
["Auckland","Kitimat (British Columbia)",2050,{"$f":"'LCOGH Inputs'!$J$111","v":6206},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D153/'LCOGH Inputs'!$G$107/24","v":16.161458333333332},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E153","v":453.12},{"$f":"E153-E153*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F153","v":360.65463903851196},{"$f":"G153-G153*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F153","v":14.426185561540422},375.08082460005238,10514.225360961487,{"$f":"'LCOGH Inputs'!$C$111*(2*F153+'LCOGH Inputs'!$G$116)","v":2472604.1666666665},{"$f":"L153*'LCOGH Inputs'!$C$112","v":49452.083333333328},{"$f":"(F153+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":49819.791666666664},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F153*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":812210.24999999988},{"$f":"P153*(1+'LCOGH Inputs'!$C$117)^(C153-2020)","v":600792.22519478819},{"$f":"J153*'LCOGH Inputs'!$C$118*1000","v":956456.10273013345},4429124.3695915882,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T153=\"NZD\",(S153/K153/1000)*'LCOGH Inputs'!$E$9,(S153/K153/1000))","v":0.42125065970495434}]
[]
[]
[null,null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Adelaide",{"$f":"TRANSPOSE(U91:U121)","v":0.15812827243662783},0.15791258848667017,0.15769906137621206,0.15748766953685853,0.15727839161589852,0.1570712064741481,0.15686609318381523,0.15666303102638565,0.15646199949053038,0.15626297827003366,0.15606594726174194,0.1558708865635331,0.15567777647230635,0.1554865974819919,0.15529733028158055,0.15510995575317335,0.1549244549700502,0.15474080919475827,0.1545589998772193,0.15437900865285567,0.15420081734073571,0.15402440794173694,0.15384976263672814,0.15367686378476947,0.15350569392133037,0.15333623575652561,0.15316847217336896,0.15300238622604387,0.15283796113819201,0.15267518030121868,0.15251402727261509]
[null,"Kitimat (British Columbia)",{"$f":"TRANSPOSE(U123:U153)","v":0.44135846770288739},0.44058598069398636,0.43982121855517442,0.43906410403775054,0.43831456066550095,0.43757251272697378,0.43683788526783196,0.43611060408328156,0.4353905957105767,0.43467778742159874,0.43397210721551066,0.43327348381148345,0.43258184664149651,0.43189712584320944,0.43121925225290519,0.43054815739850399,0.42988377349264684,0.42922603342584831,0.42857487075971773,0.42793021972024836,0.42729201519117382,0.42666019270739003,0.426034688448444,0.42541543923208747,0.42480238250789443,0.42419545635094341,0.42359459945556183,0.42299975112913413,0.42241085128597061,0.42182784044123889,0.42125065970495434]
[]
[null,null,null,null,4687]
["Tokyo","Adelaide",2020,{"$f":"AVERAGE($D$20:$D$21)","v":4914},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D161/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E161","v":453.12},{"$f":"E161-E161*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F161","v":286.53027751413902},{"$f":"G161-G161*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F161","v":11.461211100565606},{"$f":"SUM(H161:I161)","v":297.99148861470462},{"$f":"E161-SUM(G161:H161)","v":10588.34972248586},{"$f":"'LCOGH Inputs'!$C$111*(2*F161+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L161*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F161+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F161*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P161*(1+'LCOGH Inputs'!$C$117)^(C161-2020)","v":643119.75},{"$f":"J161*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},{"$f":"SUM(L161:O161)+SUM(Q161:R161)","v":3785663.6709674969},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T161=\"NZD\",(S161/K161/1000)*'LCOGH Inputs'!$E$9,(S161/K161/1000))","v":0.35753103837589573}]
["Tokyo","Adelaide",2021,{"$f":"AVERAGE($D$20:$D$21)","v":4914},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D162/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E162","v":453.12},{"$f":"E162-E162*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F162","v":286.53027751413902},{"$f":"G162-G162*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F162","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F162+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L162*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F162+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F162*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P162*(1+'LCOGH Inputs'!$C$117)^(C162-2020)","v":636688.55249999999},{"$f":"J162*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3779232.4734674967,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T162=\"NZD\",(S162/K162/1000)*'LCOGH Inputs'!$E$9,(S162/K162/1000))","v":0.35692365406497306}]
["Tokyo","Adelaide",2022,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D163/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E163","v":453.12},{"$f":"E163-E163*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F163","v":286.53027751413902},{"$f":"G163-G163*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F163","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F163+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L163*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F163+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F163*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P163*(1+'LCOGH Inputs'!$C$117)^(C163-2020)","v":630321.66697499994},{"$f":"J163*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3772865.5879424969,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T163=\"NZD\",(S163/K163/1000)*'LCOGH Inputs'!$E$9,(S163/K163/1000))","v":0.35632234359715964}]
["Tokyo","Adelaide",2023,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D164/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E164","v":453.12},{"$f":"E164-E164*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F164","v":286.53027751413902},{"$f":"G164-G164*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F164","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F164+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L164*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F164+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F164*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P164*(1+'LCOGH Inputs'!$C$117)^(C164-2020)","v":624018.45030524989},{"$f":"J164*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3766562.3712727465,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T164=\"NZD\",(S164/K164/1000)*'LCOGH Inputs'!$E$9,(S164/K164/1000))","v":0.35572704623402435}]
["Tokyo","Adelaide",2024,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D165/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E165","v":453.12},{"$f":"E165-E165*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F165","v":286.53027751413902},{"$f":"G165-G165*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F165","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F165+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L165*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F165+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F165*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P165*(1+'LCOGH Inputs'!$C$117)^(C165-2020)","v":617778.26580219751},{"$f":"J165*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3760322.1867696941,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T165=\"NZD\",(S165/K165/1000)*'LCOGH Inputs'!$E$9,(S165/K165/1000))","v":0.35513770184452043}]
["Tokyo","Adelaide",2025,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D166/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E166","v":453.12},{"$f":"E166-E166*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F166","v":286.53027751413902},{"$f":"G166-G166*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F166","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F166+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L166*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F166+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F166*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P166*(1+'LCOGH Inputs'!$C$117)^(C166-2020)","v":611600.48314417549},{"$f":"J166*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3754144.4041116722,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T166=\"NZD\",(S166/K166/1000)*'LCOGH Inputs'!$E$9,(S166/K166/1000))","v":0.35455425089891157}]
["Tokyo","Adelaide",2026,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D167/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E167","v":453.12},{"$f":"E167-E167*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F167","v":286.53027751413902},{"$f":"G167-G167*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F167","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F167+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L167*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F167+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F167*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P167*(1+'LCOGH Inputs'!$C$117)^(C167-2020)","v":605484.4783127337},{"$f":"J167*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3748028.3992802305,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T167=\"NZD\",(S167/K167/1000)*'LCOGH Inputs'!$E$9,(S167/K167/1000))","v":0.35397663446275873}]
["Tokyo","Adelaide",2027,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D168/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E168","v":453.12},{"$f":"E168-E168*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F168","v":286.53027751413902},{"$f":"G168-G168*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F168","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F168+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L168*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F168+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F168*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P168*(1+'LCOGH Inputs'!$C$117)^(C168-2020)","v":599429.63352960639},{"$f":"J168*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3741973.5544971032,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T168=\"NZD\",(S168/K168/1000)*'LCOGH Inputs'!$E$9,(S168/K168/1000))","v":0.35340479419096749}]
["Tokyo","Adelaide",2028,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D169/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E169","v":453.12},{"$f":"E169-E169*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F169","v":286.53027751413902},{"$f":"G169-G169*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F169","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F169+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L169*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F169+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F169*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P169*(1+'LCOGH Inputs'!$C$117)^(C169-2020)","v":593435.33719431027},{"$f":"J169*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3735979.258161807,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T169=\"NZD\",(S169/K169/1000)*'LCOGH Inputs'!$E$9,(S169/K169/1000))","v":0.35283867232189414}]
["Tokyo","Adelaide",2029,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D170/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E170","v":453.12},{"$f":"E170-E170*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F170","v":286.53027751413902},{"$f":"G170-G170*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F170","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F170+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L170*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F170+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F170*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P170*(1+'LCOGH Inputs'!$C$117)^(C170-2020)","v":587500.98382236715},{"$f":"J170*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3730044.9047898641,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T170=\"NZD\",(S170/K170/1000)*'LCOGH Inputs'!$E$9,(S170/K170/1000))","v":0.35227821167151152}]
["Tokyo","Adelaide",2030,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D171/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E171","v":453.12},{"$f":"E171-E171*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F171","v":286.53027751413902},{"$f":"G171-G171*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F171","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F171+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L171*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F171+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F171*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P171*(1+'LCOGH Inputs'!$C$117)^(C171-2020)","v":581625.97398414346},{"$f":"J171*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3724169.8949516402,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T171=\"NZD\",(S171/K171/1000)*'LCOGH Inputs'!$E$9,(S171/K171/1000))","v":0.35172335562763274}]
["Tokyo","Adelaide",2031,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D172/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E172","v":453.12},{"$f":"E172-E172*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F172","v":286.53027751413902},{"$f":"G172-G172*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F172","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F172+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L172*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F172+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F172*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P172*(1+'LCOGH Inputs'!$C$117)^(C172-2020)","v":575809.71424430201},{"$f":"J172*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3718353.6352117988,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T172=\"NZD\",(S172/K172/1000)*'LCOGH Inputs'!$E$9,(S172/K172/1000))","v":0.35117404814419267}]
["Tokyo","Adelaide",2032,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D173/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E173","v":453.12},{"$f":"E173-E173*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F173","v":286.53027751413902},{"$f":"G173-G173*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F173","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F173+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L173*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F173+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F173*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P173*(1+'LCOGH Inputs'!$C$117)^(C173-2020)","v":570051.61710185907},{"$f":"J173*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3712595.5380693558,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T173=\"NZD\",(S173/K173/1000)*'LCOGH Inputs'!$E$9,(S173/K173/1000))","v":0.35063023373558705}]
["Tokyo","Adelaide",2033,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D174/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E174","v":453.12},{"$f":"E174-E174*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F174","v":286.53027751413902},{"$f":"G174-G174*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F174","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F174+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L174*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F174+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F174*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P174*(1+'LCOGH Inputs'!$C$117)^(C174-2020)","v":564351.10093084036},{"$f":"J174*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3706895.0218983372,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T174=\"NZD\",(S174/K174/1000)*'LCOGH Inputs'!$E$9,(S174/K174/1000))","v":0.35009185747106758}]
["Tokyo","Adelaide",2034,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D175/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E175","v":453.12},{"$f":"E175-E175*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F175","v":286.53027751413902},{"$f":"G175-G175*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F175","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F175+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L175*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F175+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F175*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P175*(1+'LCOGH Inputs'!$C$117)^(C175-2020)","v":558707.58992153197},{"$f":"J175*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3701251.5108890287,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T175=\"NZD\",(S175/K175/1000)*'LCOGH Inputs'!$E$9,(S175/K175/1000))","v":0.34955886496919314}]
["Tokyo","Adelaide",2035,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D176/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E176","v":453.12},{"$f":"E176-E176*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F176","v":286.53027751413902},{"$f":"G176-G176*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F176","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F176+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L176*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F176+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F176*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P176*(1+'LCOGH Inputs'!$C$117)^(C176-2020)","v":553120.51402231667},{"$f":"J176*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3695664.4349898132,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T176=\"NZD\",(S176/K176/1000)*'LCOGH Inputs'!$E$9,(S176/K176/1000))","v":0.34903120239233754}]
["Tokyo","Adelaide",2036,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D177/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E177","v":453.12},{"$f":"E177-E177*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F177","v":286.53027751413902},{"$f":"G177-G177*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F177","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F177+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L177*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F177+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F177*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P177*(1+'LCOGH Inputs'!$C$117)^(C177-2020)","v":547589.30888209352},{"$f":"J177*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3690133.22984959,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T177=\"NZD\",(S177/K177/1000)*'LCOGH Inputs'!$E$9,(S177/K177/1000))","v":0.34850881644125048}]
["Tokyo","Adelaide",2037,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D178/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E178","v":453.12},{"$f":"E178-E178*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F178","v":286.53027751413902},{"$f":"G178-G178*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F178","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F178+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L178*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F178+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F178*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P178*(1+'LCOGH Inputs'!$C$117)^(C178-2020)","v":542113.41579327255},{"$f":"J178*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3684657.3367607691,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T178=\"NZD\",(S178/K178/1000)*'LCOGH Inputs'!$E$9,(S178/K178/1000))","v":0.34799165434967427}]
["Tokyo","Adelaide",2038,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D179/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E179","v":453.12},{"$f":"E179-E179*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F179","v":286.53027751413902},{"$f":"G179-G179*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F179","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F179+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L179*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F179+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F179*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P179*(1+'LCOGH Inputs'!$C$117)^(C179-2020)","v":536692.28163533984},{"$f":"J179*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3679236.2026028363,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T179=\"NZD\",(S179/K179/1000)*'LCOGH Inputs'!$E$9,(S179/K179/1000))","v":0.34747966387901386}]
["Tokyo","Adelaide",2039,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D180/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E180","v":453.12},{"$f":"E180-E180*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F180","v":286.53027751413902},{"$f":"G180-G180*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F180","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F180+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L180*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F180+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F180*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P180*(1+'LCOGH Inputs'!$C$117)^(C180-2020)","v":531325.35881898634},{"$f":"J180*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3673869.2797864829,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T180=\"NZD\",(S180/K180/1000)*'LCOGH Inputs'!$E$9,(S180/K180/1000))","v":0.34697279331306002}]
["Tokyo","Adelaide",2040,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D181/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E181","v":453.12},{"$f":"E181-E181*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F181","v":286.53027751413902},{"$f":"G181-G181*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F181","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F181+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L181*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F181+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F181*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P181*(1+'LCOGH Inputs'!$C$117)^(C181-2020)","v":526012.10523079662},{"$f":"J181*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3668556.0261982931,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T181=\"NZD\",(S181/K181/1000)*'LCOGH Inputs'!$E$9,(S181/K181/1000))","v":0.34647099145276578}]
["Tokyo","Adelaide",2041,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D182/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E182","v":453.12},{"$f":"E182-E182*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F182","v":286.53027751413902},{"$f":"G182-G182*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F182","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F182+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L182*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F182+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F182*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P182*(1+'LCOGH Inputs'!$C$117)^(C182-2020)","v":520751.98417848861},{"$f":"J182*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3663295.9051459851,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T182=\"NZD\",(S182/K182/1000)*'LCOGH Inputs'!$E$9,(S182/K182/1000))","v":0.34597420761107439}]
["Tokyo","Adelaide",2042,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D183/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E183","v":453.12},{"$f":"E183-E183*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F183","v":286.53027751413902},{"$f":"G183-G183*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F183","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F183+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L183*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F183+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F183*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P183*(1+'LCOGH Inputs'!$C$117)^(C183-2020)","v":515544.46433670365},{"$f":"J183*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3658088.3853042005,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T183=\"NZD\",(S183/K183/1000)*'LCOGH Inputs'!$E$9,(S183/K183/1000))","v":0.34548239160780003}]
["Tokyo","Adelaide",2043,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D184/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E184","v":453.12},{"$f":"E184-E184*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F184","v":286.53027751413902},{"$f":"G184-G184*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F184","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F184+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L184*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F184+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F184*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P184*(1+'LCOGH Inputs'!$C$117)^(C184-2020)","v":510389.01969333668},{"$f":"J184*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3652932.9406608334,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T184=\"NZD\",(S184/K184/1000)*'LCOGH Inputs'!$E$9,(S184/K184/1000))","v":0.34499549376455829}]
["Tokyo","Adelaide",2044,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D185/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E185","v":453.12},{"$f":"E185-E185*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F185","v":286.53027751413902},{"$f":"G185-G185*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F185","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F185+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L185*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F185+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F185*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P185*(1+'LCOGH Inputs'!$C$117)^(C185-2020)","v":505285.12949640327},{"$f":"J185*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3647829.0504639,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T185=\"NZD\",(S185/K185/1000)*'LCOGH Inputs'!$E$9,(S185/K185/1000))","v":0.34451346489974904}]
["Tokyo","Adelaide",2045,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D186/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E186","v":453.12},{"$f":"E186-E186*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F186","v":286.53027751413902},{"$f":"G186-G186*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F186","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F186+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L186*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F186+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F186*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P186*(1+'LCOGH Inputs'!$C$117)^(C186-2020)","v":500232.27820143919},{"$f":"J186*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3642776.1991689359,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T186=\"NZD\",(S186/K186/1000)*'LCOGH Inputs'!$E$9,(S186/K186/1000))","v":0.34403625632358786}]
["Tokyo","Adelaide",2046,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D187/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E187","v":453.12},{"$f":"E187-E187*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F187","v":286.53027751413902},{"$f":"G187-G187*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F187","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F187+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L187*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F187+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F187*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P187*(1+'LCOGH Inputs'!$C$117)^(C187-2020)","v":495229.9554194248},{"$f":"J187*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3637773.8763869214,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T187=\"NZD\",(S187/K187/1000)*'LCOGH Inputs'!$E$9,(S187/K187/1000))","v":0.34356381983318829}]
["Tokyo","Adelaide",2047,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D188/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E188","v":453.12},{"$f":"E188-E188*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F188","v":286.53027751413902},{"$f":"G188-G188*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F188","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F188+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L188*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F188+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F188*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P188*(1+'LCOGH Inputs'!$C$117)^(C188-2020)","v":490277.6558652306},{"$f":"J188*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3632821.5768327275,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T188=\"NZD\",(S188/K188/1000)*'LCOGH Inputs'!$E$9,(S188/K188/1000))","v":0.34309610770769278}]
["Tokyo","Adelaide",2048,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D189/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E189","v":453.12},{"$f":"E189-E189*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F189","v":286.53027751413902},{"$f":"G189-G189*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F189","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F189+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L189*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F189+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F189*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P189*(1+'LCOGH Inputs'!$C$117)^(C189-2020)","v":485374.87930657825},{"$f":"J189*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3627918.800274075,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T189=\"NZD\",(S189/K189/1000)*'LCOGH Inputs'!$E$9,(S189/K189/1000))","v":0.34263307270345211}]
["Tokyo","Adelaide",2049,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D190/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E190","v":453.12},{"$f":"E190-E190*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F190","v":286.53027751413902},{"$f":"G190-G190*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F190","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F190+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L190*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F190+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F190*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P190*(1+'LCOGH Inputs'!$C$117)^(C190-2020)","v":480521.13051351241},{"$f":"J190*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3623065.051481009,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T190=\"NZD\",(S190/K190/1000)*'LCOGH Inputs'!$E$9,(S190/K190/1000))","v":0.34217466804925389}]
["Tokyo","Adelaide",2050,4914,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D191/'LCOGH Inputs'!$G$107/24","v":12.796875},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E191","v":453.12},{"$f":"E191-E191*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F191","v":286.53027751413902},{"$f":"G191-G191*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F191","v":11.461211100565606},297.99148861470462,10588.34972248586,{"$f":"'LCOGH Inputs'!$C$111*(2*F191+'LCOGH Inputs'!$G$116)","v":2001562.5},{"$f":"L191*'LCOGH Inputs'!$C$112","v":40031.25},{"$f":"(F191+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":41071.875},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F191*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":643119.75},{"$f":"P191*(1+'LCOGH Inputs'!$C$117)^(C191-2020)","v":475715.91920837737},{"$f":"J191*'LCOGH Inputs'!$C$118*1000","v":759878.2959674967},3618259.8401758741,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T191=\"NZD\",(S191/K191/1000)*'LCOGH Inputs'!$E$9,(S191/K191/1000))","v":0.3417208474415977}]
[]
["Tokyo","Kitimat (British Columbia)",2020,{"$f":"$D$24","v":4687},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D193/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E193","v":453.12},{"$f":"E193-E193*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F193","v":273.45523273231993},{"$f":"G193-G193*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F193","v":10.938209309292802},{"$f":"SUM(H193:I193)","v":284.39344204161273},{"$f":"E193-SUM(G193:H193)","v":10601.424767267679},{"$f":"'LCOGH Inputs'!$C$111*(2*F193+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L193*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F193+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F193*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P193*(1+'LCOGH Inputs'!$C$117)^(C193-2020)","v":613411.125},{"$f":"J193*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},{"$f":"SUM(L193:O193)+SUM(Q193:R193)","v":3635327.4230394457},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T193=\"NZD\",(S193/K193/1000)*'LCOGH Inputs'!$E$9,(S193/K193/1000))","v":0.34290932613733804}]
["Tokyo","Kitimat (British Columbia)",2021,{"$f":"$D$24","v":4687},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D194/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E194","v":453.12},{"$f":"E194-E194*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F194","v":273.45523273231993},{"$f":"G194-G194*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F194","v":10.938209309292802},{"$f":"SUM(H194:I194)","v":284.39344204161273},{"$f":"E194-SUM(G194:H194)","v":10601.424767267679},{"$f":"'LCOGH Inputs'!$C$111*(2*F194+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L194*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F194+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F194*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P194*(1+'LCOGH Inputs'!$C$117)^(C194-2020)","v":607277.01375000004},{"$f":"J194*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},{"$f":"SUM(L194:O194)+SUM(Q194:R194)","v":3629193.3117894456},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T194=\"NZD\",(S194/K194/1000)*'LCOGH Inputs'!$E$9,(S194/K194/1000))","v":0.34233071416916755}]
["Tokyo","Kitimat (British Columbia)",2022,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D195/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E195","v":453.12},{"$f":"E195-E195*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F195","v":273.45523273231993},{"$f":"G195-G195*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F195","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F195+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L195*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F195+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F195*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P195*(1+'LCOGH Inputs'!$C$117)^(C195-2020)","v":601204.24361250002},{"$f":"J195*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3623120.5416519456,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T195=\"NZD\",(S195/K195/1000)*'LCOGH Inputs'!$E$9,(S195/K195/1000))","v":0.34175788832067877}]
["Tokyo","Kitimat (British Columbia)",2023,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D196/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E196","v":453.12},{"$f":"E196-E196*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F196","v":273.45523273231993},{"$f":"G196-G196*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F196","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F196+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L196*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F196+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F196*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P196*(1+'LCOGH Inputs'!$C$117)^(C196-2020)","v":595192.20117637492},{"$f":"J196*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3617108.4992158203,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T196=\"NZD\",(S196/K196/1000)*'LCOGH Inputs'!$E$9,(S196/K196/1000))","v":0.34119079073067488}]
["Tokyo","Kitimat (British Columbia)",2024,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D197/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E197","v":453.12},{"$f":"E197-E197*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F197","v":273.45523273231993},{"$f":"G197-G197*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F197","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F197+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L197*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F197+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F197*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P197*(1+'LCOGH Inputs'!$C$117)^(C197-2020)","v":589240.27916461125},{"$f":"J197*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3611156.5772040565,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T197=\"NZD\",(S197/K197/1000)*'LCOGH Inputs'!$E$9,(S197/K197/1000))","v":0.34062936411657102}]
["Tokyo","Kitimat (British Columbia)",2025,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D198/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E198","v":453.12},{"$f":"E198-E198*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F198","v":273.45523273231993},{"$f":"G198-G198*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F198","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F198+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L198*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F198+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F198*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P198*(1+'LCOGH Inputs'!$C$117)^(C198-2020)","v":583347.87637296505},{"$f":"J198*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3605264.1744124107,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T198=\"NZD\",(S198/K198/1000)*'LCOGH Inputs'!$E$9,(S198/K198/1000))","v":0.34007355176860826}]
["Tokyo","Kitimat (British Columbia)",2026,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D199/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E199","v":453.12},{"$f":"E199-E199*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F199","v":273.45523273231993},{"$f":"G199-G199*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F199","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F199+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L199*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F199+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F199*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P199*(1+'LCOGH Inputs'!$C$117)^(C199-2020)","v":577514.39760923537},{"$f":"J199*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3599430.6956486809,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T199=\"NZD\",(S199/K199/1000)*'LCOGH Inputs'!$E$9,(S199/K199/1000))","v":0.33952329754412508}]
["Tokyo","Kitimat (British Columbia)",2027,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D200/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E200","v":453.12},{"$f":"E200-E200*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F200","v":273.45523273231993},{"$f":"G200-G200*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F200","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F200+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L200*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F200+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F200*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P200*(1+'LCOGH Inputs'!$C$117)^(C200-2020)","v":571739.25363314303},{"$f":"J200*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3593655.5516725886,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T200=\"NZD\",(S200/K200/1000)*'LCOGH Inputs'!$E$9,(S200/K200/1000))","v":0.33897854586188669}]
["Tokyo","Kitimat (British Columbia)",2028,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D201/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E201","v":453.12},{"$f":"E201-E201*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F201","v":273.45523273231993},{"$f":"G201-G201*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F201","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F201+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L201*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F201+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F201*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P201*(1+'LCOGH Inputs'!$C$117)^(C201-2020)","v":566021.8610968116},{"$f":"J201*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3587938.1591362571,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T201=\"NZD\",(S201/K201/1000)*'LCOGH Inputs'!$E$9,(S201/K201/1000))","v":0.33843924169647072}]
["Tokyo","Kitimat (British Columbia)",2029,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D202/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E202","v":453.12},{"$f":"E202-E202*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F202","v":273.45523273231993},{"$f":"G202-G202*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F202","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F202+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L202*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F202+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F202*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P202*(1+'LCOGH Inputs'!$C$117)^(C202-2020)","v":560361.64248584351},{"$f":"J202*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3582277.9405252887,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T202=\"NZD\",(S202/K202/1000)*'LCOGH Inputs'!$E$9,(S202/K202/1000))","v":0.33790533057270894}]
["Tokyo","Kitimat (British Columbia)",2030,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D203/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E203","v":453.12},{"$f":"E203-E203*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F203","v":273.45523273231993},{"$f":"G203-G203*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F203","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F203+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L203*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F203+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F203*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P203*(1+'LCOGH Inputs'!$C$117)^(C203-2020)","v":554758.02606098505},{"$f":"J203*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3576674.3241004306,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T203=\"NZD\",(S203/K203/1000)*'LCOGH Inputs'!$E$9,(S203/K203/1000))","v":0.33737675856018473}]
["Tokyo","Kitimat (British Columbia)",2031,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D204/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E204","v":453.12},{"$f":"E204-E204*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F204","v":273.45523273231993},{"$f":"G204-G204*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F204","v":10.938209309292802},{"$f":"SUM(H204:I204)","v":284.39344204161273},{"$f":"E204-SUM(G204:H204)","v":10601.424767267679},{"$f":"'LCOGH Inputs'!$C$111*(2*F204+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L204*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F204+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F204*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P204*(1+'LCOGH Inputs'!$C$117)^(C204-2020)","v":549210.44580037519},{"$f":"J204*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},{"$f":"SUM(L204:O204)+SUM(Q204:R204)","v":3571126.7438398208},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T204=\"NZD\",(S204/K204/1000)*'LCOGH Inputs'!$E$9,(S204/K204/1000))","v":0.33685347226778584}]
["Tokyo","Kitimat (British Columbia)",2032,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D205/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E205","v":453.12},{"$f":"E205-E205*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F205","v":273.45523273231993},{"$f":"G205-G205*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F205","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F205+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L205*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F205+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F205*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P205*(1+'LCOGH Inputs'!$C$117)^(C205-2020)","v":543718.34134237142},{"$f":"J205*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3565634.6393818166,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T205=\"NZD\",(S205/K205/1000)*'LCOGH Inputs'!$E$9,(S205/K205/1000))","v":0.33633541883831081}]
["Tokyo","Kitimat (British Columbia)",2033,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D206/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E206","v":453.12},{"$f":"E206-E206*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F206","v":273.45523273231993},{"$f":"G206-G206*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F206","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F206+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L206*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F206+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F206*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P206*(1+'LCOGH Inputs'!$C$117)^(C206-2020)","v":538281.15792894771},{"$f":"J206*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3560197.455968393,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T206=\"NZD\",(S206/K206/1000)*'LCOGH Inputs'!$E$9,(S206/K206/1000))","v":0.3358225459431306}]
["Tokyo","Kitimat (British Columbia)",2034,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D207/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E207","v":453.12},{"$f":"E207-E207*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F207","v":273.45523273231993},{"$f":"G207-G207*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F207","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F207+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L207*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F207+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F207*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P207*(1+'LCOGH Inputs'!$C$117)^(C207-2020)","v":532898.34634965821},{"$f":"J207*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3554814.6443891036,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T207=\"NZD\",(S207/K207/1000)*'LCOGH Inputs'!$E$9,(S207/K207/1000))","v":0.33531480177690226}]
["Tokyo","Kitimat (British Columbia)",2035,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D208/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E208","v":453.12},{"$f":"E208-E208*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F208","v":273.45523273231993},{"$f":"G208-G208*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F208","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F208+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L208*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F208+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F208*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P208*(1+'LCOGH Inputs'!$C$117)^(C208-2020)","v":527569.36288616166},{"$f":"J208*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3549485.6609256072,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T208=\"NZD\",(S208/K208/1000)*'LCOGH Inputs'!$E$9,(S208/K208/1000))","v":0.33481213505233609}]
["Tokyo","Kitimat (British Columbia)",2036,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D209/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E209","v":453.12},{"$f":"E209-E209*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F209","v":273.45523273231993},{"$f":"G209-G209*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F209","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F209+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L209*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F209+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F209*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P209*(1+'LCOGH Inputs'!$C$117)^(C209-2020)","v":522293.66925730003},{"$f":"J209*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3544209.9672967456,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T209=\"NZD\",(S209/K209/1000)*'LCOGH Inputs'!$E$9,(S209/K209/1000))","v":0.33431449499501564}]
["Tokyo","Kitimat (British Columbia)",2037,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D210/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E210","v":453.12},{"$f":"E210-E210*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F210","v":273.45523273231993},{"$f":"G210-G210*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F210","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F210+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L210*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F210+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F210*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P210*(1+'LCOGH Inputs'!$C$117)^(C210-2020)","v":517070.73256472702},{"$f":"J210*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3538987.0306041725,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T210=\"NZD\",(S210/K210/1000)*'LCOGH Inputs'!$E$9,(S210/K210/1000))","v":0.33382183133826837}]
["Tokyo","Kitimat (British Columbia)",2038,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D211/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E211","v":453.12},{"$f":"E211-E211*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F211","v":273.45523273231993},{"$f":"G211-G211*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F211","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F211+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L211*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F211+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F211*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P211*(1+'LCOGH Inputs'!$C$117)^(C211-2020)","v":511900.02523907972},{"$f":"J211*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3533816.3232785249,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T211=\"NZD\",(S211/K211/1000)*'LCOGH Inputs'!$E$9,(S211/K211/1000))","v":0.33333409431808858}]
["Tokyo","Kitimat (British Columbia)",2039,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D212/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E212","v":453.12},{"$f":"E212-E212*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F212","v":273.45523273231993},{"$f":"G212-G212*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F212","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F212+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L212*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F212+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F212*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P212*(1+'LCOGH Inputs'!$C$117)^(C212-2020)","v":506781.02498668886},{"$f":"J212*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3528697.3230261342,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T212=\"NZD\",(S212/K212/1000)*'LCOGH Inputs'!$E$9,(S212/K212/1000))","v":0.33285123466811056}]
["Tokyo","Kitimat (British Columbia)",2040,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D213/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E213","v":453.12},{"$f":"E213-E213*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F213","v":273.45523273231993},{"$f":"G213-G213*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F213","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F213+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L213*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F213+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F213*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P213*(1+'LCOGH Inputs'!$C$117)^(C213-2020)","v":501713.21473682206},{"$f":"J213*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3523629.5127762677,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T213=\"NZD\",(S213/K213/1000)*'LCOGH Inputs'!$E$9,(S213/K213/1000))","v":0.33237320361463241}]
["Tokyo","Kitimat (British Columbia)",2041,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D214/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E214","v":453.12},{"$f":"E214-E214*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F214","v":273.45523273231993},{"$f":"G214-G214*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F214","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F214+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L214*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F214+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F214*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P214*(1+'LCOGH Inputs'!$C$117)^(C214-2020)","v":496696.08258945378},{"$f":"J214*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3518612.3806288992,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T214=\"NZD\",(S214/K214/1000)*'LCOGH Inputs'!$E$9,(S214/K214/1000))","v":0.331899952871689}]
["Tokyo","Kitimat (British Columbia)",2042,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D215/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E215","v":453.12},{"$f":"E215-E215*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F215","v":273.45523273231993},{"$f":"G215-G215*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F215","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F215+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L215*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F215+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F215*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P215*(1+'LCOGH Inputs'!$C$117)^(C215-2020)","v":491729.12176355923},{"$f":"J215*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3513645.4198030047,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T215=\"NZD\",(S215/K215/1000)*'LCOGH Inputs'!$E$9,(S215/K215/1000))","v":0.33143143463617503}]
["Tokyo","Kitimat (British Columbia)",2043,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D216/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E216","v":453.12},{"$f":"E216-E216*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F216","v":273.45523273231993},{"$f":"G216-G216*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F216","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F216+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L216*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F216+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F216*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P216*(1+'LCOGH Inputs'!$C$117)^(C216-2020)","v":486811.83054592367},{"$f":"J216*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3508728.1285853693,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T216=\"NZD\",(S216/K216/1000)*'LCOGH Inputs'!$E$9,(S216/K216/1000))","v":0.33096760158301619}]
["Tokyo","Kitimat (British Columbia)",2044,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D217/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E217","v":453.12},{"$f":"E217-E217*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F217","v":273.45523273231993},{"$f":"G217-G217*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F217","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F217+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L217*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F217+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F217*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P217*(1+'LCOGH Inputs'!$C$117)^(C217-2020)","v":481943.7122404644},{"$f":"J217*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3503860.0102799097,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T217=\"NZD\",(S217/K217/1000)*'LCOGH Inputs'!$E$9,(S217/K217/1000))","v":0.3305084068603889}]
["Tokyo","Kitimat (British Columbia)",2045,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D218/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E218","v":453.12},{"$f":"E218-E218*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F218","v":273.45523273231993},{"$f":"G218-G218*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F218","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F218+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L218*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F218+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F218*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P218*(1+'LCOGH Inputs'!$C$117)^(C218-2020)","v":477124.27511805971},{"$f":"J218*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3499040.5731575051,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T218=\"NZD\",(S218/K218/1000)*'LCOGH Inputs'!$E$9,(S218/K218/1000))","v":0.33005380408498791}]
["Tokyo","Kitimat (British Columbia)",2046,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D219/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E219","v":453.12},{"$f":"E219-E219*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F219","v":273.45523273231993},{"$f":"G219-G219*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F219","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F219+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L219*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F219+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F219*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P219*(1+'LCOGH Inputs'!$C$117)^(C219-2020)","v":472353.03236687917},{"$f":"J219*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3494269.3304063245,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T219=\"NZD\",(S219/K219/1000)*'LCOGH Inputs'!$E$9,(S219/K219/1000))","v":0.32960374733734088}]
["Tokyo","Kitimat (British Columbia)",2047,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D220/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E220","v":453.12},{"$f":"E220-E220*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F220","v":273.45523273231993},{"$f":"G220-G220*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F220","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F220+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L220*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F220+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F220*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P220*(1+'LCOGH Inputs'!$C$117)^(C220-2020)","v":467629.50204321038},{"$f":"J220*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3489545.8000826556,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T220=\"NZD\",(S220/K220/1000)*'LCOGH Inputs'!$E$9,(S220/K220/1000))","v":0.32915819115717038}]
["Tokyo","Kitimat (British Columbia)",2048,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D221/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E221","v":453.12},{"$f":"E221-E221*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F221","v":273.45523273231993},{"$f":"G221-G221*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F221","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F221+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L221*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F221+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F221*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P221*(1+'LCOGH Inputs'!$C$117)^(C221-2020)","v":462953.20702277822},{"$f":"J221*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3484869.5050622234,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T221=\"NZD\",(S221/K221/1000)*'LCOGH Inputs'!$E$9,(S221/K221/1000))","v":0.3287170905388016}]
["Tokyo","Kitimat (British Columbia)",2049,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D222/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E222","v":453.12},{"$f":"E222-E222*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F222","v":273.45523273231993},{"$f":"G222-G222*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F222","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F222+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L222*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F222+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F222*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P222*(1+'LCOGH Inputs'!$C$117)^(C222-2020)","v":458323.67495255038},{"$f":"J222*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3480239.9729919955,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T222=\"NZD\",(S222/K222/1000)*'LCOGH Inputs'!$E$9,(S222/K222/1000))","v":0.32828040092661648}]
["Tokyo","Kitimat (British Columbia)",2050,4687,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D223/'LCOGH Inputs'!$G$107/24","v":12.205729166666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E223","v":453.12},{"$f":"E223-E223*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F223","v":273.45523273231993},{"$f":"G223-G223*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F223","v":10.938209309292802},284.39344204161273,10601.424767267679,{"$f":"'LCOGH Inputs'!$C$111*(2*F223+'LCOGH Inputs'!$G$116)","v":1918802.0833333333},{"$f":"L223*'LCOGH Inputs'!$C$112","v":38376.041666666664},{"$f":"(F223+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":39534.895833333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F223*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":613411.125},{"$f":"P223*(1+'LCOGH Inputs'!$C$117)^(C223-2020)","v":453740.43820302497},{"$f":"J223*'LCOGH Inputs'!$C$118*1000","v":725203.2772061124},3475656.7362424703,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T223=\"NZD\",(S223/K223/1000)*'LCOGH Inputs'!$E$9,(S223/K223/1000))","v":0.32784807821055323}]
[]
["Tokyo","Auckland (or other NZ Port)",2020,{"$f":"$D$25","v":5794},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D225/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E225","v":453.12},{"$f":"E225-E225*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F225","v":337.07165942266693},{"$f":"G225-G225*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F225","v":13.482866376906657},{"$f":"SUM(H225:I225)","v":350.55452579957358},{"$f":"E225-SUM(G225:H225)","v":10537.808340577332},{"$f":"'LCOGH Inputs'!$C$111*(2*F225+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L225*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F225+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F225*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P225*(1+'LCOGH Inputs'!$C$117)^(C225-2020)","v":758289.75},{"$f":"J225*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},{"$f":"SUM(L225:O225)+SUM(Q225:R225)","v":4368077.7491222452},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T225=\"NZD\",(S225/K225/1000)*'LCOGH Inputs'!$E$9,(S225/K225/1000))","v":0.41451482205292534}]
["Tokyo","Auckland (or other NZ Port)",2021,{"$f":"$D$25","v":5794},{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D226/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E226","v":453.12},{"$f":"E226-E226*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F226","v":337.07165942266693},{"$f":"G226-G226*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F226","v":13.482866376906657},{"$f":"SUM(H226:I226)","v":350.55452579957358},{"$f":"E226-SUM(G226:H226)","v":10537.808340577332},{"$f":"'LCOGH Inputs'!$C$111*(2*F226+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L226*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F226+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F226*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P226*(1+'LCOGH Inputs'!$C$117)^(C226-2020)","v":750706.85250000004},{"$f":"J226*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},{"$f":"SUM(L226:O226)+SUM(Q226:R226)","v":4360494.8516222462},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T226=\"NZD\",(S226/K226/1000)*'LCOGH Inputs'!$E$9,(S226/K226/1000))","v":0.4137952324328712}]
["Tokyo","Auckland (or other NZ Port)",2022,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D227/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E227","v":453.12},{"$f":"E227-E227*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F227","v":337.07165942266693},{"$f":"G227-G227*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F227","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F227+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L227*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F227+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F227*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P227*(1+'LCOGH Inputs'!$C$117)^(C227-2020)","v":743199.78397500003},{"$f":"J227*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4352987.7830972457,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T227=\"NZD\",(S227/K227/1000)*'LCOGH Inputs'!$E$9,(S227/K227/1000))","v":0.41308283870901752}]
["Tokyo","Auckland (or other NZ Port)",2023,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D228/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E228","v":453.12},{"$f":"E228-E228*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F228","v":337.07165942266693},{"$f":"G228-G228*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F228","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F228+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L228*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F228+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F228*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P228*(1+'LCOGH Inputs'!$C$117)^(C228-2020)","v":735767.78613524989},{"$f":"J228*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4345555.7852574959,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T228=\"NZD\",(S228/K228/1000)*'LCOGH Inputs'!$E$9,(S228/K228/1000))","v":0.4123775689224024}]
["Tokyo","Auckland (or other NZ Port)",2024,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D229/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E229","v":453.12},{"$f":"E229-E229*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F229","v":337.07165942266693},{"$f":"G229-G229*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F229","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F229+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L229*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F229+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F229*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P229*(1+'LCOGH Inputs'!$C$117)^(C229-2020)","v":728410.10827389744},{"$f":"J229*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4338198.1073961426,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T229=\"NZD\",(S229/K229/1000)*'LCOGH Inputs'!$E$9,(S229/K229/1000))","v":0.41167935183365334}]
["Tokyo","Auckland (or other NZ Port)",2025,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D230/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E230","v":453.12},{"$f":"E230-E230*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F230","v":337.07165942266693},{"$f":"G230-G230*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F230","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F230+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L230*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F230+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F230*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P230*(1+'LCOGH Inputs'!$C$117)^(C230-2020)","v":721126.00719115848},{"$f":"J230*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4330914.0063134041,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T230=\"NZD\",(S230/K230/1000)*'LCOGH Inputs'!$E$9,(S230/K230/1000))","v":0.4109881169157919}]
["Tokyo","Auckland (or other NZ Port)",2026,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D231/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E231","v":453.12},{"$f":"E231-E231*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F231","v":337.07165942266693},{"$f":"G231-G231*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F231","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F231+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L231*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F231+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F231*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P231*(1+'LCOGH Inputs'!$C$117)^(C231-2020)","v":713914.74711924687},{"$f":"J231*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4323702.7462414922,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T231=\"NZD\",(S231/K231/1000)*'LCOGH Inputs'!$E$9,(S231/K231/1000))","v":0.41030379434710901}]
["Tokyo","Auckland (or other NZ Port)",2027,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D232/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E232","v":453.12},{"$f":"E232-E232*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F232","v":337.07165942266693},{"$f":"G232-G232*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F232","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F232+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L232*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F232+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F232*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P232*(1+'LCOGH Inputs'!$C$117)^(C232-2020)","v":706775.59964805446},{"$f":"J232*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4316563.5987702999,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T232=\"NZD\",(S232/K232/1000)*'LCOGH Inputs'!$E$9,(S232/K232/1000))","v":0.40962631500411306}]
["Tokyo","Auckland (or other NZ Port)",2028,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D233/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E233","v":453.12},{"$f":"E233-E233*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F233","v":337.07165942266693},{"$f":"G233-G233*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F233","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F233+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L233*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F233+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F233*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P233*(1+'LCOGH Inputs'!$C$117)^(C233-2020)","v":699707.84365157387},{"$f":"J233*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4309495.8427738193,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T233=\"NZD\",(S233/K233/1000)*'LCOGH Inputs'!$E$9,(S233/K233/1000))","v":0.40895561045454698}]
["Tokyo","Auckland (or other NZ Port)",2029,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D234/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E234","v":453.12},{"$f":"E234-E234*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F234","v":337.07165942266693},{"$f":"G234-G234*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F234","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F234+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L234*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F234+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F234*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P234*(1+'LCOGH Inputs'!$C$117)^(C234-2020)","v":692710.765215058},{"$f":"J234*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4302498.7643373031,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T234=\"NZD\",(S234/K234/1000)*'LCOGH Inputs'!$E$9,(S234/K234/1000))","v":0.4082916129504765}]
["Tokyo","Auckland (or other NZ Port)",2030,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D235/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E235","v":453.12},{"$f":"E235-E235*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F235","v":337.07165942266693},{"$f":"G235-G235*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F235","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F235+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L235*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F235+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F235*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P235*(1+'LCOGH Inputs'!$C$117)^(C235-2020)","v":685783.65756290744},{"$f":"J235*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4295571.656685153,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T235=\"NZD\",(S235/K235/1000)*'LCOGH Inputs'!$E$9,(S235/K235/1000))","v":0.40763425542144682}]
["Tokyo","Auckland (or other NZ Port)",2031,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D236/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E236","v":453.12},{"$f":"E236-E236*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F236","v":337.07165942266693},{"$f":"G236-G236*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F236","v":13.482866376906657},{"$f":"SUM(H236:I236)","v":350.55452579957358},{"$f":"E236-SUM(G236:H236)","v":10537.808340577332},{"$f":"'LCOGH Inputs'!$C$111*(2*F236+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L236*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F236+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F236*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P236*(1+'LCOGH Inputs'!$C$117)^(C236-2020)","v":678925.82098727836},{"$f":"J236*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},{"$f":"SUM(L236:O236)+SUM(Q236:R236)","v":4288713.8201095238},{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T236=\"NZD\",(S236/K236/1000)*'LCOGH Inputs'!$E$9,(S236/K236/1000))","v":0.40698347146770741}]
["Tokyo","Auckland (or other NZ Port)",2032,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D237/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E237","v":453.12},{"$f":"E237-E237*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F237","v":337.07165942266693},{"$f":"G237-G237*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F237","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F237+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L237*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F237+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F237*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P237*(1+'LCOGH Inputs'!$C$117)^(C237-2020)","v":672136.5627774056},{"$f":"J237*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4281924.5618996508,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T237=\"NZD\",(S237/K237/1000)*'LCOGH Inputs'!$E$9,(S237/K237/1000))","v":0.40633919535350538}]
["Tokyo","Auckland (or other NZ Port)",2033,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D238/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E238","v":453.12},{"$f":"E238-E238*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F238","v":337.07165942266693},{"$f":"G238-G238*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F238","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F238+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L238*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F238+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F238*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P238*(1+'LCOGH Inputs'!$C$117)^(C238-2020)","v":665415.19714963145},{"$f":"J238*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4275203.1962718768,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T238=\"NZD\",(S238/K238/1000)*'LCOGH Inputs'!$E$9,(S238/K238/1000))","v":0.40570136200044538}]
["Tokyo","Auckland (or other NZ Port)",2034,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D239/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E239","v":453.12},{"$f":"E239-E239*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F239","v":337.07165942266693},{"$f":"G239-G239*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F239","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F239+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L239*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F239+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F239*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P239*(1+'LCOGH Inputs'!$C$117)^(C239-2020)","v":658761.04517813527},{"$f":"J239*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4268549.0443003811,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T239=\"NZD\",(S239/K239/1000)*'LCOGH Inputs'!$E$9,(S239/K239/1000))","v":0.40506990698091599}]
["Tokyo","Auckland (or other NZ Port)",2035,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D240/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E240","v":453.12},{"$f":"E240-E240*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F240","v":337.07165942266693},{"$f":"G240-G240*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F240","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F240+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L240*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F240+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F240*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P240*(1+'LCOGH Inputs'!$C$117)^(C240-2020)","v":652173.43472635385},{"$f":"J240*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4261961.433848599,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T240=\"NZD\",(S240/K240/1000)*'LCOGH Inputs'!$E$9,(S240/K240/1000))","v":0.40444476651158184}]
["Tokyo","Auckland (or other NZ Port)",2036,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D241/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E241","v":453.12},{"$f":"E241-E241*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F241","v":337.07165942266693},{"$f":"G241-G241*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F241","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F241+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L241*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F241+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F241*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P241*(1+'LCOGH Inputs'!$C$117)^(C241-2020)","v":645651.70037909027},{"$f":"J241*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4255439.6995013356,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T241=\"NZD\",(S241/K241/1000)*'LCOGH Inputs'!$E$9,(S241/K241/1000))","v":0.40382587744694109}]
["Tokyo","Auckland (or other NZ Port)",2037,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D242/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E242","v":453.12},{"$f":"E242-E242*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F242","v":337.07165942266693},{"$f":"G242-G242*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F242","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F242+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L242*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F242+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F242*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P242*(1+'LCOGH Inputs'!$C$117)^(C242-2020)","v":639195.18337529944},{"$f":"J242*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4248983.1824975451,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T242=\"NZD\",(S242/K242/1000)*'LCOGH Inputs'!$E$9,(S242/K242/1000))","v":0.40321317727294675}]
["Tokyo","Auckland (or other NZ Port)",2038,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D243/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E243","v":453.12},{"$f":"E243-E243*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F243","v":337.07165942266693},{"$f":"G243-G243*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F243","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F243+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L243*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F243+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F243*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P243*(1+'LCOGH Inputs'!$C$117)^(C243-2020)","v":632803.23154154641},{"$f":"J243*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4242591.2306637922,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T243=\"NZD\",(S243/K243/1000)*'LCOGH Inputs'!$E$9,(S243/K243/1000))","v":0.40260660410069238}]
["Tokyo","Auckland (or other NZ Port)",2039,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D244/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E244","v":453.12},{"$f":"E244-E244*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F244","v":337.07165942266693},{"$f":"G244-G244*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F244","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F244+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L244*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F244+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F244*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P244*(1+'LCOGH Inputs'!$C$117)^(C244-2020)","v":626475.19922613085},{"$f":"J244*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4236263.1983483769,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T244=\"NZD\",(S244/K244/1000)*'LCOGH Inputs'!$E$9,(S244/K244/1000))","v":0.40200609666016057}]
["Tokyo","Auckland (or other NZ Port)",2040,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D245/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E245","v":453.12},{"$f":"E245-E245*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F245","v":337.07165942266693},{"$f":"G245-G245*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F245","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F245+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L245*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F245+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F245*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P245*(1+'LCOGH Inputs'!$C$117)^(C245-2020)","v":620210.44723386958},{"$f":"J245*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4229998.4463561149,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T245=\"NZD\",(S245/K245/1000)*'LCOGH Inputs'!$E$9,(S245/K245/1000))","v":0.40141159429403395}]
["Tokyo","Auckland (or other NZ Port)",2041,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D246/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E246","v":453.12},{"$f":"E246-E246*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F246","v":337.07165942266693},{"$f":"G246-G246*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F246","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F246+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L246*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F246+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F246*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P246*(1+'LCOGH Inputs'!$C$117)^(C246-2020)","v":614008.34276153089},{"$f":"J246*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4223796.3418837767,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T246=\"NZD\",(S246/K246/1000)*'LCOGH Inputs'!$E$9,(S246/K246/1000))","v":0.40082303695156868}]
["Tokyo","Auckland (or other NZ Port)",2042,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D247/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E247","v":453.12},{"$f":"E247-E247*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F247","v":337.07165942266693},{"$f":"G247-G247*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F247","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F247+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L247*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F247+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F247*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P247*(1+'LCOGH Inputs'!$C$117)^(C247-2020)","v":607868.25933391554},{"$f":"J247*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4217656.2584561612,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T247=\"NZD\",(S247/K247/1000)*'LCOGH Inputs'!$E$9,(S247/K247/1000))","v":0.40024036518252804}]
["Tokyo","Auckland (or other NZ Port)",2043,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D248/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E248","v":453.12},{"$f":"E248-E248*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F248","v":337.07165942266693},{"$f":"G248-G248*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F248","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F248+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L248*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F248+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F248*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P248*(1+'LCOGH Inputs'!$C$117)^(C248-2020)","v":601789.57674057642},{"$f":"J248*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4211577.5758628221,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T248=\"NZD\",(S248/K248/1000)*'LCOGH Inputs'!$E$9,(S248/K248/1000))","v":0.39966352013117779}]
["Tokyo","Auckland (or other NZ Port)",2044,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D249/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E249","v":453.12},{"$f":"E249-E249*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F249","v":337.07165942266693},{"$f":"G249-G249*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F249","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F249+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L249*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F249+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F249*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P249*(1+'LCOGH Inputs'!$C$117)^(C249-2020)","v":595771.68097317067},{"$f":"J249*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4205559.6800954165,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T249=\"NZD\",(S249/K249/1000)*'LCOGH Inputs'!$E$9,(S249/K249/1000))","v":0.39909244353034107}]
["Tokyo","Auckland (or other NZ Port)",2045,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D250/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E250","v":453.12},{"$f":"E250-E250*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F250","v":337.07165942266693},{"$f":"G250-G250*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F250","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F250+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L250*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F250+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F250*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P250*(1+'LCOGH Inputs'!$C$117)^(C250-2020)","v":589813.96416343888},{"$f":"J250*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4199601.9632856846,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T250=\"NZD\",(S250/K250/1000)*'LCOGH Inputs'!$E$9,(S250/K250/1000))","v":0.39852707769551271}]
["Tokyo","Auckland (or other NZ Port)",2046,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D251/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E251","v":453.12},{"$f":"E251-E251*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F251","v":337.07165942266693},{"$f":"G251-G251*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F251","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F251+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L251*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F251+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F251*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P251*(1+'LCOGH Inputs'!$C$117)^(C251-2020)","v":583915.82452180458},{"$f":"J251*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4193703.8236440504,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T251=\"NZD\",(S251/K251/1000)*'LCOGH Inputs'!$E$9,(S251/K251/1000))","v":0.39796736551903267}]
["Tokyo","Auckland (or other NZ Port)",2047,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D252/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E252","v":453.12},{"$f":"E252-E252*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F252","v":337.07165942266693},{"$f":"G252-G252*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F252","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F252+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L252*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F252+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F252*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P252*(1+'LCOGH Inputs'!$C$117)^(C252-2020)","v":578076.66627658647},{"$f":"J252*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4187864.6653988319,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T252=\"NZD\",(S252/K252/1000)*'LCOGH Inputs'!$E$9,(S252/K252/1000))","v":0.39741325046431736}]
["Tokyo","Auckland (or other NZ Port)",2048,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D253/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E253","v":453.12},{"$f":"E253-E253*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F253","v":337.07165942266693},{"$f":"G253-G253*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F253","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F253+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L253*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F253+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F253*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P253*(1+'LCOGH Inputs'!$C$117)^(C253-2020)","v":572295.8996138206},{"$f":"J253*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4182083.8987360662,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T253=\"NZD\",(S253/K253/1000)*'LCOGH Inputs'!$E$9,(S253/K253/1000))","v":0.39686467656014923}]
["Tokyo","Auckland (or other NZ Port)",2049,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D254/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E254","v":453.12},{"$f":"E254-E254*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F254","v":337.07165942266693},{"$f":"G254-G254*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F254","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F254+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L254*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F254+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F254*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P254*(1+'LCOGH Inputs'!$C$117)^(C254-2020)","v":566572.9406176823},{"$f":"J254*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4176360.9397399276,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T254=\"NZD\",(S254/K254/1000)*'LCOGH Inputs'!$E$9,(S254/K254/1000))","v":0.39632158839502279}]
["Tokyo","Auckland (or other NZ Port)",2050,5794,{"$f":"'LCOGH Inputs'!$C$107/1000*'LCOGH Inputs'!$G$112*'LCOGH Inputs'!$G$113","v":11328},{"$f":"D255/'LCOGH Inputs'!$G$107/24","v":15.088541666666666},{"$f":"'LCOGH Inputs'!$G$115*'Export Module'!E255","v":453.12},{"$f":"E255-E255*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F255","v":337.07165942266693},{"$f":"G255-G255*(1-'LCOGH Inputs'!$G$114)^'Export Module'!F255","v":13.482866376906657},350.55452579957358,10537.808340577332,{"$f":"'LCOGH Inputs'!$C$111*(2*F255+'LCOGH Inputs'!$G$116)","v":2322395.833333333},{"$f":"L255*'LCOGH Inputs'!$C$112","v":46447.916666666664},{"$f":"(F255+'LCOGH Inputs'!$G$116)*'LCOGH Inputs'!$C$113","v":47030.208333333328},{"$f":"'LCOGH Inputs'!$G$116*'LCOGH Inputs'!$C$114","v":300000},{"$f":"F255*('LCOGH Inputs'!$C$115*'LCOGH Inputs'!$C$116)*2","v":758289.75},{"$f":"P255*(1+'LCOGH Inputs'!$C$117)^(C255-2020)","v":560907.21121150558},{"$f":"J255*'LCOGH Inputs'!$C$118*1000","v":893914.04078891256},4170695.210333751,{"$f":"'H2 Production and Transport'!$K$18","v":"USD"},{"$f":"IF(T255=\"NZD\",(S255/K255/1000)*'LCOGH Inputs'!$E$9,(S255/K255/1000))","v":0.39578393111154764}]
[]
[]
[]
[]
[]
[null,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Australia",{"$f":"TRANSPOSE(U161:U191)","v":0.35753103837589573},0.35692365406497306,0.35632234359715964,0.35572704623402435,0.35513770184452043,0.35455425089891157,0.35397663446275873,0.35340479419096749,0.35283867232189414,0.35227821167151152,0.35172335562763274,0.35117404814419267,0.35063023373558705,0.35009185747106758,0.34955886496919314,0.34903120239233754,0.34850881644125048,0.34799165434967427,0.34747966387901386,0.34697279331306002,0.34647099145276578,0.34597420761107439,0.34548239160780003,0.34499549376455829,0.34451346489974904,0.34403625632358786,0.34356381983318829,0.34309610770769278,0.34263307270345211,0.34217466804925389,0.3417208474415977,{"$error":"#N/A"},{"$error":"#N/A"}]
["Canada",{"$f":"TRANSPOSE(U193:U223)","v":0.34290932613733804},0.34233071416916755,0.34175788832067877,0.34119079073067488,0.34062936411657102,0.34007355176860826,0.33952329754412508,0.33897854586188669,0.33843924169647072,0.33790533057270894,0.33737675856018473,0.33685347226778584,0.33633541883831081,0.3358225459431306,0.33531480177690226,0.33481213505233609,0.33431449499501564,0.33382183133826837,0.33333409431808858,0.33285123466811056,0.33237320361463241,0.331899952871689,0.33143143463617503,0.33096760158301619,0.3305084068603889,0.33005380408498791,0.32960374733734088,0.32915819115717038,0.3287170905388016,0.32828040092661648,0.32784807821055323]
["New Zealand",{"$f":"TRANSPOSE(U225:U255)","v":0.41451482205292534},0.4137952324328712,0.41308283870901752,0.4123775689224024,0.41167935183365334,0.4109881169157919,0.41030379434710901,0.40962631500411306,0.40895561045454698,0.4082916129504765,0.40763425542144682,0.40698347146770741,0.40633919535350538,0.40570136200044538,0.40506990698091599,0.40444476651158184,0.40382587744694109,0.40321317727294675,0.40260660410069238,0.40200609666016057,0.40141159429403395,0.40082303695156868,0.40024036518252804,0.39966352013117779,0.39909244353034107,0.39852707769551271,0.39796736551903267,0.39741325046431736,0.39686467656014923,0.39632158839502279,0.39578393111154764]

{"sheet":"HV Calculations","index":14,"n_rows":161,"n_cols":35,"rows_kept":161,"cut":false,"hidden":true,"merged":[]}
["Heavy Vehicle Calculation "]
[]
[]
["Item","Unit","Notes",{"$f":"D8","v":2019},{"$f":"E8","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Trucks "]
[]
[null,null,null,2019,{"$f":"D8+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Total Retirements/Replacements of existing fleet required",null,null,{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&D8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&D8)","v":8107.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&E8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&E8)","v":8107.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&F8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&F8)","v":2639.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&G8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&G8)","v":6872.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&H8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&H8)","v":6872.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&I8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&I8)","v":4233},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&J8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&J8)","v":8842},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&K8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&K8)","v":8842},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&L8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&L8)","v":4609},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&M8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&M8)","v":4609},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&N8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&N8)","v":4609},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&O8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&O8)","v":3479.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&P8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&P8)","v":3479.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&Q8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&Q8)","v":3479.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&R8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&R8)","v":3479.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&S8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&S8)","v":3479.2},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&T8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&T8)","v":4498.3999999999996},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&U8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&U8)","v":4498.3999999999996},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&V8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&V8)","v":4498.3999999999996},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&W8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&W8)","v":4498.3999999999996},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&X8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&X8)","v":4498.3999999999996},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&Y8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&Y8)","v":3914.4},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&Z8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&Z8)","v":3914.4},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AA8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AA8)","v":3914.4},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AB8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AB8)","v":3914.4},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AC8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AC8)","v":3914.4},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AD8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AD8)","v":3505.5},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AE8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AE8)","v":3505.5},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AF8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AF8)","v":3505.5},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AG8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AG8)","v":3505.5},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AH8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AH8)","v":3505.5},{"$f":"SUMIFS('HV Quantity Inputs'!$H$26:$H$33,'HV Quantity Inputs'!$G$26:$G$33,\">\"&AI8,'HV Quantity Inputs'!$F$26:$F$33,\"<=\"&AI8)","v":3505.5}]
[]
["Truck <  5000 ",null,null,{"$f":"'HV Quantity Inputs'!$L25*D$9","v":1413.2516142036482},{"$f":"'HV Quantity Inputs'!$L25*E$9","v":1413.2516142036482},{"$f":"'HV Quantity Inputs'!$L25*F$9","v":460.06681224174417},{"$f":"'HV Quantity Inputs'!$L25*G$9","v":1197.9657271475123},{"$f":"'HV Quantity Inputs'!$L25*H$9","v":1197.9657271475123},{"$f":"'HV Quantity Inputs'!$L25*I$9","v":737.89891490576815},{"$f":"'HV Quantity Inputs'!$L25*J$9","v":1541.3423589881411},{"$f":"'HV Quantity Inputs'!$L25*K$9","v":1541.3423589881411},{"$f":"'HV Quantity Inputs'!$L25*L$9","v":803.44344408237305},{"$f":"'HV Quantity Inputs'!$L25*M$9","v":803.44344408237305},{"$f":"'HV Quantity Inputs'!$L25*N$9","v":803.44344408237305},{"$f":"'HV Quantity Inputs'!$L25*O$9","v":606.49607955118074},{"$f":"'HV Quantity Inputs'!$L25*P$9","v":606.49607955118074},{"$f":"'HV Quantity Inputs'!$L25*Q$9","v":606.49607955118074},{"$f":"'HV Quantity Inputs'!$L25*R$9","v":606.49607955118074},{"$f":"'HV Quantity Inputs'!$L25*S$9","v":606.49607955118074},{"$f":"'HV Quantity Inputs'!$L25*T$9","v":784.16359055329724},{"$f":"'HV Quantity Inputs'!$L25*U$9","v":784.16359055329724},{"$f":"'HV Quantity Inputs'!$L25*V$9","v":784.16359055329724},{"$f":"'HV Quantity Inputs'!$L25*W$9","v":784.16359055329724},{"$f":"'HV Quantity Inputs'!$L25*X$9","v":784.16359055329724},{"$f":"'HV Quantity Inputs'!$L25*Y$9","v":682.36038566197465},{"$f":"'HV Quantity Inputs'!$L25*Z$9","v":682.36038566197465},{"$f":"'HV Quantity Inputs'!$L25*AA$9","v":682.36038566197465},{"$f":"'HV Quantity Inputs'!$L25*AB$9","v":682.36038566197465},{"$f":"'HV Quantity Inputs'!$L25*AC$9","v":682.36038566197465},{"$f":"'HV Quantity Inputs'!$L25*AD$9","v":611.08071018241674},{"$f":"'HV Quantity Inputs'!$L25*AE$9","v":611.08071018241674},{"$f":"'HV Quantity Inputs'!$L25*AF$9","v":611.08071018241674},{"$f":"'HV Quantity Inputs'!$L25*AG$9","v":611.08071018241674},{"$f":"'HV Quantity Inputs'!$L25*AH$9","v":611.08071018241674},{"$f":"'HV Quantity Inputs'!$L25*AI$9","v":611.08071018241674}]
["Truck <  7500",null,null,{"$f":"'HV Quantity Inputs'!$L26*D$9","v":1869.3377874827829},{"$f":"'HV Quantity Inputs'!$L26*E$9","v":1869.3377874827829},{"$f":"'HV Quantity Inputs'!$L26*F$9","v":608.54009876709097},{"$f":"'HV Quantity Inputs'!$L26*G$9","v":1584.5745933416199},{"$f":"'HV Quantity Inputs'!$L26*H$9","v":1584.5745933416199},{"$f":"'HV Quantity Inputs'!$L26*I$9","v":976.03449457452882},{"$f":"'HV Quantity Inputs'!$L26*J$9","v":2038.7661235596465},{"$f":"'HV Quantity Inputs'!$L26*K$9","v":2038.7661235596465},{"$f":"'HV Quantity Inputs'!$L26*L$9","v":1062.7316289851176},{"$f":"'HV Quantity Inputs'!$L26*M$9","v":1062.7316289851176},{"$f":"'HV Quantity Inputs'!$L26*N$9","v":1062.7316289851176},{"$f":"'HV Quantity Inputs'!$L26*O$9","v":802.2251862801088},{"$f":"'HV Quantity Inputs'!$L26*P$9","v":802.2251862801088},{"$f":"'HV Quantity Inputs'!$L26*Q$9","v":802.2251862801088},{"$f":"'HV Quantity Inputs'!$L26*R$9","v":802.2251862801088},{"$f":"'HV Quantity Inputs'!$L26*S$9","v":802.2251862801088},{"$f":"'HV Quantity Inputs'!$L26*T$9","v":1037.229759129237},{"$f":"'HV Quantity Inputs'!$L26*U$9","v":1037.229759129237},{"$f":"'HV Quantity Inputs'!$L26*V$9","v":1037.229759129237},{"$f":"'HV Quantity Inputs'!$L26*W$9","v":1037.229759129237},{"$f":"'HV Quantity Inputs'!$L26*X$9","v":1037.229759129237},{"$f":"'HV Quantity Inputs'!$L26*Y$9","v":902.57250781066284},{"$f":"'HV Quantity Inputs'!$L26*Z$9","v":902.57250781066284},{"$f":"'HV Quantity Inputs'!$L26*AA$9","v":902.57250781066284},{"$f":"'HV Quantity Inputs'!$L26*AB$9","v":902.57250781066284},{"$f":"'HV Quantity Inputs'!$L26*AC$9","v":902.57250781066284},{"$f":"'HV Quantity Inputs'!$L26*AD$9","v":808.2893741391473},{"$f":"'HV Quantity Inputs'!$L26*AE$9","v":808.2893741391473},{"$f":"'HV Quantity Inputs'!$L26*AF$9","v":808.2893741391473},{"$f":"'HV Quantity Inputs'!$L26*AG$9","v":808.2893741391473},{"$f":"'HV Quantity Inputs'!$L26*AH$9","v":808.2893741391473},{"$f":"'HV Quantity Inputs'!$L26*AI$9","v":808.2893741391473}]
["Truck < 10000",null,null,{"$f":"'HV Quantity Inputs'!$L27*D$9","v":1018.3909107400812},{"$f":"'HV Quantity Inputs'!$L27*E$9","v":1018.3909107400812},{"$f":"'HV Quantity Inputs'!$L27*F$9","v":331.52473007021194},{"$f":"'HV Quantity Inputs'!$L27*G$9","v":863.25562670070872},{"$f":"'HV Quantity Inputs'!$L27*H$9","v":863.25562670070872},{"$f":"'HV Quantity Inputs'!$L27*I$9","v":531.73089663049677},{"$f":"'HV Quantity Inputs'!$L27*J$9","v":1110.6932643531427},{"$f":"'HV Quantity Inputs'!$L27*K$9","v":1110.6932643531427},{"$f":"'HV Quantity Inputs'!$L27*L$9","v":578.96236772264581},{"$f":"'HV Quantity Inputs'!$L27*M$9","v":578.96236772264581},{"$f":"'HV Quantity Inputs'!$L27*N$9","v":578.96236772264581},{"$f":"'HV Quantity Inputs'!$L27*O$9","v":437.04184633990656},{"$f":"'HV Quantity Inputs'!$L27*P$9","v":437.04184633990656},{"$f":"'HV Quantity Inputs'!$L27*Q$9","v":437.04184633990656},{"$f":"'HV Quantity Inputs'!$L27*R$9","v":437.04184633990656},{"$f":"'HV Quantity Inputs'!$L27*S$9","v":437.04184633990656},{"$f":"'HV Quantity Inputs'!$L27*T$9","v":565.06928074713596},{"$f":"'HV Quantity Inputs'!$L27*U$9","v":565.06928074713596},{"$f":"'HV Quantity Inputs'!$L27*V$9","v":565.06928074713596},{"$f":"'HV Quantity Inputs'!$L27*W$9","v":565.06928074713596},{"$f":"'HV Quantity Inputs'!$L27*X$9","v":565.06928074713596},{"$f":"'HV Quantity Inputs'!$L27*Y$9","v":491.70976181677696},{"$f":"'HV Quantity Inputs'!$L27*Z$9","v":491.70976181677696},{"$f":"'HV Quantity Inputs'!$L27*AA$9","v":491.70976181677696},{"$f":"'HV Quantity Inputs'!$L27*AB$9","v":491.70976181677696},{"$f":"'HV Quantity Inputs'!$L27*AC$9","v":491.70976181677696},{"$f":"'HV Quantity Inputs'!$L27*AD$9","v":440.34553700406485},{"$f":"'HV Quantity Inputs'!$L27*AE$9","v":440.34553700406485},{"$f":"'HV Quantity Inputs'!$L27*AF$9","v":440.34553700406485},{"$f":"'HV Quantity Inputs'!$L27*AG$9","v":440.34553700406485},{"$f":"'HV Quantity Inputs'!$L27*AH$9","v":440.34553700406485},{"$f":"'HV Quantity Inputs'!$L27*AI$9","v":440.34553700406485}]
["Truck < 12000",null,null,{"$f":"'HV Quantity Inputs'!$L28*D$9","v":460.60727113918097},{"$f":"'HV Quantity Inputs'!$L28*E$9","v":460.60727113918097},{"$f":"'HV Quantity Inputs'!$L28*F$9","v":149.94507474720328},{"$f":"'HV Quantity Inputs'!$L28*G$9","v":390.44124836228036},{"$f":"'HV Quantity Inputs'!$L28*H$9","v":390.44124836228036},{"$f":"'HV Quantity Inputs'!$L28*I$9","v":240.49617361507711},{"$f":"'HV Quantity Inputs'!$L28*J$9","v":502.35463432660327},{"$f":"'HV Quantity Inputs'!$L28*K$9","v":502.35463432660327},{"$f":"'HV Quantity Inputs'!$L28*L$9","v":261.85846071152622},{"$f":"'HV Quantity Inputs'!$L28*M$9","v":261.85846071152622},{"$f":"'HV Quantity Inputs'!$L28*N$9","v":261.85846071152622},{"$f":"'HV Quantity Inputs'!$L28*O$9","v":197.66933315416401},{"$f":"'HV Quantity Inputs'!$L28*P$9","v":197.66933315416401},{"$f":"'HV Quantity Inputs'!$L28*Q$9","v":197.66933315416401},{"$f":"'HV Quantity Inputs'!$L28*R$9","v":197.66933315416401},{"$f":"'HV Quantity Inputs'!$L28*S$9","v":197.66933315416401},{"$f":"'HV Quantity Inputs'!$L28*T$9","v":255.57476668794303},{"$f":"'HV Quantity Inputs'!$L28*U$9","v":255.57476668794303},{"$f":"'HV Quantity Inputs'!$L28*V$9","v":255.57476668794303},{"$f":"'HV Quantity Inputs'!$L28*W$9","v":255.57476668794303},{"$f":"'HV Quantity Inputs'!$L28*X$9","v":255.57476668794303},{"$f":"'HV Quantity Inputs'!$L28*Y$9","v":222.39504417643701},{"$f":"'HV Quantity Inputs'!$L28*Z$9","v":222.39504417643701},{"$f":"'HV Quantity Inputs'!$L28*AA$9","v":222.39504417643701},{"$f":"'HV Quantity Inputs'!$L28*AB$9","v":222.39504417643701},{"$f":"'HV Quantity Inputs'!$L28*AC$9","v":222.39504417643701},{"$f":"'HV Quantity Inputs'!$L28*AD$9","v":199.16355695904861},{"$f":"'HV Quantity Inputs'!$L28*AE$9","v":199.16355695904861},{"$f":"'HV Quantity Inputs'!$L28*AF$9","v":199.16355695904861},{"$f":"'HV Quantity Inputs'!$L28*AG$9","v":199.16355695904861},{"$f":"'HV Quantity Inputs'!$L28*AH$9","v":199.16355695904861},{"$f":"'HV Quantity Inputs'!$L28*AI$9","v":199.16355695904861}]
["Truck < 15000",null,null,{"$f":"'HV Quantity Inputs'!$L29*D$9","v":430.81160210971882},{"$f":"'HV Quantity Inputs'!$L29*E$9","v":430.81160210971882},{"$f":"'HV Quantity Inputs'!$L29*F$9","v":140.24545839352302},{"$f":"'HV Quantity Inputs'!$L29*G$9","v":365.18446467564752},{"$f":"'HV Quantity Inputs'!$L29*H$9","v":365.18446467564752},{"$f":"'HV Quantity Inputs'!$L29*I$9","v":224.9390062821245},{"$f":"'HV Quantity Inputs'!$L29*J$9","v":469.85842039842777},{"$f":"'HV Quantity Inputs'!$L29*K$9","v":469.85842039842777},{"$f":"'HV Quantity Inputs'!$L29*L$9","v":244.91941411630327},{"$f":"'HV Quantity Inputs'!$L29*M$9","v":244.91941411630327},{"$f":"'HV Quantity Inputs'!$L29*N$9","v":244.91941411630327},{"$f":"'HV Quantity Inputs'!$L29*O$9","v":184.88253972519902},{"$f":"'HV Quantity Inputs'!$L29*P$9","v":184.88253972519902},{"$f":"'HV Quantity Inputs'!$L29*Q$9","v":184.88253972519902},{"$f":"'HV Quantity Inputs'!$L29*R$9","v":184.88253972519902},{"$f":"'HV Quantity Inputs'!$L29*S$9","v":184.88253972519902},{"$f":"'HV Quantity Inputs'!$L29*T$9","v":239.04219840763258},{"$f":"'HV Quantity Inputs'!$L29*U$9","v":239.04219840763258},{"$f":"'HV Quantity Inputs'!$L29*V$9","v":239.04219840763258},{"$f":"'HV Quantity Inputs'!$L29*W$9","v":239.04219840763258},{"$f":"'HV Quantity Inputs'!$L29*X$9","v":239.04219840763258},{"$f":"'HV Quantity Inputs'!$L29*Y$9","v":208.00879900561023},{"$f":"'HV Quantity Inputs'!$L29*Z$9","v":208.00879900561023},{"$f":"'HV Quantity Inputs'!$L29*AA$9","v":208.00879900561023},{"$f":"'HV Quantity Inputs'!$L29*AB$9","v":208.00879900561023},{"$f":"'HV Quantity Inputs'!$L29*AC$9","v":208.00879900561023},{"$f":"'HV Quantity Inputs'!$L29*AD$9","v":186.28010548594079},{"$f":"'HV Quantity Inputs'!$L29*AE$9","v":186.28010548594079},{"$f":"'HV Quantity Inputs'!$L29*AF$9","v":186.28010548594079},{"$f":"'HV Quantity Inputs'!$L29*AG$9","v":186.28010548594079},{"$f":"'HV Quantity Inputs'!$L29*AH$9","v":186.28010548594079},{"$f":"'HV Quantity Inputs'!$L29*AI$9","v":186.28010548594079}]
["Truck < 20000",null,null,{"$f":"'HV Quantity Inputs'!$L30*D$9","v":468.2876903954043},{"$f":"'HV Quantity Inputs'!$L30*E$9","v":468.2876903954043},{"$f":"'HV Quantity Inputs'!$L30*F$9","v":152.44534148553765},{"$f":"'HV Quantity Inputs'!$L30*G$9","v":396.95168072026064},{"$f":"'HV Quantity Inputs'!$L30*H$9","v":396.95168072026064},{"$f":"'HV Quantity Inputs'!$L30*I$9","v":244.50633923472301},{"$f":"'HV Quantity Inputs'!$L30*J$9","v":510.73117210333589},{"$f":"'HV Quantity Inputs'!$L30*K$9","v":510.73117210333589},{"$f":"'HV Quantity Inputs'!$L30*L$9","v":266.22483286861291},{"$f":"'HV Quantity Inputs'!$L30*M$9","v":266.22483286861291},{"$f":"'HV Quantity Inputs'!$L30*N$9","v":266.22483286861291},{"$f":"'HV Quantity Inputs'!$L30*O$9","v":200.96538045486611},{"$f":"'HV Quantity Inputs'!$L30*P$9","v":200.96538045486611},{"$f":"'HV Quantity Inputs'!$L30*Q$9","v":200.96538045486611},{"$f":"'HV Quantity Inputs'!$L30*R$9","v":200.96538045486611},{"$f":"'HV Quantity Inputs'!$L30*S$9","v":200.96538045486611},{"$f":"'HV Quantity Inputs'!$L30*T$9","v":259.83636107098459},{"$f":"'HV Quantity Inputs'!$L30*U$9","v":259.83636107098459},{"$f":"'HV Quantity Inputs'!$L30*V$9","v":259.83636107098459},{"$f":"'HV Quantity Inputs'!$L30*W$9","v":259.83636107098459},{"$f":"'HV Quantity Inputs'!$L30*X$9","v":259.83636107098459},{"$f":"'HV Quantity Inputs'!$L30*Y$9","v":226.10338159707058},{"$f":"'HV Quantity Inputs'!$L30*Z$9","v":226.10338159707058},{"$f":"'HV Quantity Inputs'!$L30*AA$9","v":226.10338159707058},{"$f":"'HV Quantity Inputs'!$L30*AB$9","v":226.10338159707058},{"$f":"'HV Quantity Inputs'!$L30*AC$9","v":226.10338159707058},{"$f":"'HV Quantity Inputs'!$L30*AD$9","v":202.48451977021534},{"$f":"'HV Quantity Inputs'!$L30*AE$9","v":202.48451977021534},{"$f":"'HV Quantity Inputs'!$L30*AF$9","v":202.48451977021534},{"$f":"'HV Quantity Inputs'!$L30*AG$9","v":202.48451977021534},{"$f":"'HV Quantity Inputs'!$L30*AH$9","v":202.48451977021534},{"$f":"'HV Quantity Inputs'!$L30*AI$9","v":202.48451977021534}]
["Truck < 25000",null,null,{"$f":"'HV Quantity Inputs'!$L31*D$9","v":908.95855410353738},{"$f":"'HV Quantity Inputs'!$L31*E$9","v":908.95855410353738},{"$f":"'HV Quantity Inputs'!$L31*F$9","v":295.90036214600059},{"$f":"'HV Quantity Inputs'!$L31*G$9","v":770.49350891927293},{"$f":"'HV Quantity Inputs'!$L31*H$9","v":770.49350891927293},{"$f":"'HV Quantity Inputs'!$L31*I$9","v":474.59314677327239},{"$f":"'HV Quantity Inputs'!$L31*J$9","v":991.34245305203751},{"$f":"'HV Quantity Inputs'!$L31*K$9","v":991.34245305203751},{"$f":"'HV Quantity Inputs'!$L31*L$9","v":516.74930627876506},{"$f":"'HV Quantity Inputs'!$L31*M$9","v":516.74930627876506},{"$f":"'HV Quantity Inputs'!$L31*N$9","v":516.74930627876506},{"$f":"'HV Quantity Inputs'!$L31*O$9","v":390.07901636039907},{"$f":"'HV Quantity Inputs'!$L31*P$9","v":390.07901636039907},{"$f":"'HV Quantity Inputs'!$L31*Q$9","v":390.07901636039907},{"$f":"'HV Quantity Inputs'!$L31*R$9","v":390.07901636039907},{"$f":"'HV Quantity Inputs'!$L31*S$9","v":390.07901636039907},{"$f":"'HV Quantity Inputs'!$L31*T$9","v":504.34911680720256},{"$f":"'HV Quantity Inputs'!$L31*U$9","v":504.34911680720256},{"$f":"'HV Quantity Inputs'!$L31*V$9","v":504.34911680720256},{"$f":"'HV Quantity Inputs'!$L31*W$9","v":504.34911680720256},{"$f":"'HV Quantity Inputs'!$L31*X$9","v":504.34911680720256},{"$f":"'HV Quantity Inputs'!$L31*Y$9","v":438.87252863909697},{"$f":"'HV Quantity Inputs'!$L31*Z$9","v":438.87252863909697},{"$f":"'HV Quantity Inputs'!$L31*AA$9","v":438.87252863909697},{"$f":"'HV Quantity Inputs'!$L31*AB$9","v":438.87252863909697},{"$f":"'HV Quantity Inputs'!$L31*AC$9","v":438.87252863909697},{"$f":"'HV Quantity Inputs'!$L31*AD$9","v":393.02770517687372},{"$f":"'HV Quantity Inputs'!$L31*AE$9","v":393.02770517687372},{"$f":"'HV Quantity Inputs'!$L31*AF$9","v":393.02770517687372},{"$f":"'HV Quantity Inputs'!$L31*AG$9","v":393.02770517687372},{"$f":"'HV Quantity Inputs'!$L31*AH$9","v":393.02770517687372},{"$f":"'HV Quantity Inputs'!$L31*AI$9","v":393.02770517687372}]
["Truck < 30000",null,null,{"$f":"'HV Quantity Inputs'!$L32*D$9","v":827.08855309571004},{"$f":"'HV Quantity Inputs'!$L32*E$9","v":827.08855309571004},{"$f":"'HV Quantity Inputs'!$L32*F$9","v":269.24858265864884},{"$f":"'HV Quantity Inputs'!$L32*G$9","v":701.09507037995093},{"$f":"'HV Quantity Inputs'!$L32*H$9","v":701.09507037995093},{"$f":"'HV Quantity Inputs'!$L32*I$9","v":431.84648772130214},{"$f":"'HV Quantity Inputs'!$L32*J$9","v":902.05212483622802},{"$f":"'HV Quantity Inputs'!$L32*K$9","v":902.05212483622802},{"$f":"'HV Quantity Inputs'!$L32*L$9","v":470.20563711492593},{"$f":"'HV Quantity Inputs'!$L32*M$9","v":470.20563711492593},{"$f":"'HV Quantity Inputs'!$L32*N$9","v":470.20563711492593},{"$f":"'HV Quantity Inputs'!$L32*O$9","v":354.94455470823397},{"$f":"'HV Quantity Inputs'!$L32*P$9","v":354.94455470823397},{"$f":"'HV Quantity Inputs'!$L32*Q$9","v":354.94455470823397},{"$f":"'HV Quantity Inputs'!$L32*R$9","v":354.94455470823397},{"$f":"'HV Quantity Inputs'!$L32*S$9","v":354.94455470823397},{"$f":"'HV Quantity Inputs'!$L32*T$9","v":458.92233412839721},{"$f":"'HV Quantity Inputs'!$L32*U$9","v":458.92233412839721},{"$f":"'HV Quantity Inputs'!$L32*V$9","v":458.92233412839721},{"$f":"'HV Quantity Inputs'!$L32*W$9","v":458.92233412839721},{"$f":"'HV Quantity Inputs'!$L32*X$9","v":458.92233412839721},{"$f":"'HV Quantity Inputs'!$L32*Y$9","v":399.34322975106664},{"$f":"'HV Quantity Inputs'!$L32*Z$9","v":399.34322975106664},{"$f":"'HV Quantity Inputs'!$L32*AA$9","v":399.34322975106664},{"$f":"'HV Quantity Inputs'!$L32*AB$9","v":399.34322975106664},{"$f":"'HV Quantity Inputs'!$L32*AC$9","v":399.34322975106664},{"$f":"'HV Quantity Inputs'!$L32*AD$9","v":357.62765478550074},{"$f":"'HV Quantity Inputs'!$L32*AE$9","v":357.62765478550074},{"$f":"'HV Quantity Inputs'!$L32*AF$9","v":357.62765478550074},{"$f":"'HV Quantity Inputs'!$L32*AG$9","v":357.62765478550074},{"$f":"'HV Quantity Inputs'!$L32*AH$9","v":357.62765478550074},{"$f":"'HV Quantity Inputs'!$L32*AI$9","v":357.62765478550074}]
["Truck > 30000",null,null,{"$f":"'HV Quantity Inputs'!$L33*D$9","v":710.46601672993586},{"$f":"'HV Quantity Inputs'!$L33*E$9","v":710.46601672993586},{"$f":"'HV Quantity Inputs'!$L33*F$9","v":231.28353949003929},{"$f":"'HV Quantity Inputs'!$L33*G$9","v":602.23807975274633},{"$f":"'HV Quantity Inputs'!$L33*H$9","v":602.23807975274633},{"$f":"'HV Quantity Inputs'!$L33*I$9","v":370.95454026270704},{"$f":"'HV Quantity Inputs'!$L33*J$9","v":774.85944838243699},{"$f":"'HV Quantity Inputs'!$L33*K$9","v":774.85944838243699},{"$f":"'HV Quantity Inputs'!$L33*L$9","v":403.9049081197299},{"$f":"'HV Quantity Inputs'!$L33*M$9","v":403.9049081197299},{"$f":"'HV Quantity Inputs'!$L33*N$9","v":403.9049081197299},{"$f":"'HV Quantity Inputs'!$L33*O$9","v":304.89606342594146},{"$f":"'HV Quantity Inputs'!$L33*P$9","v":304.89606342594146},{"$f":"'HV Quantity Inputs'!$L33*Q$9","v":304.89606342594146},{"$f":"'HV Quantity Inputs'!$L33*R$9","v":304.89606342594146},{"$f":"'HV Quantity Inputs'!$L33*S$9","v":304.89606342594146},{"$f":"'HV Quantity Inputs'!$L33*T$9","v":394.21259246816942},{"$f":"'HV Quantity Inputs'!$L33*U$9","v":394.21259246816942},{"$f":"'HV Quantity Inputs'!$L33*V$9","v":394.21259246816942},{"$f":"'HV Quantity Inputs'!$L33*W$9","v":394.21259246816942},{"$f":"'HV Quantity Inputs'!$L33*X$9","v":394.21259246816942},{"$f":"'HV Quantity Inputs'!$L33*Y$9","v":343.03436154130412},{"$f":"'HV Quantity Inputs'!$L33*Z$9","v":343.03436154130412},{"$f":"'HV Quantity Inputs'!$L33*AA$9","v":343.03436154130412},{"$f":"'HV Quantity Inputs'!$L33*AB$9","v":343.03436154130412},{"$f":"'HV Quantity Inputs'!$L33*AC$9","v":343.03436154130412},{"$f":"'HV Quantity Inputs'!$L33*AD$9","v":307.20083649679174},{"$f":"'HV Quantity Inputs'!$L33*AE$9","v":307.20083649679174},{"$f":"'HV Quantity Inputs'!$L33*AF$9","v":307.20083649679174},{"$f":"'HV Quantity Inputs'!$L33*AG$9","v":307.20083649679174},{"$f":"'HV Quantity Inputs'!$L33*AH$9","v":307.20083649679174},{"$f":"'HV Quantity Inputs'!$L33*AI$9","v":307.20083649679174}]
[]
["Truck New Additions","Historic Growth",{"$f":"('HV Quantity Inputs'!V10/'HV Quantity Inputs'!D10)^(1/COUNT('HV Quantity Inputs'!D4:V4))-1","v":2.364566580530858E-2}]
[]
["Truck <  5000 ",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L25*'HV Quantity Inputs'!K25","v":106.94336015268235},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:D23)+'HV Quantity Inputs'!$K25)","v":107.38417272854461},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:E23)+'HV Quantity Inputs'!$K25)","v":107.82680230105595},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:F23)+'HV Quantity Inputs'!$K25)","v":108.2712563597414},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:G23)+'HV Quantity Inputs'!$K25)","v":108.71754242499725},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:H23)+'HV Quantity Inputs'!$K25)","v":109.16566804821834},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:I23)+'HV Quantity Inputs'!$K25)","v":109.61564081192574},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:J23)+'HV Quantity Inputs'!$K25)","v":110.06746832989518},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:K23)+'HV Quantity Inputs'!$K25)","v":110.52115824728573},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:L23)+'HV Quantity Inputs'!$K25)","v":110.9767182407693},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:M23)+'HV Quantity Inputs'!$K25)","v":111.43415601866042},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:N23)+'HV Quantity Inputs'!$K25)","v":111.89347932104677},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:O23)+'HV Quantity Inputs'!$K25)","v":112.35469591992006},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:P23)+'HV Quantity Inputs'!$K25)","v":112.81781361930757},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:Q23)+'HV Quantity Inputs'!$K25)","v":113.28284025540424},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:R23)+'HV Quantity Inputs'!$K25)","v":113.74978369670515},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:S23)+'HV Quantity Inputs'!$K25)","v":114.21865184413882},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:T23)+'HV Quantity Inputs'!$K25)","v":114.68945263120074},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:U23)+'HV Quantity Inputs'!$K25)","v":115.16219402408773},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:V23)+'HV Quantity Inputs'!$K25)","v":115.6368840218326},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:W23)+'HV Quantity Inputs'!$K25)","v":116.11353065643968},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:X23)+'HV Quantity Inputs'!$K25)","v":116.59214199302058},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:Y23)+'HV Quantity Inputs'!$K25)","v":117.07272612993066},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:Z23)+'HV Quantity Inputs'!$K25)","v":117.55529119890618},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AA23)+'HV Quantity Inputs'!$K25)","v":118.03984536520173},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AB23)+'HV Quantity Inputs'!$K25)","v":118.52639682772852},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AC23)+'HV Quantity Inputs'!$K25)","v":119.01495381919307},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AD23)+'HV Quantity Inputs'!$K25)","v":119.50552460623645},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AE23)+'HV Quantity Inputs'!$K25)","v":119.99811748957428},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AF23)+'HV Quantity Inputs'!$K25)","v":120.49274080413707},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AG23)+'HV Quantity Inputs'!$K25)","v":120.98940291921129},{"$f":"$C$21*'HV Quantity Inputs'!$L25*(SUM($D23:AH23)+'HV Quantity Inputs'!$K25)","v":121.488112238581}]
["Truck <  7500",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L26*'HV Quantity Inputs'!K26","v":187.10716358799749},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:D24)+'HV Quantity Inputs'!$K26)","v":188.12730143594743},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:E24)+'HV Quantity Inputs'!$K26)","v":189.15300123678503},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:F24)+'HV Quantity Inputs'!$K26)","v":190.18429331515705},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:G24)+'HV Quantity Inputs'!$K26)","v":191.22120816104515},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:H24)+'HV Quantity Inputs'!$K26)","v":192.26377643066698},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:I24)+'HV Quantity Inputs'!$K26)","v":193.31202894738294},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:J24)+'HV Quantity Inputs'!$K26)","v":194.36599670260722},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:K24)+'HV Quantity Inputs'!$K26)","v":195.42571085672395},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:L24)+'HV Quantity Inputs'!$K26)","v":196.49120274000882},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:M24)+'HV Quantity Inputs'!$K26)","v":197.56250385355503},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:N24)+'HV Quantity Inputs'!$K26)","v":198.63964587020462},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:O24)+'HV Quantity Inputs'!$K26)","v":199.72266063548517},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:P24)+'HV Quantity Inputs'!$K26)","v":200.81158016855102},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:Q24)+'HV Quantity Inputs'!$K26)","v":201.90643666312997},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:R24)+'HV Quantity Inputs'!$K26)","v":203.00726248847525},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:S24)+'HV Quantity Inputs'!$K26)","v":204.11409019032214},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:T24)+'HV Quantity Inputs'!$K26)","v":205.22695249185071},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:U24)+'HV Quantity Inputs'!$K26)","v":206.34588229465265},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:V24)+'HV Quantity Inputs'!$K26)","v":207.4709126797047},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:W24)+'HV Quantity Inputs'!$K26)","v":208.60207690834599},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:X24)+'HV Quantity Inputs'!$K26)","v":209.73940842326198},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:Y24)+'HV Quantity Inputs'!$K26)","v":210.88294084947276},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:Z24)+'HV Quantity Inputs'!$K26)","v":212.03270799532743},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AA24)+'HV Quantity Inputs'!$K26)","v":213.18874385350352},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AB24)+'HV Quantity Inputs'!$K26)","v":214.3510826020121},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AC24)+'HV Quantity Inputs'!$K26)","v":215.51975860520804},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AD24)+'HV Quantity Inputs'!$K26)","v":216.69480641480624},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AE24)+'HV Quantity Inputs'!$K26)","v":217.87626077090289},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AF24)+'HV Quantity Inputs'!$K26)","v":219.06415660300271},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AG24)+'HV Quantity Inputs'!$K26)","v":220.25852903105169},{"$f":"$C$21*'HV Quantity Inputs'!$L26*(SUM($D24:AH24)+'HV Quantity Inputs'!$K26)","v":221.45941336647522}]
["Truck < 10000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L27*'HV Quantity Inputs'!K27","v":55.532071503238718},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:D25)+'HV Quantity Inputs'!$K27)","v":55.697016462879333},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:E25)+'HV Quantity Inputs'!$K27)","v":55.862451352734581},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:F25)+'HV Quantity Inputs'!$K27)","v":56.028377628026945},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:G25)+'HV Quantity Inputs'!$K27)","v":56.194796748301336},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:H25)+'HV Quantity Inputs'!$K27)","v":56.361710177437878},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:I25)+'HV Quantity Inputs'!$K27)","v":56.529119383664778},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:J25)+'HV Quantity Inputs'!$K27)","v":56.697025839571339},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:K25)+'HV Quantity Inputs'!$K27)","v":56.86543102212076},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:L25)+'HV Quantity Inputs'!$K27)","v":57.034336412663272},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:M25)+'HV Quantity Inputs'!$K27)","v":57.203743496949102},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:N25)+'HV Quantity Inputs'!$K27)","v":57.373653765141526},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:O25)+'HV Quantity Inputs'!$K27)","v":57.54406871183},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:P25)+'HV Quantity Inputs'!$K27)","v":57.714989836043344},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:Q25)+'HV Quantity Inputs'!$K27)","v":57.88641864126285},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:R25)+'HV Quantity Inputs'!$K27)","v":58.058356635435558},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:S25)+'HV Quantity Inputs'!$K27)","v":58.230805330987529},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:T25)+'HV Quantity Inputs'!$K27)","v":58.403766244837094},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:U25)+'HV Quantity Inputs'!$K27)","v":58.577240898408277},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:V25)+'HV Quantity Inputs'!$K27)","v":58.751230817644092},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:W25)+'HV Quantity Inputs'!$K27)","v":58.92573753302004},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:X25)+'HV Quantity Inputs'!$K27)","v":59.100762579557525},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:Y25)+'HV Quantity Inputs'!$K27)","v":59.276307496837362},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:Z25)+'HV Quantity Inputs'!$K27)","v":59.452373829013347},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AA25)+'HV Quantity Inputs'!$K27)","v":59.62896312482583},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AB25)+'HV Quantity Inputs'!$K27)","v":59.806076937615295},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AC25)+'HV Quantity Inputs'!$K27)","v":59.983716825336074},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AD25)+'HV Quantity Inputs'!$K27)","v":60.161884350570062},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AE25)+'HV Quantity Inputs'!$K27)","v":60.340581080540403},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AF25)+'HV Quantity Inputs'!$K27)","v":60.519808587125318},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AG25)+'HV Quantity Inputs'!$K27)","v":60.699568446871922},{"$f":"$C$21*'HV Quantity Inputs'!$L27*(SUM($D25:AH25)+'HV Quantity Inputs'!$K27)","v":60.879862241010102}]
["Truck < 12000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L28*'HV Quantity Inputs'!K28","v":11.359950108644965},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:D26)+'HV Quantity Inputs'!$K28)","v":11.375211280176527},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:E26)+'HV Quantity Inputs'!$K28)","v":11.390492953854165},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:F26)+'HV Quantity Inputs'!$K28)","v":11.405795157220846},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:G26)+'HV Quantity Inputs'!$K28)","v":11.421117917856543},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:H26)+'HV Quantity Inputs'!$K28)","v":11.436461263378279},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:I26)+'HV Quantity Inputs'!$K28)","v":11.451825221440179},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:J26)+'HV Quantity Inputs'!$K28)","v":11.467209819733519},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:K26)+'HV Quantity Inputs'!$K28)","v":11.482615085986776},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:L26)+'HV Quantity Inputs'!$K28)","v":11.498041047965675},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:M26)+'HV Quantity Inputs'!$K28)","v":11.513487733473248},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:N26)+'HV Quantity Inputs'!$K28)","v":11.528955170349878},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:O26)+'HV Quantity Inputs'!$K28)","v":11.544443386473338},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:P26)+'HV Quantity Inputs'!$K28)","v":11.559952409758862},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:Q26)+'HV Quantity Inputs'!$K28)","v":11.575482268159192},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:R26)+'HV Quantity Inputs'!$K28)","v":11.591032989664606},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:S26)+'HV Quantity Inputs'!$K28)","v":11.606604602302998},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:T26)+'HV Quantity Inputs'!$K28)","v":11.622197134139912},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:U26)+'HV Quantity Inputs'!$K28)","v":11.637810613278589},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:V26)+'HV Quantity Inputs'!$K28)","v":11.653445067860035},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:W26)+'HV Quantity Inputs'!$K28)","v":11.669100526063053},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:X26)+'HV Quantity Inputs'!$K28)","v":11.684777016104308},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:Y26)+'HV Quantity Inputs'!$K28)","v":11.700474566238363},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:Z26)+'HV Quantity Inputs'!$K28)","v":11.716193204757751},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AA26)+'HV Quantity Inputs'!$K28)","v":11.731932959993003},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AB26)+'HV Quantity Inputs'!$K28)","v":11.747693860312717},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AC26)+'HV Quantity Inputs'!$K28)","v":11.763475934123594},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AD26)+'HV Quantity Inputs'!$K28)","v":11.779279209870507},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AE26)+'HV Quantity Inputs'!$K28)","v":11.795103716036534},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AF26)+'HV Quantity Inputs'!$K28)","v":11.810949481143021},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AG26)+'HV Quantity Inputs'!$K28)","v":11.826816533749634},{"$f":"$C$21*'HV Quantity Inputs'!$L28*(SUM($D26:AH26)+'HV Quantity Inputs'!$K28)","v":11.8427049024544}]
["Truck < 15000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L29*'HV Quantity Inputs'!K29","v":9.9377856813636143},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:D27)+'HV Quantity Inputs'!$K29)","v":9.950272668877675},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:E27)+'HV Quantity Inputs'!$K29)","v":9.9627753464923465},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:F27)+'HV Quantity Inputs'!$K29)","v":9.9752937339224914},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:G27)+'HV Quantity Inputs'!$K29)","v":9.9878278509077454},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:H27)+'HV Quantity Inputs'!$K29)","v":10.000377717212547},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:I27)+'HV Quantity Inputs'!$K29)","v":10.01294335262617},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:J27)+'HV Quantity Inputs'!$K29)","v":10.025524776962753},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:K27)+'HV Quantity Inputs'!$K29)","v":10.038122010061331},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:L27)+'HV Quantity Inputs'!$K29)","v":10.050735071785869},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:M27)+'HV Quantity Inputs'!$K29)","v":10.063363982025288},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:N27)+'HV Quantity Inputs'!$K29)","v":10.076008760693504},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:O27)+'HV Quantity Inputs'!$K29)","v":10.088669427729453},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:P27)+'HV Quantity Inputs'!$K29)","v":10.101346003097124},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:Q27)+'HV Quantity Inputs'!$K29)","v":10.114038506785588},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:R27)+'HV Quantity Inputs'!$K29)","v":10.126746958809042},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:S27)+'HV Quantity Inputs'!$K29)","v":10.139471379206823},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:T27)+'HV Quantity Inputs'!$K29)","v":10.152211788043449},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:U27)+'HV Quantity Inputs'!$K29)","v":10.164968205408652},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:V27)+'HV Quantity Inputs'!$K29)","v":10.177740651417405},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:W27)+'HV Quantity Inputs'!$K29)","v":10.190529146209956},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:X27)+'HV Quantity Inputs'!$K29)","v":10.203333709951862},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:Y27)+'HV Quantity Inputs'!$K29)","v":10.216154362834011},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:Z27)+'HV Quantity Inputs'!$K29)","v":10.228991125072673},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AA27)+'HV Quantity Inputs'!$K29)","v":10.241844016909511},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AB27)+'HV Quantity Inputs'!$K29)","v":10.254713058611623},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AC27)+'HV Quantity Inputs'!$K29)","v":10.267598270471575},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AD27)+'HV Quantity Inputs'!$K29)","v":10.28049967280743},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AE27)+'HV Quantity Inputs'!$K29)","v":10.293417285962784},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AF27)+'HV Quantity Inputs'!$K29)","v":10.306351130306791},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AG27)+'HV Quantity Inputs'!$K29)","v":10.319301226234197},{"$f":"$C$21*'HV Quantity Inputs'!$L29*(SUM($D27:AH27)+'HV Quantity Inputs'!$K29)","v":10.332267594165383}]
["Truck < 20000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L30*'HV Quantity Inputs'!K30","v":11.741952762562979},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:D28)+'HV Quantity Inputs'!$K30)","v":11.757990154057483},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:E28)+'HV Quantity Inputs'!$K30)","v":11.774049449738724},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:F28)+'HV Quantity Inputs'!$K30)","v":11.790130679523871},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:G28)+'HV Quantity Inputs'!$K30)","v":11.806233873370958},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:H28)+'HV Quantity Inputs'!$K30)","v":11.82235906127894},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:I28)+'HV Quantity Inputs'!$K30)","v":11.838506273287731},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:J28)+'HV Quantity Inputs'!$K30)","v":11.854675539478293},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:K28)+'HV Quantity Inputs'!$K30)","v":11.870866889972659},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:L28)+'HV Quantity Inputs'!$K30)","v":11.887080354934008},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:M28)+'HV Quantity Inputs'!$K30)","v":11.903315964566719},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:N28)+'HV Quantity Inputs'!$K30)","v":11.919573749116426},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:O28)+'HV Quantity Inputs'!$K30)","v":11.93585373887006},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:P28)+'HV Quantity Inputs'!$K30)","v":11.952155964155937},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:Q28)+'HV Quantity Inputs'!$K30)","v":11.968480455343782},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:R28)+'HV Quantity Inputs'!$K30)","v":11.984827242844805},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:S28)+'HV Quantity Inputs'!$K30)","v":12.001196357111754},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:T28)+'HV Quantity Inputs'!$K30)","v":12.017587828638968},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:U28)+'HV Quantity Inputs'!$K30)","v":12.034001687962434},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:V28)+'HV Quantity Inputs'!$K30)","v":12.050437965659846},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:W28)+'HV Quantity Inputs'!$K30)","v":12.066896692350664},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:X28)+'HV Quantity Inputs'!$K30)","v":12.08337789869617},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:Y28)+'HV Quantity Inputs'!$K30)","v":12.099881615399518},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:Z28)+'HV Quantity Inputs'!$K30)","v":12.116407873205805},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AA28)+'HV Quantity Inputs'!$K30)","v":12.132956702902108},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AB28)+'HV Quantity Inputs'!$K30)","v":12.149528135317567},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AC28)+'HV Quantity Inputs'!$K30)","v":12.16612220132342},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AD28)+'HV Quantity Inputs'!$K30)","v":12.182738931833077},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AE28)+'HV Quantity Inputs'!$K30)","v":12.199378357802162},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AF28)+'HV Quantity Inputs'!$K30)","v":12.216040510228583},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AG28)+'HV Quantity Inputs'!$K30)","v":12.232725420152585},{"$f":"$C$21*'HV Quantity Inputs'!$L30*(SUM($D28:AH28)+'HV Quantity Inputs'!$K30)","v":12.249433118656814}]
["Truck < 25000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L31*'HV Quantity Inputs'!K31","v":44.238766314827593},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:D29)+'HV Quantity Inputs'!$K31)","v":44.356047338681975},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:E29)+'HV Quantity Inputs'!$K31)","v":44.473639285279042},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:F29)+'HV Quantity Inputs'!$K31)","v":44.591542978903504},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:G29)+'HV Quantity Inputs'!$K31)","v":44.7097592460253},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:H29)+'HV Quantity Inputs'!$K31)","v":44.8282889153054},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:I29)+'HV Quantity Inputs'!$K31)","v":44.947132817601663},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:J29)+'HV Quantity Inputs'!$K31)","v":45.06629178597462},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:K29)+'HV Quantity Inputs'!$K31)","v":45.185766655693293},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:L29)+'HV Quantity Inputs'!$K31)","v":45.305558264241114},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:M29)+'HV Quantity Inputs'!$K31)","v":45.42566745132175},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:N29)+'HV Quantity Inputs'!$K31)","v":45.546095058864999},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:O29)+'HV Quantity Inputs'!$K31)","v":45.666841931032678},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:P29)+'HV Quantity Inputs'!$K31)","v":45.787908914224573},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:Q29)+'HV Quantity Inputs'!$K31)","v":45.909296857084335},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:R29)+'HV Quantity Inputs'!$K31)","v":46.031006610505479},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:S29)+'HV Quantity Inputs'!$K31)","v":46.153039027637284},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:T29)+'HV Quantity Inputs'!$K31)","v":46.275394963890818},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:U29)+'HV Quantity Inputs'!$K31)","v":46.39807527694493},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:V29)+'HV Quantity Inputs'!$K31)","v":46.52108082675224},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:W29)+'HV Quantity Inputs'!$K31)","v":46.644412475545181},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:X29)+'HV Quantity Inputs'!$K31)","v":46.768071087842067},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:Y29)+'HV Quantity Inputs'!$K31)","v":46.892057530453101},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:Z29)+'HV Quantity Inputs'!$K31)","v":47.01637267248649},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AA29)+'HV Quantity Inputs'!$K31)","v":47.14101738535453},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AB29)+'HV Quantity Inputs'!$K31)","v":47.265992542779706},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AC29)+'HV Quantity Inputs'!$K31)","v":47.391299020800822},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AD29)+'HV Quantity Inputs'!$K31)","v":47.516937697779149},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AE29)+'HV Quantity Inputs'!$K31)","v":47.642909454404567},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AF29)+'HV Quantity Inputs'!$K31)","v":47.769215173701731},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AG29)+'HV Quantity Inputs'!$K31)","v":47.895855741036314},{"$f":"$C$21*'HV Quantity Inputs'!$L31*(SUM($D29:AH29)+'HV Quantity Inputs'!$K31)","v":48.022832044121138}]
["Truck < 30000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L32*'HV Quantity Inputs'!K32","v":36.628477368234883},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:D30)+'HV Quantity Inputs'!$K32)","v":36.71683651959917},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:E30)+'HV Quantity Inputs'!$K32)","v":36.805408820408658},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:F30)+'HV Quantity Inputs'!$K32)","v":36.894194784845368},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:G30)+'HV Quantity Inputs'!$K32)","v":36.983194928331663},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:H30)+'HV Quantity Inputs'!$K32)","v":37.072409767533287},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:I30)+'HV Quantity Inputs'!$K32)","v":37.161839820362317},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:J30)+'HV Quantity Inputs'!$K32)","v":37.251485605980214},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:K30)+'HV Quantity Inputs'!$K32)","v":37.341347644800798},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:L30)+'HV Quantity Inputs'!$K32)","v":37.431426458493299},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:M30)+'HV Quantity Inputs'!$K32)","v":37.521722569985378},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:N30)+'HV Quantity Inputs'!$K32)","v":37.612236503466143},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:O30)+'HV Quantity Inputs'!$K32)","v":37.702968784389213},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:P30)+'HV Quantity Inputs'!$K32)","v":37.793919939475771},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:Q30)+'HV Quantity Inputs'!$K32)","v":37.885090496717595},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:R30)+'HV Quantity Inputs'!$K32)","v":37.976480985380178},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:S30)+'HV Quantity Inputs'!$K32)","v":38.068091936005715},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:T30)+'HV Quantity Inputs'!$K32)","v":38.159923880416272},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:U30)+'HV Quantity Inputs'!$K32)","v":38.25197735171681},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:V30)+'HV Quantity Inputs'!$K32)","v":38.344252884298321},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:W30)+'HV Quantity Inputs'!$K32)","v":38.436751013840883},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:X30)+'HV Quantity Inputs'!$K32)","v":38.529472277316849},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:Y30)+'HV Quantity Inputs'!$K32)","v":38.622417212993852},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:Z30)+'HV Quantity Inputs'!$K32)","v":38.715586360438046},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AA30)+'HV Quantity Inputs'!$K32)","v":38.80898026051716},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AB30)+'HV Quantity Inputs'!$K32)","v":38.902599455403667},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AC30)+'HV Quantity Inputs'!$K32)","v":38.996444488577907},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AD30)+'HV Quantity Inputs'!$K32)","v":39.090515904831307},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AE30)+'HV Quantity Inputs'!$K32)","v":39.184814250269447},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AF30)+'HV Quantity Inputs'!$K32)","v":39.279340072315314},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AG30)+'HV Quantity Inputs'!$K32)","v":39.374093919712443},{"$f":"$C$21*'HV Quantity Inputs'!$L32*(SUM($D30:AH30)+'HV Quantity Inputs'!$K32)","v":39.469076342528105}]
["Truck > 30000",null,null,{"$f":"$C$21*'HV Quantity Inputs'!$L33*'HV Quantity Inputs'!K33","v":27.027225426166961},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:D31)+'HV Quantity Inputs'!$K33)","v":27.083230249768651},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:E31)+'HV Quantity Inputs'!$K33)","v":27.139351124508305},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:F31)+'HV Quantity Inputs'!$K33)","v":27.195588290862823},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:G31)+'HV Quantity Inputs'!$K33)","v":27.251941989807417},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:H31)+'HV Quantity Inputs'!$K33)","v":27.308412462816644},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:I31)+'HV Quantity Inputs'!$K33)","v":27.364999951865428},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:J31)+'HV Quantity Inputs'!$K33)","v":27.421704699430109},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:K31)+'HV Quantity Inputs'!$K33)","v":27.478526948489474},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:L31)+'HV Quantity Inputs'!$K33)","v":27.535466942525801},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:M31)+'HV Quantity Inputs'!$K33)","v":27.592524925525908},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:N31)+'HV Quantity Inputs'!$K33)","v":27.649701141982195},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:O31)+'HV Quantity Inputs'!$K33)","v":27.706995836893679},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:P31)+'HV Quantity Inputs'!$K33)","v":27.764409255767067},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:Q31)+'HV Quantity Inputs'!$K33)","v":27.821941644617791},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:R31)+'HV Quantity Inputs'!$K33)","v":27.879593249971062},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:S31)+'HV Quantity Inputs'!$K33)","v":27.937364318862944},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:T31)+'HV Quantity Inputs'!$K33)","v":27.995255098841387},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:U31)+'HV Quantity Inputs'!$K33)","v":28.053265837967313},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:V31)+'HV Quantity Inputs'!$K33)","v":28.111396784815653},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:W31)+'HV Quantity Inputs'!$K33)","v":28.169648188476444},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:X31)+'HV Quantity Inputs'!$K33)","v":28.228020298555851},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:Y31)+'HV Quantity Inputs'!$K33)","v":28.286513365177296},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:Z31)+'HV Quantity Inputs'!$K33)","v":28.345127638982476},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AA31)+'HV Quantity Inputs'!$K33)","v":28.403863371132459},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AB31)+'HV Quantity Inputs'!$K33)","v":28.462720813308771},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AC31)+'HV Quantity Inputs'!$K33)","v":28.521700217714457},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AD31)+'HV Quantity Inputs'!$K33)","v":28.580801837075168},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AE31)+'HV Quantity Inputs'!$K33)","v":28.640025924640238},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AF31)+'HV Quantity Inputs'!$K33)","v":28.69937273418379},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AG31)+'HV Quantity Inputs'!$K33)","v":28.758842520005789},{"$f":"$C$21*'HV Quantity Inputs'!$L33*(SUM($D31:AH31)+'HV Quantity Inputs'!$K33)","v":28.818435536933173}]
[]
["Total",null,null,{"$f":"SUM(D23:D31)","v":490.51675290571961},492.44807883853281,494.3879718708568,496.33647292820433,498.29362314064332,500.25946384384832,502.23403658015695,504.21738309963325,506.20954536113481,508.21056553338713,510.22048599606285,512.23934934086606,514.26719837262362,516.30407611038129,518.35002578850538,520.40509085779115,522.46931498657614,524.54274206185937,526.62541619042736,528.71738169998491,530.81868314029191,532.92936528430721,535.04947312933689,537.17905189819021,539.3181470403398,541.46680423308999,543.62506938274907,545.79298862580936,547.97060833013325,550.15797509614447,552.35513575802588,554.56213738492534]
[]
["Total Replacements and New Additions"]
["Truck <  5000 ",null,null,{"$f":"D23+D11","v":1520.1949743563305},1520.6357869321928,567.89361454280015,1306.2369835072536,1306.6832695725095,847.06458295398647,1650.9579998000668,1651.4098273180362,913.96460232965876,914.42016232314234,914.87760010103352,718.38955887222755,718.85077547110086,719.31389317048831,719.77891980658501,720.24586324788584,898.38224239743602,898.85304318449801,899.32578457738498,899.80047457512978,900.27712120973695,798.95252765499527,799.43311179190528,799.91567686088081,800.40023102717635,800.88678248970314,730.09566400160975,730.5862347886532,731.07882767199101,731.57345098655378,732.07011310162807,732.56882242099778]
["Truck <  7500",null,null,{"$f":"D24+D12","v":2056.4449510707805},2057.4650889187305,797.693100003876,1774.7588866567769,1775.795801502665,1168.2982710051958,2232.0781525070297,2233.1321202622539,1258.1573398418416,1259.2228317251265,1260.2941328386726,1000.8648321503134,1001.947846915594,1003.0367664486598,1004.1316229432388,1005.232448768584,1241.343849319559,1242.4567116210876,1243.5756414238897,1244.7006718089417,1245.8318360375829,1112.3119162339249,1113.4554486601355,1114.6052158059902,1115.7612516641664,1116.9235904126749,1023.8091327443553,1024.9841805539536,1026.1656349100501,1027.35353074215,1028.5479031701989,1029.7487875056224]
["Truck < 10000",null,null,{"$f":"D25+D13","v":1073.9229822433199},1074.0879272029606,387.38718142294653,919.2840043287357,919.45042344901003,588.09260680793466,1167.2223837368074,1167.390290192714,635.8277987447666,635.99670413530907,636.16611121959488,494.41550010504807,494.58591505173655,494.7568361759499,494.92826498116938,495.10020297534209,623.30008607812351,623.47304699197309,623.64652164554423,623.82051156478008,623.99501828015605,550.81052439633447,550.98606931361428,551.16213564579027,551.33872494160278,551.51583875439223,500.32925382940095,500.50742135463491,500.68611808460525,500.86534559119019,501.04510545093677,501.22539924507498]
["Truck < 12000",null,null,{"$f":"D26+D14","v":471.96722124782593},471.9824824193575,161.33556770105744,401.8470435195012,401.86236628013688,251.93263487845539,513.80645954804345,513.82184414633684,273.34107579751299,273.35650175949189,273.37194844499948,209.1982883245139,209.21377654063735,209.22928556392287,209.2448154223232,209.26036614382861,267.18137129024603,267.19696382208292,267.21257730122159,267.22821175580304,267.24386721400606,234.07982119254132,234.09551874267538,234.11123738119477,234.12697713643001,234.14273803674973,210.9270328931722,210.94283616891911,210.95866067508513,210.97450644019162,210.99037349279823,211.00626186150299]
["Truck < 15000",null,null,{"$f":"D27+D15","v":440.74938779108243},440.76187477859651,150.20823374001537,375.15975840957003,375.17229252655528,234.93938399933705,479.87136375105393,479.88394517539052,254.9575361263646,254.97014918808915,254.98277809832857,194.95854848589252,194.97120915292848,194.98388572829614,194.99657823198461,195.00928668400806,249.18166978683939,249.19441019567603,249.20716661304124,249.21993905904998,249.23272755384255,218.21213271556209,218.22495336844423,218.2377901306829,218.25064302251974,218.26351206422186,196.54770375641237,196.56060515874822,196.57352277190358,196.58645661624757,196.59940671217498,196.61237308010618]
["Truck < 20000",null,null,{"$f":"D28+D16","v":480.02964315796726},480.04568054946179,164.21939093527638,408.74181139978452,408.7579145936316,256.32869829600196,522.56967837662364,522.5858476428142,278.09569975858557,278.11191322354694,278.12814883317964,212.88495420398255,212.90123419373617,212.91753641902204,212.93386091020989,212.95020769771091,271.83755742809637,271.85394889962356,271.87036275894701,271.88679903664445,271.90325776333526,238.18675949576675,238.20326321247009,238.2197894702764,238.23633829997269,238.25290973238816,214.65064197153876,214.66725870204843,214.68389812801752,214.70056028044394,214.71724519036792,214.73395288887215]
["Truck < 25000",null,null,{"$f":"D29+D17","v":953.19732041836494},953.31460144221933,340.37400143127962,815.0850518981764,815.20326816529825,519.42143568857784,1036.2895858696393,1036.4087448380121,561.93507293445839,562.05486454300615,562.17497373008678,435.62511141926404,435.74585829143177,435.86692527462367,435.98831321748338,436.11002297090454,550.50215583483987,550.62451177109335,550.74719208414751,550.87019763395483,550.99352928274777,485.64059972693906,485.76458616955006,485.88890131158348,486.0135460244515,486.13852118187668,440.41900419767455,440.54464287465288,440.67061463127828,440.79692035057548,440.92356091791004,441.05053722099484]
["Truck < 30000",null,null,{"$f":"D30+D18","v":863.71703046394487},863.8053896153092,306.05399147905752,737.98926516479628,738.07826530828254,468.91889748883546,939.21396465659029,939.3036104422082,507.54698475972674,507.63706357341925,507.72735968491133,392.5567912117001,392.64752349262318,392.73847464770972,392.82964520495159,392.92103569361416,496.99042606440293,497.08225800881348,497.174311480114,497.26658701269554,497.35908514223809,437.87270202838351,437.96564696406051,438.05881611150471,438.1522100115838,438.24582920647032,396.62409927407862,396.71817069033204,396.81246903577016,396.90699485781607,397.00174870521317,397.09673112802886]
["Truck > 30000",null,null,{"$f":"D31+D19","v":737.49324215610284},737.54924697970455,258.42289061454761,629.43366804360915,629.49002174255372,398.26295272552369,802.22444833430245,802.28115308186716,431.38343506821934,431.44037506225573,431.49743304525578,332.54576456792364,332.60305926283513,332.66047268170854,332.71800507055923,332.7756566759125,422.14995678703235,422.20784756701079,422.26585830613675,422.32398925298509,422.38224065664588,371.26238183985998,371.32087490648144,371.37948918028661,371.43822491243657,371.49708235461287,335.72253671450619,335.78163833386691,335.84086242143195,335.90020923097552,335.95967901679751,336.01927203372492]
[]
[]
["Buses"]
[]
[]
["Total Retirements/Replacements required",null,null,2019,{"$f":"D50+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Total ",null,null,{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!D8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!D8)","v":649.5},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!E8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!E8)","v":649.5},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!F8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!F8)","v":191},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!G8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!G8)","v":454.8},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!H8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!H8)","v":705},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!I8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!I8)","v":514},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!J8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!J8)","v":725.8},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!K8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!K8)","v":725.8},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!L8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!L8)","v":462},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!M8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!M8)","v":211.8},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!N8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!N8)","v":211.8},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!O8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!O8)","v":156.5},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!P8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!P8)","v":156.5},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!Q8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!Q8)","v":156.5},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!R8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!R8)","v":404.21428571428572},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!S8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!S8)","v":404.21428571428572},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!T8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!T8)","v":570.48095238095243},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!U8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!U8)","v":570.48095238095243},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!V8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!V8)","v":570.48095238095243},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!W8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!W8)","v":570.48095238095243},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!X8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!X8)","v":570.48095238095243},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!Y8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!Y8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!Z8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!Z8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AA8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AA8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AB8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AB8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AC8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AC8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AD8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AD8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AE8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AE8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AF8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AF8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AG8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AG8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AH8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AH8)","v":166.26666666666668},{"$f":"SUMIFS('HV Quantity Inputs'!$K$38:$K$45,'HV Quantity Inputs'!$J$38:$J$45,\">\"&'HV Calculations'!AI8,'HV Quantity Inputs'!$I$38:$I$45,\"<=\"&'HV Calculations'!AI8)","v":0}]
[]
["Bus <  7000",null,null,{"$f":"D$52*('HV Quantity Inputs'!$O38)","v":158.37983304042177},{"$f":"E$52*('HV Quantity Inputs'!$O38)","v":158.37983304042177},{"$f":"F$52*('HV Quantity Inputs'!$O38)","v":46.575131810193319},{"$f":"G$52*('HV Quantity Inputs'!$O38)","v":110.90246045694199},{"$f":"H$52*('HV Quantity Inputs'!$O38)","v":171.91344463971879},{"$f":"I$52*('HV Quantity Inputs'!$O38)","v":125.33831282952548},{"$f":"J$52*('HV Quantity Inputs'!$O38)","v":176.9855008787346},{"$f":"K$52*('HV Quantity Inputs'!$O38)","v":176.9855008787346},{"$f":"L$52*('HV Quantity Inputs'!$O38)","v":112.65817223198593},{"$f":"M$52*('HV Quantity Inputs'!$O38)","v":51.647188049209142},{"$f":"N$52*('HV Quantity Inputs'!$O38)","v":51.647188049209142},{"$f":"O$52*('HV Quantity Inputs'!$O38)","v":38.162346221441126},{"$f":"P$52*('HV Quantity Inputs'!$O38)","v":38.162346221441126},{"$f":"Q$52*('HV Quantity Inputs'!$O38)","v":38.162346221441126},{"$f":"R$52*('HV Quantity Inputs'!$O38)","v":98.567191815214656},{"$f":"S$52*('HV Quantity Inputs'!$O38)","v":98.567191815214656},{"$f":"T$52*('HV Quantity Inputs'!$O38)","v":139.11112854632188},{"$f":"U$52*('HV Quantity Inputs'!$O38)","v":139.11112854632188},{"$f":"V$52*('HV Quantity Inputs'!$O38)","v":139.11112854632188},{"$f":"W$52*('HV Quantity Inputs'!$O38)","v":139.11112854632188},{"$f":"X$52*('HV Quantity Inputs'!$O38)","v":139.11112854632188},{"$f":"Y$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"Z$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AA$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AB$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AC$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AD$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AE$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AF$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AG$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AH$52*('HV Quantity Inputs'!$O38)","v":40.543936731107209},{"$f":"AI$52*('HV Quantity Inputs'!$O38)","v":0}]
["Bus <  12000",null,null,{"$f":"D$52*('HV Quantity Inputs'!$O39)","v":145.70944639718806},{"$f":"E$52*('HV Quantity Inputs'!$O39)","v":145.70944639718806},{"$f":"F$52*('HV Quantity Inputs'!$O39)","v":42.849121265377853},{"$f":"G$52*('HV Quantity Inputs'!$O39)","v":102.03026362038665},{"$f":"H$52*('HV Quantity Inputs'!$O39)","v":158.16036906854129},{"$f":"I$52*('HV Quantity Inputs'!$O39)","v":115.31124780316344},{"$f":"J$52*('HV Quantity Inputs'!$O39)","v":162.82666080843583},{"$f":"K$52*('HV Quantity Inputs'!$O39)","v":162.82666080843583},{"$f":"L$52*('HV Quantity Inputs'!$O39)","v":103.64551845342706},{"$f":"M$52*('HV Quantity Inputs'!$O39)","v":47.515413005272407},{"$f":"N$52*('HV Quantity Inputs'!$O39)","v":47.515413005272407},{"$f":"O$52*('HV Quantity Inputs'!$O39)","v":35.109358523725831},{"$f":"P$52*('HV Quantity Inputs'!$O39)","v":35.109358523725831},{"$f":"Q$52*('HV Quantity Inputs'!$O39)","v":35.109358523725831},{"$f":"R$52*('HV Quantity Inputs'!$O39)","v":90.681816469997486},{"$f":"S$52*('HV Quantity Inputs'!$O39)","v":90.681816469997486},{"$f":"T$52*('HV Quantity Inputs'!$O39)","v":127.98223826261612},{"$f":"U$52*('HV Quantity Inputs'!$O39)","v":127.98223826261612},{"$f":"V$52*('HV Quantity Inputs'!$O39)","v":127.98223826261612},{"$f":"W$52*('HV Quantity Inputs'!$O39)","v":127.98223826261612},{"$f":"X$52*('HV Quantity Inputs'!$O39)","v":127.98223826261612},{"$f":"Y$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"Z$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AA$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AB$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AC$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AD$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AE$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AF$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AG$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AH$52*('HV Quantity Inputs'!$O39)","v":37.300421792618629},{"$f":"AI$52*('HV Quantity Inputs'!$O39)","v":0}]
["Bus >  12000",null,null,{"$f":"D$52*('HV Quantity Inputs'!$O40)","v":345.41072056239011},{"$f":"E$52*('HV Quantity Inputs'!$O40)","v":345.41072056239011},{"$f":"F$52*('HV Quantity Inputs'!$O40)","v":101.57574692442881},{"$f":"G$52*('HV Quantity Inputs'!$O40)","v":241.86727592267135},{"$f":"H$52*('HV Quantity Inputs'!$O40)","v":374.92618629173984},{"$f":"I$52*('HV Quantity Inputs'!$O40)","v":273.35043936731103},{"$f":"J$52*('HV Quantity Inputs'!$O40)","v":385.98783831282947},{"$f":"K$52*('HV Quantity Inputs'!$O40)","v":385.98783831282947},{"$f":"L$52*('HV Quantity Inputs'!$O40)","v":245.69630931458698},{"$f":"M$52*('HV Quantity Inputs'!$O40)","v":112.63739894551846},{"$f":"N$52*('HV Quantity Inputs'!$O40)","v":112.63739894551846},{"$f":"O$52*('HV Quantity Inputs'!$O40)","v":83.228295254833029},{"$f":"P$52*('HV Quantity Inputs'!$O40)","v":83.228295254833029},{"$f":"Q$52*('HV Quantity Inputs'!$O40)","v":83.228295254833029},{"$f":"R$52*('HV Quantity Inputs'!$O40)","v":214.96527742907355},{"$f":"S$52*('HV Quantity Inputs'!$O40)","v":214.96527742907355},{"$f":"T$52*('HV Quantity Inputs'!$O40)","v":303.38758557201442},{"$f":"U$52*('HV Quantity Inputs'!$O40)","v":303.38758557201442},{"$f":"V$52*('HV Quantity Inputs'!$O40)","v":303.38758557201442},{"$f":"W$52*('HV Quantity Inputs'!$O40)","v":303.38758557201442},{"$f":"X$52*('HV Quantity Inputs'!$O40)","v":303.38758557201442},{"$f":"Y$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"Z$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AA$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AB$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AC$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AD$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AE$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AF$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AG$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AH$52*('HV Quantity Inputs'!$O40)","v":88.422308142940835},{"$f":"AI$52*('HV Quantity Inputs'!$O40)","v":0}]
[]
[null,"Historic Growth",{"$f":"('HV Quantity Inputs'!V15/'HV Quantity Inputs'!D15)^(1/COUNT('HV Quantity Inputs'!D15:V15))-1","v":4.9052063581625172E-2}]
["Bus New Additions"]
[]
["Bus <  7000",null,null,{"$f":"($C$58*'HV Quantity Inputs'!O38*'HV Quantity Inputs'!N38)","v":33.192578832886845},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:D61)+'HV Quantity Inputs'!$N38)","v":33.589604883185011},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:E61)+'HV Quantity Inputs'!$N38)","v":33.991379877077129},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:F61)+'HV Quantity Inputs'!$N38)","v":34.397960618053162},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:G61)+'HV Quantity Inputs'!$N38)","v":34.809404589046054},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:H61)+'HV Quantity Inputs'!$N38)","v":35.225769960558758},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:I61)+'HV Quantity Inputs'!$N38)","v":35.647115598888483},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:J61)+'HV Quantity Inputs'!$N38)","v":36.073501074449254},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:K61)+'HV Quantity Inputs'!$N38)","v":36.504986670194072},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:L61)+'HV Quantity Inputs'!$N38)","v":36.941633390137824},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:M61)+'HV Quantity Inputs'!$N38)","v":37.383502967982061},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:N61)+'HV Quantity Inputs'!$N38)","v":37.830657875843038},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:O61)+'HV Quantity Inputs'!$N38)","v":38.283161333084074},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:P61)+'HV Quantity Inputs'!$N38)","v":38.741077315253634},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:Q61)+'HV Quantity Inputs'!$N38)","v":39.204470563130215},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:R61)+'HV Quantity Inputs'!$N38)","v":39.673406591875548},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:S61)+'HV Quantity Inputs'!$N38)","v":40.14795170029717},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:T61)+'HV Quantity Inputs'!$N38)","v":40.628172980221876},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:U61)+'HV Quantity Inputs'!$N38)","v":41.114138325981216},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:V61)+'HV Quantity Inputs'!$N38)","v":41.605916444010525},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:W61)+'HV Quantity Inputs'!$N38)","v":42.103576862562718},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:X61)+'HV Quantity Inputs'!$N38)","v":42.607189941538252},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:Y61)+'HV Quantity Inputs'!$N38)","v":43.116826882432775},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:Z61)+'HV Quantity Inputs'!$N38)","v":43.632559738403614},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AA61)+'HV Quantity Inputs'!$N38)","v":44.154461424456812},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AB61)+'HV Quantity Inputs'!$N38)","v":44.682605727755885},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AC61)+'HV Quantity Inputs'!$N38)","v":45.217067318054028},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AD61)+'HV Quantity Inputs'!$N38)","v":45.757921758250951},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AE61)+'HV Quantity Inputs'!$N38)","v":46.305245515076109},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AF61)+'HV Quantity Inputs'!$N38)","v":46.859115969899655},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AG61)+'HV Quantity Inputs'!$N38)","v":47.419611429672727},{"$f":"$C$58*'HV Quantity Inputs'!$O38*(SUM($D61:AH61)+'HV Quantity Inputs'!$N38)","v":47.986811137998593}]
["Bus <  12000",null,null,{"$f":"($C$58*'HV Quantity Inputs'!O39*'HV Quantity Inputs'!N39)","v":28.094198724155429},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:D62)+'HV Quantity Inputs'!$N39)","v":28.403358145210007},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:E62)+'HV Quantity Inputs'!$N39)","v":28.715919676022729},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:F62)+'HV Quantity Inputs'!$N39)","v":29.03192075472429},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:G62)+'HV Quantity Inputs'!$N39)","v":29.35139923142901},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:H62)+'HV Quantity Inputs'!$N39)","v":29.674393372768524},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:I62)+'HV Quantity Inputs'!$N39)","v":30.000941866475273},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:J62)+'HV Quantity Inputs'!$N39)","v":30.331083826016432},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:K62)+'HV Quantity Inputs'!$N39)","v":30.664858795278921},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:L62)+'HV Quantity Inputs'!$N39)","v":31.002306753305838},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:M62)+'HV Quantity Inputs'!$N39)","v":31.343468119085163},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:N62)+'HV Quantity Inputs'!$N39)","v":31.688383756391001},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:O62)+'HV Quantity Inputs'!$N39)","v":32.037094978678248},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:P62)+'HV Quantity Inputs'!$N39)","v":32.389643554031018},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:Q62)+'HV Quantity Inputs'!$N39)","v":32.746071710165566},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:R62)+'HV Quantity Inputs'!$N39)","v":33.106422139488267},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:S62)+'HV Quantity Inputs'!$N39)","v":33.470738004209203},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:T62)+'HV Quantity Inputs'!$N39)","v":33.83906294151214},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:U62)+'HV Quantity Inputs'!$N39)","v":34.211441068781255},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:V62)+'HV Quantity Inputs'!$N39)","v":34.587916988885475},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:W62)+'HV Quantity Inputs'!$N39)","v":34.968535795520935},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:X62)+'HV Quantity Inputs'!$N39)","v":35.353343078612241},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:Y62)+'HV Quantity Inputs'!$N39)","v":35.742384929773145},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:Z62)+'HV Quantity Inputs'!$N39)","v":36.135707947827321},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AA62)+'HV Quantity Inputs'!$N39)","v":36.533359244389914},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AB62)+'HV Quantity Inputs'!$N39)","v":36.935386449510496},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AC62)+'HV Quantity Inputs'!$N39)","v":37.341837717378112},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AD62)+'HV Quantity Inputs'!$N39)","v":37.752761732089112},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AE62)+'HV Quantity Inputs'!$N39)","v":38.168207713478459},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AF62)+'HV Quantity Inputs'!$N39)","v":38.588225423015203},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AG62)+'HV Quantity Inputs'!$N39)","v":39.012865169762833},{"$f":"$C$58*'HV Quantity Inputs'!$O39*(SUM($D62:AH62)+'HV Quantity Inputs'!$N39)","v":39.442177816405213}]
["Bus >  12000",null,null,{"$f":"($C$58*'HV Quantity Inputs'!O40*'HV Quantity Inputs'!N40)","v":157.8748166426507},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:D63)+'HV Quantity Inputs'!$N40)","v":161.99320027284742},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:E63)+'HV Quantity Inputs'!$N40)","v":166.21901765394986},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:F63)+'HV Quantity Inputs'!$N40)","v":170.55507134440572},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:G63)+'HV Quantity Inputs'!$N40)","v":175.00423701128813},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:H63)+'HV Quantity Inputs'!$N40)","v":179.56946533743553},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:I63)+'HV Quantity Inputs'!$N40)","v":184.25378397834208},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:J63)+'HV Quantity Inputs'!$N40)","v":189.06029957009611},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:K63)+'HV Quantity Inputs'!$N40)","v":193.99219978969847},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:L63)+'HV Quantity Inputs'!$N40)","v":199.05275546912728},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:M63)+'HV Quantity Inputs'!$N40)","v":204.24532276455076},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:N63)+'HV Quantity Inputs'!$N40)","v":209.57334538212717},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:O63)+'HV Quantity Inputs'!$N40)","v":215.04035686186779},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:P63)+'HV Quantity Inputs'!$N40)","v":220.64998292107757},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:Q63)+'HV Quantity Inputs'!$N40)","v":226.40594385892769},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:R63)+'HV Quantity Inputs'!$N40)","v":232.31205702375496},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:S63)+'HV Quantity Inputs'!$N40)","v":238.37223934472362},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:T63)+'HV Quantity Inputs'!$N40)","v":244.5905099295297},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:U63)+'HV Quantity Inputs'!$N40)","v":250.97099272986955},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:V63)+'HV Quantity Inputs'!$N40)","v":257.51791927644132},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:W63)+'HV Quantity Inputs'!$N40)","v":264.23563148529212},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:X63)+'HV Quantity Inputs'!$N40)","v":271.12858453737334},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:Y63)+'HV Quantity Inputs'!$N40)","v":278.20134983321253},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:Z63)+'HV Quantity Inputs'!$N40)","v":285.45861802466271},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AA63)+'HV Quantity Inputs'!$N40)","v":292.90520212573807},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AB63)+'HV Quantity Inputs'!$N40)","v":300.54604070460118},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AC63)+'HV Quantity Inputs'!$N40)","v":308.3862011588169},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AD63)+'HV Quantity Inputs'!$N40)","v":316.43088307604626},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AE63)+'HV Quantity Inputs'!$N40)","v":324.68542168240828},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AF63)+'HV Quantity Inputs'!$N40)","v":333.15529138079751},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AG63)+'HV Quantity Inputs'!$N40)","v":341.84610938150342},{"$f":"$C$58*'HV Quantity Inputs'!$O40*(SUM($D63:AH63)+'HV Quantity Inputs'!$N40)","v":350.7636394275392}]
[]
["Total"]
[]
["Total Replacements and New Additions"]
["Bus <  7000",null,null,{"$f":"D54+D61","v":191.57241187330862},191.96943792360679,80.566511687270449,145.30042107499514,206.72284922876486,160.56408279008423,212.63261647762309,213.05900195318384,149.16315890217999,88.588821439346958,89.030691017191202,75.993004097284171,76.445507554525193,76.90342353669476,137.77166237834487,138.2405984070902,179.25908024661905,179.73930152654376,180.22526687230311,180.7170449903324,181.21470540888458,83.151126672645461,83.660763613539984,84.176496469510823,84.698398155564021,85.226542458863094,85.761004049161244,86.301858489358153,86.849182246183318,87.403052701006857,87.963548160779936,47.986811137998593]
["Bus <  12000",null,null,{"$f":"D55+D62","v":173.80364512134349},174.11280454239807,71.565040941400582,131.06218437511095,187.5117682999703,144.98564117593196,192.82760267491111,193.15774463445226,134.31037724870598,78.517719758578238,78.858881124357566,66.797742280116836,67.146453502404086,67.499002077756842,123.42788818016305,123.78823860948575,161.45297626682532,161.82130120412825,162.19367933139739,162.5701552515016,162.95077405813706,72.653764871230862,73.042806722391774,73.436129740445949,73.833781037008549,74.235808242129124,74.642259509996734,75.053183524707748,75.468629506097088,75.888647215633824,76.313286962381454,39.442177816405213]
["Bus >  12000",null,null,{"$f":"D56+D63","v":503.28553720504078},507.4039208352375,267.7947645783787,412.42234726707704,549.93042330302796,452.91990470474656,570.24162229117155,575.04813788292563,439.68850910428546,311.69015441464575,316.88272171006923,292.8016406369602,298.26865211670082,303.87827817591062,441.37122128800127,447.27733445282854,541.75982491673801,547.97809550154409,554.35857830188399,560.90550484845573,567.62321705730653,359.55089268031418,366.62365797615337,373.88092616760355,381.32751026867891,388.96834884754202,396.80850930175774,404.85319121898709,413.10772982534911,421.57759952373834,430.26841752444426,350.7636394275392]
[]
[]
["Total Cost per year per km "]
[]
["Diesel Bus ","$","Diesel",{"$f":"('HV Quantity Inputs'!D71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!D96+'HV Quantity Inputs'!D107","v":1.5403060722673962},{"$f":"('HV Quantity Inputs'!E71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!E96+'HV Quantity Inputs'!E107","v":1.5484922722673962},{"$f":"('HV Quantity Inputs'!F71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!F96+'HV Quantity Inputs'!F107","v":1.5577207347035074},{"$f":"('HV Quantity Inputs'!G71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!G96+'HV Quantity Inputs'!G107","v":1.5672380011592435},{"$f":"('HV Quantity Inputs'!H71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!H96+'HV Quantity Inputs'!H107","v":1.5770532735117877},{"$f":"('HV Quantity Inputs'!I71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!I96+'HV Quantity Inputs'!I107","v":1.5871760538936854},{"$f":"('HV Quantity Inputs'!J71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!J96+'HV Quantity Inputs'!J107","v":1.5976161547894623},{"$f":"('HV Quantity Inputs'!K71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!K96+'HV Quantity Inputs'!K107","v":1.6083837094841436},{"$f":"('HV Quantity Inputs'!L71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!L96+'HV Quantity Inputs'!L107","v":1.6194891828764377},{"$f":"('HV Quantity Inputs'!M71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!M96+'HV Quantity Inputs'!M107","v":1.6309433826698279},{"$f":"('HV Quantity Inputs'!N71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!N96+'HV Quantity Inputs'!N107","v":1.6427574709553172},{"$f":"('HV Quantity Inputs'!O71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!O96+'HV Quantity Inputs'!O107","v":1.6549429762000911},{"$f":"('HV Quantity Inputs'!P71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!P96+'HV Quantity Inputs'!P107","v":1.6675118056569114},{"$f":"('HV Quantity Inputs'!Q71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Q96+'HV Quantity Inputs'!Q107","v":1.6804762582096004},{"$f":"('HV Quantity Inputs'!R71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!R96+'HV Quantity Inputs'!R107","v":1.6938490376705824},{"$f":"('HV Quantity Inputs'!S71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!S96+'HV Quantity Inputs'!S107","v":1.7076432665470325},{"$f":"('HV Quantity Inputs'!T71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!T96+'HV Quantity Inputs'!T107","v":1.7218725002928386},{"$f":"('HV Quantity Inputs'!U71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!U96+'HV Quantity Inputs'!U107","v":1.7365507420642194},{"$f":"('HV Quantity Inputs'!V71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!V96+'HV Quantity Inputs'!V107","v":1.7516924579975359},{"$f":"('HV Quantity Inputs'!W71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!W96+'HV Quantity Inputs'!W107","v":1.7673125930285423},{"$f":"('HV Quantity Inputs'!X71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!X96+'HV Quantity Inputs'!X107","v":1.7834265872730553},{"$f":"('HV Quantity Inputs'!Y71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Y96+'HV Quantity Inputs'!Y107","v":1.8000503929897955},{"$f":"('HV Quantity Inputs'!Z71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Z96+'HV Quantity Inputs'!Z107","v":1.8172004921469507},{"$f":"('HV Quantity Inputs'!AA71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AA96+'HV Quantity Inputs'!AA107","v":1.8348939146148335},{"$f":"('HV Quantity Inputs'!AB71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AB96+'HV Quantity Inputs'!AB107","v":1.853148257007887},{"$f":"('HV Quantity Inputs'!AC71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AC96+'HV Quantity Inputs'!AC107","v":1.8719817022001672},{"$f":"('HV Quantity Inputs'!AD71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AD96+'HV Quantity Inputs'!AD107","v":1.8914130395393853},{"$f":"('HV Quantity Inputs'!AE71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AE96+'HV Quantity Inputs'!AE107","v":1.9114616857855522},{"$f":"('HV Quantity Inputs'!AF71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AF96+'HV Quantity Inputs'!AF107","v":1.9321477068012811},{"$f":"('HV Quantity Inputs'!AG71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AG96+'HV Quantity Inputs'!AG107","v":1.9534918400218571},{"$f":"('HV Quantity Inputs'!AH71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AH96+'HV Quantity Inputs'!AH107","v":1.9755155177342718},{"$f":"('HV Quantity Inputs'!AI71/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AI96+'HV Quantity Inputs'!AI107","v":1.9982408911955658}]
["Electric Bus  ","$","Electric",{"$f":"('HV Quantity Inputs'!D73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!D98","v":1.9710394967499276},{"$f":"('HV Quantity Inputs'!E73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!E98","v":1.9276504162776236},{"$f":"('HV Quantity Inputs'!F73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!F98","v":1.8853071051200987},{"$f":"('HV Quantity Inputs'!G73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!G98","v":1.8439837588430235},{"$f":"('HV Quantity Inputs'!H73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!H98","v":1.8036552148493856},{"$f":"('HV Quantity Inputs'!I73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!I98","v":1.7642969363659851},{"$f":"('HV Quantity Inputs'!J73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!J98","v":1.7258849968299355},{"$f":"('HV Quantity Inputs'!K73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!K98","v":1.6883960646651903},{"$f":"('HV Quantity Inputs'!L73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!L98","v":1.6518073884393343},{"$f":"('HV Quantity Inputs'!M73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!M98","v":1.6160967823911416},{"$f":"('HV Quantity Inputs'!N73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!N98","v":1.581242612319635},{"$f":"('HV Quantity Inputs'!O73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!O98","v":1.5472237818256129},{"$f":"('HV Quantity Inputs'!P73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!P98","v":1.5140197188968294},{"$f":"('HV Quantity Inputs'!Q73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Q98","v":1.4816103628282478},{"$f":"('HV Quantity Inputs'!R73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!R98","v":1.4499761514689842},{"$f":"('HV Quantity Inputs'!S73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!S98","v":1.4190980087877887},{"$f":"('HV Quantity Inputs'!T73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!T98","v":1.3889573327490907},{"$f":"('HV Quantity Inputs'!U73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!U98","v":1.3595359834918568},{"$f":"('HV Quantity Inputs'!V73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!V98","v":1.3308162718036898},{"$f":"('HV Quantity Inputs'!W73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!W98","v":1.3027809478827908},{"$f":"('HV Quantity Inputs'!X73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!X98","v":1.2754131903805921},{"$f":"('HV Quantity Inputs'!Y73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Y98","v":1.2486965957180463},{"$f":"('HV Quantity Inputs'!Z73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Z98","v":1.2226151676687307},{"$f":"('HV Quantity Inputs'!AA73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AA98","v":1.1971533072021037},{"$f":"('HV Quantity Inputs'!AB73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AB98","v":1.1722958025804096},{"$f":"('HV Quantity Inputs'!AC73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AC98","v":1.1480278197028899},{"$f":"('HV Quantity Inputs'!AD73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AD98","v":1.1243348926911316},{"$f":"('HV Quantity Inputs'!AE73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AE98","v":1.1012029147095133},{"$f":"('HV Quantity Inputs'!AF73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AF98","v":1.0786181290148835},{"$f":"('HV Quantity Inputs'!AG73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AG98","v":1.0565671202297413},{"$f":"('HV Quantity Inputs'!AH73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AH98","v":1.035036805833331},{"$f":"('HV Quantity Inputs'!AI73/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AI98","v":1.0140144278652092}]
["Hydrogen Bus  ","$","Hydrogen",{"$f":"('HV Quantity Inputs'!D75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!D100","v":3.3080142625872808},{"$f":"('HV Quantity Inputs'!E75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!E100","v":3.1832137571628287},{"$f":"('HV Quantity Inputs'!F75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!F100","v":3.0643769001997052},{"$f":"('HV Quantity Inputs'!G75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!G100","v":2.933519784331212},{"$f":"('HV Quantity Inputs'!H75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!H100","v":2.8187488650687382},{"$f":"('HV Quantity Inputs'!I75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!I100","v":2.7092694724138733},{"$f":"('HV Quantity Inputs'!J75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!J100","v":2.6048241851359482},{"$f":"('HV Quantity Inputs'!K75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!K100","v":2.5051683181536433},{"$f":"('HV Quantity Inputs'!L75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!L100","v":2.4100692888549347},{"$f":"('HV Quantity Inputs'!M75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!M100","v":2.3193060150144627},{"$f":"('HV Quantity Inputs'!N75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!N100","v":2.2326683427311265},{"$f":"('HV Quantity Inputs'!O75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!O100","v":2.1499565028874823},{"$f":"('HV Quantity Inputs'!P75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!P100","v":2.0709805947073643},{"$f":"('HV Quantity Inputs'!Q75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Q100","v":1.9955600950592314},{"$f":"('HV Quantity Inputs'!R75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!R100","v":1.9235233922203037},{"$f":"('HV Quantity Inputs'!S75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!S100","v":1.8547073428807184},{"$f":"('HV Quantity Inputs'!T75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!T100","v":1.7889568512278875},{"$f":"('HV Quantity Inputs'!U75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!U100","v":1.7261244690091848},{"$f":"('HV Quantity Inputs'!V75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!V100","v":1.6660700155260868},{"$f":"('HV Quantity Inputs'!W75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!W100","v":1.6086602165651902},{"$f":"('HV Quantity Inputs'!X75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!X100","v":1.5537683613211783},{"$f":"('HV Quantity Inputs'!Y75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Y100","v":1.5012739764140086},{"$f":"('HV Quantity Inputs'!Z75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!Z100","v":1.4510625161474024},{"$f":"('HV Quantity Inputs'!AA75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AA100","v":1.4030250681983147},{"$f":"('HV Quantity Inputs'!AB75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AB100","v":1.3570580739675304},{"$f":"('HV Quantity Inputs'!AC75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AC100","v":1.3130630628599511},{"$f":"('HV Quantity Inputs'!AD75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AD100","v":1.2709463997996731},{"$f":"('HV Quantity Inputs'!AE75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AE100","v":1.2306190453196468},{"$f":"('HV Quantity Inputs'!AF75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AF100","v":1.1919963275986627},{"$f":"('HV Quantity Inputs'!AG75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AG100","v":1.1549977258497364},{"$f":"('HV Quantity Inputs'!AH75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AH100","v":1.1195466644937024},{"$f":"('HV Quantity Inputs'!AI75/'HV Quantity Inputs'!$E$22)+'HV Quantity Inputs'!AI100","v":1.0855703175801037}]
[]
["Diesel Truck ","$","Diesel",{"$f":"('HV Quantity Inputs'!D72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!D97+'HV Quantity Inputs'!D107","v":0.76605838457968656},{"$f":"('HV Quantity Inputs'!E72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!E97+'HV Quantity Inputs'!E107","v":0.77533607791301984},{"$f":"('HV Quantity Inputs'!F72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!F97+'HV Quantity Inputs'!F107","v":0.78568877848246432},{"$f":"('HV Quantity Inputs'!G72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!G97+'HV Quantity Inputs'!G107","v":0.79636401021553371},{"$f":"('HV Quantity Inputs'!H72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!H97+'HV Quantity Inputs'!H107","v":0.80737198680373123},{"$f":"('HV Quantity Inputs'!I72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!I97+'HV Quantity Inputs'!I107","v":0.8187232525483521},{"$f":"('HV Quantity Inputs'!J72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!J97+'HV Quantity Inputs'!J107","v":0.83042869336773339},{"$f":"('HV Quantity Inputs'!K72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!K97+'HV Quantity Inputs'!K107","v":0.84249954818372741},{"$f":"('HV Quantity Inputs'!L72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!L97+'HV Quantity Inputs'!L107","v":0.85494742070097374},{"$f":"('HV Quantity Inputs'!M72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!M97+'HV Quantity Inputs'!M107","v":0.86778429159306492},{"$f":"('HV Quantity Inputs'!N72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!N97+'HV Quantity Inputs'!N107","v":0.88102253111021567},{"$f":"('HV Quantity Inputs'!O72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!O97+'HV Quantity Inputs'!O107","v":0.89467491212360128},{"$f":"('HV Quantity Inputs'!P72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!P97+'HV Quantity Inputs'!P107","v":0.90875462362209147},{"$f":"('HV Quantity Inputs'!Q72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Q97+'HV Quantity Inputs'!Q107","v":0.9232752846777007},{"$f":"('HV Quantity Inputs'!R72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!R97+'HV Quantity Inputs'!R107","v":0.93825095889669008},{"$f":"('HV Quantity Inputs'!S72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!S97+'HV Quantity Inputs'!S107","v":0.95369616937388801},{"$f":"('HV Quantity Inputs'!T72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!T97+'HV Quantity Inputs'!T107","v":0.96962591416846455},{"$f":"('HV Quantity Inputs'!U72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!U97+'HV Quantity Inputs'!U107","v":0.98605568232007879},{"$f":"('HV Quantity Inputs'!V72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!V97+'HV Quantity Inputs'!V107","v":1.0030014704250356},{"$f":"('HV Quantity Inputs'!W72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!W97+'HV Quantity Inputs'!W107","v":1.0204797997928317},{"$f":"('HV Quantity Inputs'!X72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!X97+'HV Quantity Inputs'!X107","v":1.0385077342042379},{"$f":"('HV Quantity Inputs'!Y72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Y97+'HV Quantity Inputs'!Y107","v":1.0571028982928783},{"$f":"('HV Quantity Inputs'!Z72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Z97+'HV Quantity Inputs'!Z107","v":1.0762834965730905},{"$f":"('HV Quantity Inputs'!AA72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AA97+'HV Quantity Inputs'!AA107","v":1.0960683331377221},{"$f":"('HV Quantity Inputs'!AB72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AB97+'HV Quantity Inputs'!AB107","v":1.116476832050427},{"$f":"('HV Quantity Inputs'!AC72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AC97+'HV Quantity Inputs'!AC107","v":1.1375290584579481},{"$f":"('HV Quantity Inputs'!AD72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AD97+'HV Quantity Inputs'!AD107","v":1.1592457404488643},{"$f":"('HV Quantity Inputs'!AE72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AE97+'HV Quantity Inputs'!AE107","v":1.1816482916862801},{"$f":"('HV Quantity Inputs'!AF72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AF97+'HV Quantity Inputs'!AF107","v":1.2047588348429954},{"$f":"('HV Quantity Inputs'!AG72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AG97+'HV Quantity Inputs'!AG107","v":1.2286002258687874},{"$f":"('HV Quantity Inputs'!AH72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AH97+'HV Quantity Inputs'!AH107","v":1.2531960791205747},{"$f":"('HV Quantity Inputs'!AI72/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AI97+'HV Quantity Inputs'!AI107","v":1.2785707933874226}]
["Electric Truck  ","$","Electric",{"$f":"('HV Quantity Inputs'!D74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!D99","v":1.0000183024749847},{"$f":"('HV Quantity Inputs'!E74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!E99","v":0.97921111024163299},{"$f":"('HV Quantity Inputs'!F74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!F99","v":0.95890207653326598},{"$f":"('HV Quantity Inputs'!G74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!G99","v":0.93907891782113628},{"$f":"('HV Quantity Inputs'!H74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!H99","v":0.91972965608481849},{"$f":"('HV Quantity Inputs'!I74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!I99","v":0.90084261118998632},{"$f":"('HV Quantity Inputs'!J74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!J99","v":0.8824063934565971},{"$f":"('HV Quantity Inputs'!K74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!K99","v":0.86440989641271315},{"$f":"('HV Quantity Inputs'!L74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!L99","v":0.84684228972933129},{"$f":"('HV Quantity Inputs'!M74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!M99","v":0.82969301233168924},{"$f":"('HV Quantity Inputs'!N74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!N99","v":0.81295176568264171},{"$f":"('HV Quantity Inputs'!O74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!O99","v":0.79660850723380738},{"$f":"('HV Quantity Inputs'!P74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!P99","v":0.78065344404028947},{"$f":"('HV Quantity Inputs'!Q74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Q99","v":0.76507702653488674},{"$f":"('HV Quantity Inputs'!R74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!R99","v":0.74986994245780525},{"$f":"('HV Quantity Inputs'!S74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!S99","v":0.73502311093798889},{"$f":"('HV Quantity Inputs'!T74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!T99","v":0.72052767672227458},{"$f":"('HV Quantity Inputs'!U74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!U99","v":0.70637500454868229},{"$f":"('HV Quantity Inputs'!V74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!V99","v":0.69255667366023588},{"$f":"('HV Quantity Inputs'!W74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!W99","v":0.67906447245580304},{"$f":"('HV Quantity Inputs'!X74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!X99","v":0.66589039327453037},{"$f":"('HV Quantity Inputs'!Y74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Y99","v":0.65302662731053462},{"$f":"('HV Quantity Inputs'!Z74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Z99","v":0.64046555965459662},{"$f":"('HV Quantity Inputs'!AA74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AA99","v":0.62819976445968106},{"$f":"('HV Quantity Inputs'!AB74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AB99","v":0.61622200022719142},{"$f":"('HV Quantity Inputs'!AC74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AC99","v":0.60452520521094011},{"$f":"('HV Quantity Inputs'!AD74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AD99","v":0.59310249293589412},{"$f":"('HV Quantity Inputs'!AE74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AE99","v":0.58194714782882595},{"$f":"('HV Quantity Inputs'!AF74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AF99","v":0.57105262095807596},{"$f":"('HV Quantity Inputs'!AG74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AG99","v":0.56041252587969781},{"$f":"('HV Quantity Inputs'!AH74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AH99","v":0.55002063458732908},{"$f":"('HV Quantity Inputs'!AI74/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AI99","v":0.53987087356319519}]
["Hydrogen Truck ","$","Hydrogen",{"$f":"('HV Quantity Inputs'!D76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!D101","v":1.5455189674776548},{"$f":"('HV Quantity Inputs'!E76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!E101","v":1.496016254755369},{"$f":"('HV Quantity Inputs'!F76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!F101","v":1.4488790514959957},{"$f":"('HV Quantity Inputs'!G76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!G101","v":1.3863011895244823},{"$f":"('HV Quantity Inputs'!H76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!H101","v":1.3365580047651346},{"$f":"('HV Quantity Inputs'!I76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!I101","v":1.2890152914263242},{"$f":"('HV Quantity Inputs'!J76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!J101","v":1.2435680967267393},{"$f":"('HV Quantity Inputs'!K76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!K101","v":1.2001166077079812},{"$f":"('HV Quantity Inputs'!L76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!L101","v":1.1585658970185819},{"$f":"('HV Quantity Inputs'!M76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!M101","v":1.1188256813268225},{"$f":"('HV Quantity Inputs'!N76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!N101","v":1.0808100917335233},{"$f":"('HV Quantity Inputs'!O76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!O101","v":1.0444374555873408},{"$f":"('HV Quantity Inputs'!P76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!P101","v":1.0096300891348928},{"$f":"('HV Quantity Inputs'!Q76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Q101","v":0.9763141004663316},{"$f":"('HV Quantity Inputs'!R76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!R101","v":0.94441920224388531},{"$f":"('HV Quantity Inputs'!S76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!S101","v":0.91387853372642791},{"$f":"('HV Quantity Inputs'!T76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!T101","v":0.88462849162741586},{"$f":"('HV Quantity Inputs'!U76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!U101","v":0.85660856936659191},{"$f":"('HV Quantity Inputs'!V76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!V101","v":0.82976120429776645},{"$f":"('HV Quantity Inputs'!W76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!W101","v":0.80403163251581045},{"$f":"('HV Quantity Inputs'!X76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!X101","v":0.77936775086576482},{"$f":"('HV Quantity Inputs'!Y76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Y101","v":0.75571998579577393},{"$f":"('HV Quantity Inputs'!Z76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!Z101","v":0.7330411687133993},{"$f":"('HV Quantity Inputs'!AA76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AA101","v":0.71128641752183897},{"$f":"('HV Quantity Inputs'!AB76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AB101","v":0.69041302402868987},{"$f":"('HV Quantity Inputs'!AC76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AC101","v":0.67038034693521442},{"$f":"('HV Quantity Inputs'!AD76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AD101","v":0.65114971012861222},{"$f":"('HV Quantity Inputs'!AE76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AE101","v":0.63268430601363068},{"$f":"('HV Quantity Inputs'!AF76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AF101","v":0.61494910363298017},{"$f":"('HV Quantity Inputs'!AG76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AG101","v":0.59791076133849519},{"$f":"('HV Quantity Inputs'!AH76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AH101","v":0.58153754378685063},{"$f":"('HV Quantity Inputs'!AI76/'HV Quantity Inputs'!$D$22)+'HV Quantity Inputs'!AI101","v":0.56579924304489693}]
[]
[]
[]
["Cheapest Bus",null,null,{"$f":"INDEX($C$75:$C$77,MATCH(MIN(D75:D77),D75:D77,0))","v":"Diesel"},{"$f":"INDEX($C$75:$C$77,MATCH(MIN(E75:E77),E75:E77,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel",{"$f":"INDEX($C$75:$C$77,MATCH(MIN(L75:L77),L75:L77,0))","v":"Diesel"},"Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Excluding EV",null,null,{"$f":"INDEX($C$75:$C$77,MATCH(MIN(D75,D77),D75:D77,0))","v":"Diesel"},{"$f":"INDEX($C$75:$C$77,MATCH(MIN(E75,E77),E75:E77,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Excluding Hydrogen",null,null,{"$f":"INDEX($C$75:$C$77,MATCH(MIN(D75,D76),D75:D77,0))","v":"Diesel"},{"$f":"INDEX($C$75:$C$77,MATCH(MIN(E75,E76),E75:E77,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
[]
[]
["Cheapest Truck",null,null,{"$f":"INDEX($C$79:$C$81,MATCH(MIN(D79:D81),D79:D81,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Excluding EV",null,null,{"$f":"INDEX($C$79:$C$81,MATCH(MIN(D79,D81),D79:D81,0))","v":"Diesel"},{"$f":"INDEX($C$79:$C$81,MATCH(MIN(E79,E81),E79:E81,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Excluding Hydrogen",null,null,{"$f":"INDEX($C$79:$C$81,MATCH(MIN(D79,D80),D79:D81,0))","v":"Diesel"},{"$f":"INDEX($C$79:$C$81,MATCH(MIN(E79,E80),E79:E81,0))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
[]
[]
["Source of Replacement/Addition",null,"Addition Factor"]
["Truck <  5000 ",null,{"$f":"'HV Quantity Inputs'!K112","v":3},{"$f":"IF(D$85=\"Diesel\",\"Diesel\",IF($C96=2,D$92,IF($C96=1,D$91,D$90)))","v":"Diesel"},{"$f":"IF(E$85=\"Diesel\",\"Diesel\",IF($C96=2,E$92,IF($C96=1,E$91,E$90)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel",{"$f":"IF(L$85=\"Diesel\",\"Diesel\",IF($C96=2,L$92,IF($C96=1,L$91,L$90)))","v":"Diesel"},"Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Truck <  7500",null,{"$f":"'HV Quantity Inputs'!K113","v":3},{"$f":"IF(D$85=\"Diesel\",\"Diesel\",IF($C97=2,D$92,IF($C97=1,D$91,D$90)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Truck < 10000",null,{"$f":"'HV Quantity Inputs'!K114","v":3},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Truck < 12000",null,{"$f":"'HV Quantity Inputs'!K115","v":3},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Truck < 15000",null,{"$f":"'HV Quantity Inputs'!K116","v":1},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Truck < 20000",null,{"$f":"'HV Quantity Inputs'!K117","v":1},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Truck < 25000",null,{"$f":"'HV Quantity Inputs'!K118","v":1},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Truck < 30000",null,{"$f":"'HV Quantity Inputs'!K119","v":1},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
["Truck > 30000",null,{"$f":"'HV Quantity Inputs'!K120","v":1},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel",{"$f":"IF(L$85=\"Diesel\",\"Diesel\",IF($C104=2,L$92,IF($C104=1,L$91,L$90)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen","Hydrogen"]
[]
["Source of Replacement/Addition"]
["Bus <  7000",null,{"$f":"'HV Quantity Inputs'!K121","v":3},{"$f":"IF(D$85=\"Diesel\",\"Diesel\",IF($C107=2,D$87, IF($C107=1,D$86,D$85)))","v":"Diesel"},{"$f":"IF(E$85=\"Diesel\",\"Diesel\",IF($C107=2,E$87, IF($C107=1,E$86,E$85)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Bus <  12000",null,{"$f":"'HV Quantity Inputs'!K122","v":3},{"$f":"IF(D$85=\"Diesel\",\"Diesel\",IF($C108=2,D$87, IF($C108=1,D$86,D$85)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
["Bus >  12000",null,{"$f":"'HV Quantity Inputs'!K123","v":3},{"$f":"IF(D$85=\"Diesel\",\"Diesel\",IF($C109=2,D$87, IF($C109=1,D$86,D$85)))","v":"Diesel"},"Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Diesel","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric","Electric"]
[]
["Diesel Truck Additions",null,null,{"$f":"SUMIFS(D36:D44,D96:D104,\"Diesel\")","v":8597.7167529057187},{"$f":"SUMIFS(E36:E44,E96:E104,\"Diesel\")","v":8599.6480788385325},3133.5879718708566,7368.5364729282028,7370.4936231406418,4733.2594638438486,9344.2340365801574,9346.2173830996326,5115.2095453611346,2034.2143655903171,2034.5106933917621,1568.5711698887628,1568.8688843935547,1569.1672947513603,1569.4664026351888,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Electric Truck Additions",null,null,{"$f":"SUMIFS(D36:D44,D96:D104,\"Electric\")","v":0},{"$f":"SUMIFS(E36:E44,E96:E104,\"Electric\")","v":0},0,0,0,0,0,0,0,3082.9961999430698,3084.7097926043002,2422.8681794521026,2424.5983139790687,2426.3367813590212,2428.0836231533167,2429.8388811356408,3030.2075490853649,3031.979765619642,3033.7605249480407,3035.5498697046546,3037.3478427414821,2696.1547894777959,2697.9701485083306,2699.7942656938562,2701.6271847693756,2703.4689496935198,2465.161083468538,2467.020672866161,2468.8892413417316,2470.7668337600858,2472.6534952155621,2474.5492710331982]
["Hydrogen Truck Additions",null,null,{"$f":"SUMIFS(D36:D44,D96:D104,\"Hydrogen\")","v":0},{"$f":"SUMIFS(E36:E44,E96:E104,\"Hydrogen\")","v":0},0,0,0,0,0,0,{"$f":"SUMIFS(L36:L44,L96:L104,\"Hydrogen\")","v":0},0,0,0,0,0,0,1569.7662097221501,1990.6617659012109,1990.9629764422173,1991.2648912423865,1991.5675119953298,1991.8708403988098,1751.1745758065115,1751.4793246210065,1751.7847862043341,1752.0909622709642,1752.3978545395698,1583.9639859142103,1584.2723157596483,1584.5813669884014,1584.8911413360584,1585.2016405424636,1585.5128663517271]
[]
["Diesel Bus Additions",null,null,{"$f":"SUMIFS(D68:D70,D107:D109,\"Diesel\")","v":868.6615941996929},{"$f":"SUMIFS(E68:E70,E107:E109,\"Diesel\")","v":873.48616330124241},419.92631720704975,688.78495271718316,944.16504083176312,758.46962867076275,975.70184144370569,981.2648844705617,723.16204525517139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS(AA68:AA70,AA107:AA109,\"Diesel\")","v":0},0,0,0,0,0,0,0,0]
["Electric Bus Additions",null,null,{"$f":"SUMIFS(D68:D70,D107:D109,\"Electric\")","v":0},{"$f":"SUMIFS(E68:E70,E107:E109,\"Electric\")","v":0},0,0,0,0,0,0,0,478.79669561257094,484.77229385161797,435.59238701436118,441.8606131736301,448.28070379036222,702.57077184650916,709.30617146940449,882.47188143018241,889.53869823221612,896.77752450558455,904.19270509028979,911.7886965243282,515.35578422419053,523.32722831208514,531.49355237756026,539.85968946125149,548.43069954853422,557.21177286091574,566.20823323305297,575.42554157762947,584.869299440379,594.54525264760559,438.192628381943]
["Hydrogen Bus Additions",null,null,{"$f":"SUMIFS(D68:D70,D107:D109,\"Hydrogen\")","v":0},{"$f":"SUMIFS(E68:E70,E107:E109,\"Hydrogen\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Bus Movements"]
["Existing Diesel Bus Stock",null,null,{"$f":"'HV Quantity Inputs'!D46","v":11380},{"$f":"D123","v":11599.161594199693},{"$f":"E123","v":11823.147757500936},12052.074074707985,12286.05902742517,12525.224068256934,12769.693696927696,13019.595538371403,13275.060422841965,13536.222468097136,13324.422468097137,13112.622468097137,12956.122468097137,12799.622468097137,12643.122468097137,12238.908182382851,11834.693896668565,11264.212944287612,10693.731991906659,10123.251039525707,9552.7700871447541,8982.2891347638015,8816.0224680971351,8649.7558014304686,8483.4891347638022,8317.2224680971358,8150.9558014304694,7984.6891347638029,7818.4224680971365,7652.1558014304701,7485.8891347638037,7319.6224680971372]
["Change for Retirement",null,null,{"$f":"-SUM(D54:D56)","v":-649.5},{"$f":"-SUM(E54:E56)","v":-649.5},{"$f":"-SUM(F54:F56)","v":-191},-454.8,-705,-514,-725.8,-725.8,-462,-211.8,-211.8,-156.5,-156.5,-156.5,-404.21428571428567,-404.21428571428567,-570.48095238095243,-570.48095238095243,-570.48095238095243,-570.48095238095243,-570.48095238095243,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,-166.26666666666668,0]
["Additions",null,null,{"$f":"D115","v":868.6615941996929},{"$f":"E115","v":873.48616330124241},{"$f":"F115","v":419.92631720704975},688.78495271718316,944.16504083176312,758.46962867076275,975.70184144370569,981.2648844705617,723.16204525517139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Closing Stock",null,null,{"$f":"SUM(D120:D122)","v":11599.161594199693},{"$f":"SUM(E120:E122)","v":11823.147757500936},{"$f":"SUM(F120:F122)","v":12052.074074707985},12286.05902742517,12525.224068256934,12769.693696927696,13019.595538371403,13275.060422841965,13536.222468097136,13324.422468097137,13112.622468097137,12956.122468097137,12799.622468097137,12643.122468097137,12238.908182382851,11834.693896668565,11264.212944287612,10693.731991906659,10123.251039525707,9552.7700871447541,8982.2891347638015,8816.0224680971351,8649.7558014304686,8483.4891347638022,8317.2224680971358,8150.9558014304694,7984.6891347638029,7818.4224680971365,7652.1558014304701,7485.8891347638037,7319.6224680971372,7319.6224680971372]
[]
["Existing Electric Bus Stock",null,null,{"$f":"'HV Quantity Inputs'!F46","v":86},{"$f":"D127","v":86},{"$f":"E127","v":86},86,86,86,86,86,86,86,564.79669561257094,1049.5689894641889,1485.1613764785502,1927.0219896521803,2375.3026934425425,3077.8734652890516,3787.1796367584561,4669.6515181886389,5559.190216420855,6455.9677409264395,7360.1604460167291,8271.9491425410579,8787.3049267652477,9310.6321550773337,9842.1257074548939,10381.985396916145,10930.41609646468,11487.627869325595,12053.836102558649,12629.261644136279,13214.130943576658,13808.676196224264]
["Additions",null,null,{"$f":"D116","v":0},{"$f":"E116","v":0},0,0,0,0,0,0,0,478.79669561257094,484.77229385161797,435.59238701436118,441.8606131736301,448.28070379036222,702.57077184650916,709.30617146940449,882.47188143018241,889.53869823221612,896.77752450558455,904.19270509028979,911.7886965243282,515.35578422419053,523.32722831208514,531.49355237756026,539.85968946125149,548.43069954853422,557.21177286091574,566.20823323305297,575.42554157762947,584.869299440379,594.54525264760559,438.192628381943]
["Closing Stock",null,null,{"$f":"SUM(D125:D126)","v":86},{"$f":"SUM(E125:E126)","v":86},{"$f":"SUM(F125:F126)","v":86},86,86,86,86,86,86,564.79669561257094,1049.5689894641889,1485.1613764785502,1927.0219896521803,2375.3026934425425,3077.8734652890516,3787.1796367584561,4669.6515181886389,5559.190216420855,6455.9677409264395,7360.1604460167291,8271.9491425410579,8787.3049267652477,9310.6321550773337,9842.1257074548939,10381.985396916145,10930.41609646468,11487.627869325595,12053.836102558649,12629.261644136279,13214.130943576658,13808.676196224264,14246.868824606207]
[]
["Existing Hydrogen Bus Stock",null,null,0,{"$f":"D131","v":0},{"$f":"E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Additions",null,null,{"$f":"D117","v":0},{"$f":"E117","v":0},{"$f":"F117","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]
["Closing Stock",null,null,{"$f":"SUM(D129:D130)","v":0},{"$f":"SUM(E129:E130)","v":0},{"$f":"SUM(F129:F130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Truck Movements"]
["Existing Diesel Truck Stock",null,null,{"$f":"'HV Quantity Inputs'!D34","v":148835},{"$f":"D137","v":149325.51675290571},{"$f":"E137","v":149817.96483174423},150312.35280361507,150808.68927654327,151306.98289968391,151807.24236352777,152309.47640010793,152813.69378320756,153319.9033285687,150745.11769415901,148170.62838755077,146259.99955743953,144349.66844183308,142439.63573658443,140529.9021392196,137050.70213921959,132552.3021392196,128053.9021392196,123555.50213921961,119057.10213921961,114558.70213921962,110644.30213921962,106729.90213921963,102815.50213921964,98901.102139219642,94986.702139219648,91481.202139219648,87975.702139219648,84470.202139219648,80964.702139219648,77459.202139219648]
["Change for Retirement",null,null,{"$f":"-SUM(D11:D19)","v":-8107.2000000000007},{"$f":"-SUM(E11:E19)","v":-8107.2000000000007},{"$f":"-SUM(F11:F19)","v":-2639.2},-6872.2000000000007,-6872.2000000000007,-4233,-8842,-8842,-4609,-4609,-4609,-3479.2000000000003,-3479.2000000000003,-3479.2000000000003,-3479.2000000000003,-3479.2000000000003,-4498.3999999999987,-4498.3999999999987,-4498.3999999999987,-4498.3999999999987,-4498.3999999999987,-3914.3999999999996,-3914.3999999999996,-3914.3999999999996,-3914.3999999999996,-3914.3999999999996,-3505.5,-3505.5,-3505.5,-3505.5,-3505.5,-3505.5]
["Additions",null,null,{"$f":"D111","v":8597.7167529057187},{"$f":"E111","v":8599.6480788385325},{"$f":"F111","v":3133.5879718708566},7368.5364729282028,7370.4936231406418,4733.2594638438486,9344.2340365801574,9346.2173830996326,5115.2095453611346,2034.2143655903171,2034.5106933917621,1568.5711698887628,1568.8688843935547,1569.1672947513603,1569.4664026351888,0,0,0,0,0,0,{"$f":"Y111","v":0},0,0,0,0,0,0,0,0,0,0]
["Closing Stock",null,null,{"$f":"SUM(D134:D136)","v":149325.51675290571},{"$f":"SUM(E134:E136)","v":149817.96483174423},{"$f":"SUM(F134:F136)","v":150312.35280361507},150808.68927654327,151306.98289968391,151807.24236352777,152309.47640010793,152813.69378320756,153319.9033285687,150745.11769415901,148170.62838755077,146259.99955743953,144349.66844183308,142439.63573658443,140529.9021392196,137050.70213921959,132552.3021392196,128053.9021392196,123555.50213921961,119057.10213921961,114558.70213921962,110644.30213921962,106729.90213921963,102815.50213921964,98901.102139219642,94986.702139219648,91481.202139219648,87975.702139219648,84470.202139219648,80964.702139219648,77459.202139219648,73953.702139219648]
[]
["Existing Electric Truck Stock",null,null,{"$f":"0","v":0},{"$f":"D141","v":0},{"$f":"E141","v":0},0,0,0,0,0,0,0,3082.9961999430698,6167.7059925473695,8590.574171999473,11015.172485978543,13441.509267337564,15869.59289049088,18299.431771626521,21329.639320711885,24361.619086331528,27395.379611279568,30430.929480984221,33468.277323725706,36164.432113203504,38862.402261711832,41562.196527405686,44263.823712175064,46967.292661868581,49432.453745337116,51899.474418203274,54368.363659545008,56839.130493305092,59311.783988520656]
["Additions",null,null,{"$f":"D112","v":0},{"$f":"E112","v":0},{"$f":"F112","v":0},0,0,0,0,0,0,3082.9961999430698,3084.7097926043002,2422.8681794521026,2424.5983139790687,2426.3367813590212,2428.0836231533167,2429.8388811356408,3030.2075490853649,3031.979765619642,3033.7605249480407,3035.5498697046546,3037.3478427414821,{"$f":"Y112","v":2696.1547894777959},2697.9701485083306,2699.7942656938562,2701.6271847693756,2703.4689496935198,2465.161083468538,2467.020672866161,2468.8892413417316,2470.7668337600858,2472.6534952155621,2474.5492710331982]
["Closing Stock",null,null,{"$f":"SUM(D139:D140)","v":0},{"$f":"SUM(E139:E140)","v":0},{"$f":"SUM(F139:F140)","v":0},0,0,0,0,0,0,3082.9961999430698,6167.7059925473695,8590.574171999473,11015.172485978543,13441.509267337564,15869.59289049088,18299.431771626521,21329.639320711885,24361.619086331528,27395.379611279568,30430.929480984221,33468.277323725706,36164.432113203504,38862.402261711832,41562.196527405686,44263.823712175064,46967.292661868581,49432.453745337116,51899.474418203274,54368.363659545008,56839.130493305092,59311.783988520656,61786.333259553852]
[]
["Existing Hydrogen Truck Stock",null,null,{"$f":"0","v":0},{"$f":"D145","v":0},{"$f":"E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1569.7662097221501,3560.4279756233609,5551.3909520655779,7542.6558433079645,9534.2233553032947,11526.094195702104,13277.268771508616,15028.748096129622,16780.532882333955,18532.623844604917,20285.021699144487,21868.985685058698,23453.258000818347,25037.839367806748,26622.730509142806,28207.932149685268]
["Additions",null,null,{"$f":"D113","v":0},{"$f":"E113","v":0},{"$f":"F113","v":0},0,0,0,0,0,{"$f":"L113","v":0},0,0,0,0,0,0,1569.7662097221501,1990.6617659012109,1990.9629764422173,1991.2648912423865,1991.5675119953298,1991.8708403988098,1751.1745758065115,1751.4793246210065,1751.7847862043341,1752.0909622709642,1752.3978545395698,1583.9639859142103,1584.2723157596483,1584.5813669884014,1584.8911413360584,1585.2016405424636,1585.5128663517271]
["Closing Stock",null,null,{"$f":"SUM(D143:D144)","v":0},{"$f":"SUM(E143:E144)","v":0},{"$f":"SUM(F143:F144)","v":0},0,0,0,0,0,{"$f":"SUM(L143:L144)","v":0},0,0,0,0,0,0,1569.7662097221501,3560.4279756233609,5551.3909520655779,7542.6558433079645,9534.2233553032947,11526.094195702104,13277.268771508616,15028.748096129622,16780.532882333955,18532.623844604917,20285.021699144487,21868.985685058698,23453.258000818347,25037.839367806748,26622.730509142806,28207.932149685268,29793.445016036996]
[]
["Total Diesel Heavy Vehicles",null,null,{"$f":"D137+D123","v":160924.67834710539},{"$f":"E137+E123","v":161641.11258924517},162364.42687832305,163094.74830396843,163832.20696794085,164576.93606045545,165329.07193847932,166088.75420604952,166856.12579666584,164069.54016225613,161283.2508556479,159216.12202553666,157149.29090993022,155082.75820468157,152768.81032160245,148885.39603588814,143816.5150835072,138747.63413112625,133678.7531787453,128609.87222636437,123540.99127398343,119460.32460731675,115379.6579406501,111298.99127398344,107218.32460731678,103137.65794065011,99465.891273983449,95794.124607316786,92122.357940650123,88450.591273983446,84778.824607316783,81273.324607316783]
["Total Electric Heavy Vehicles",null,null,{"$f":"D141+D127","v":86},{"$f":"E141+E127","v":86},86,86,86,86,86,86,86,3647.7928955556408,7217.2749820115587,10075.735548478024,12942.194475630724,15816.811960780105,18947.466355779932,22086.611408384979,25999.290838900524,29920.809302752383,33851.347352206009,37791.089927000954,41740.226466266766,44951.73703996875,48173.034416789167,51404.322234860578,54645.809109091206,57897.708758333261,60920.081614662711,63953.310520761923,66997.625303681285,70053.261436881745,73120.460184744923,76033.202084160061]
["Total Hydrogen Heavy Vehicles",null,null,{"$f":"D131+D145","v":0},{"$f":"E131+E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1569.7662097221501,3560.4279756233609,5551.3909520655779,7542.6558433079645,9534.2233553032947,11526.094195702104,13277.268771508616,15028.748096129622,16780.532882333955,18532.623844604917,20285.021699144487,21868.985685058698,23453.258000818347,25037.839367806748,26622.730509142806,28207.932149685268,29793.445016036996]
[]
["Hydrogen Bus Distance","Km",null,{"$f":"D131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"E131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"F131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"G131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"H131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"I131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"J131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"K131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"L131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"M131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"N131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"O131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"P131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"Q131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"R131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"S131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"T131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"U131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"V131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"W131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"X131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"Y131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"Z131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AA131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AB131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AC131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AD131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AE131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AF131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AG131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AH131*'HV Quantity Inputs'!$E$22","v":0},{"$f":"AI131*'HV Quantity Inputs'!$E$22","v":0}]
["Hydrogen Truck Distance","Km",null,{"$f":"D145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"E145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"F145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"G145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"H145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"I145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"J145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"K145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"L145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"M145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"N145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"O145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"P145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"Q145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"R145*'HV Quantity Inputs'!$D$22","v":0},{"$f":"S145*'HV Quantity Inputs'!$D$22","v":70585076.208225802},{"$f":"T145*'HV Quantity Inputs'!$D$22","v":160095865.50965235},{"$f":"U145*'HV Quantity Inputs'!$D$22","v":249620198.84640083},{"$f":"V145*'HV Quantity Inputs'!$D$22","v":339158107.88572615},{"$f":"W145*'HV Quantity Inputs'!$D$22","v":428709624.37103701},{"$f":"X145*'HV Quantity Inputs'!$D$22","v":518274780.12208247},{"$f":"Y145*'HV Quantity Inputs'!$D$22","v":597016945.75265026},{"$f":"Z145*'HV Quantity Inputs'!$D$22","v":675772814.51822138},{"$f":"AA145*'HV Quantity Inputs'!$D$22","v":754542418.46869087},{"$f":"AB145*'HV Quantity Inputs'!$D$22","v":833325789.7310456},{"$f":"AC145*'HV Quantity Inputs'!$D$22","v":912122960.50955319},{"$f":"AD145*'HV Quantity Inputs'!$D$22","v":983346444.59552372},{"$f":"AE145*'HV Quantity Inputs'!$D$22","v":1054583792.8387824},{"$f":"AF145*'HV Quantity Inputs'!$D$22","v":1125835037.6765778},{"$f":"AG145*'HV Quantity Inputs'!$D$22","v":1197100211.6241994},{"$f":"AH145*'HV Quantity Inputs'!$D$22","v":1268379347.2751694},{"$f":"AI145*'HV Quantity Inputs'!$D$22","v":1339672477.301435}]
[]
["EV Bus Distance","Km",null,{"$f":"D127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"E127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"F127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"G127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"H127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"I127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"J127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"K127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"L127*'HV Quantity Inputs'!$E$22","v":3497233.3298601229},{"$f":"M127*'HV Quantity Inputs'!$E$22","v":22967742.191757508},{"$f":"N127*'HV Quantity Inputs'!$E$22","v":42681251.76676476},{"$f":"O127*'HV Quantity Inputs'!$E$22","v":60394835.651647948},{"$f":"P127*'HV Quantity Inputs'!$E$22","v":78363320.111453176},{"$f":"Q127*'HV Quantity Inputs'!$E$22","v":96592880.790857926},{"$f":"R127*'HV Quantity Inputs'!$E$22","v":125163275.20815052},{"$f":"S127*'HV Quantity Inputs'!$E$22","v":154007568.04464215},{"$f":"T127*'HV Quantity Inputs'!$E$22","v":189893731.72373524},{"$f":"U127*'HV Quantity Inputs'!$E$22","v":226067271.06859678},{"$f":"V127*'HV Quantity Inputs'!$E$22","v":262535180.93104309},{"$f":"W127*'HV Quantity Inputs'!$E$22","v":299304632.84799826},{"$f":"X127*'HV Quantity Inputs'!$E$22","v":336382979.58374941},{"$f":"Y127*'HV Quantity Inputs'!$E$22","v":357340182.20380801},{"$f":"Z127*'HV Quantity Inputs'!$E$22","v":378621547.61399806},{"$f":"AA127*'HV Quantity Inputs'!$E$22","v":400235000.70679528},{"$f":"AB127*'HV Quantity Inputs'!$E$22","v":422188666.97925836},{"$f":"AC127*'HV Quantity Inputs'!$E$22","v":444490877.69530064},{"$f":"AD127*'HV Quantity Inputs'!$E$22","v":467150175.18180811},{"$f":"AE127*'HV Quantity Inputs'!$E$22","v":490175318.26208544},{"$f":"AF127*'HV Quantity Inputs'!$E$22","v":513575287.83020288},{"$f":"AG127*'HV Quantity Inputs'!$E$22","v":537359292.56991029},{"$f":"AH127*'HV Quantity Inputs'!$E$22","v":561536774.82187903},{"$f":"AI127*'HV Quantity Inputs'!$E$22","v":579356098.83206904}]
["EV Truck Distance","Km",null,{"$f":"D141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"E141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"F141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"G141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"H141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"I141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"J141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"K141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"L141*'HV Quantity Inputs'!$D$22","v":0},{"$f":"M141*'HV Quantity Inputs'!$D$22","v":138627981.90895569},{"$f":"N141*'HV Quantity Inputs'!$D$22","v":277333016.09985864},{"$f":"O141*'HV Quantity Inputs'!$D$22","v":386278115.07697475},{"$f":"P141*'HV Quantity Inputs'!$D$22","v":495301010.14670646},{"$f":"Q141*'HV Quantity Inputs'!$D$22","v":604402075.99864721},{"$f":"R141*'HV Quantity Inputs'!$D$22","v":713581689.19121134},{"$f":"S141*'HV Quantity Inputs'!$D$22","v":822840228.16118121},{"$f":"T141*'HV Quantity Inputs'!$D$22","v":959094550.27249098},{"$f":"U141*'HV Quantity Inputs'!$D$22","v":1095428560.7083135},{"$f":"V141*'HV Quantity Inputs'!$D$22","v":1231842643.5983171},{"$f":"W141*'HV Quantity Inputs'!$D$22","v":1368337184.9892278},{"$f":"X141*'HV Quantity Inputs'!$D$22","v":1504912572.8546257},{"$f":"Y141*'HV Quantity Inputs'!$D$22","v":1626146098.0164063},{"$f":"Z141*'HV Quantity Inputs'!$D$22","v":1747461251.4198458},{"$f":"AA141*'HV Quantity Inputs'!$D$22","v":1868858426.8783889},{"$f":"AB141*'HV Quantity Inputs'!$D$22","v":1990338020.1720388},{"$f":"AC141*'HV Quantity Inputs'!$D$22","v":2111900429.0574136},{"$f":"AD141*'HV Quantity Inputs'!$D$22","v":2222747242.9743586},{"$f":"AE141*'HV Quantity Inputs'!$D$22","v":2333677673.9665942},{"$f":"AF141*'HV Quantity Inputs'!$D$22","v":2444692125.7814412},{"$f":"AG141*'HV Quantity Inputs'!$D$22","v":2555791004.1835833},{"$f":"AH141*'HV Quantity Inputs'!$D$22","v":2666974716.9653859},{"$f":"AI141*'HV Quantity Inputs'!$D$22","v":2778243673.9572706}]
[]
["Hydrogen Required","Kg",null,{"$f":"(D151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*D152)","v":0},{"$f":"(E151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*E152)","v":0},{"$f":"(F151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*F152)","v":0},{"$f":"(G151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*G152)","v":0},{"$f":"(H151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*H152)","v":0},{"$f":"(I151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*I152)","v":0},{"$f":"(J151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*J152)","v":0},{"$f":"(K151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*K152)","v":0},{"$f":"(L151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*L152)","v":0},{"$f":"(M151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*M152)","v":0},{"$f":"(N151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*N152)","v":0},{"$f":"(O151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*O152)","v":0},{"$f":"(P151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*P152)","v":0},{"$f":"(Q151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*Q152)","v":0},{"$f":"(R151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*R152)","v":0},{"$f":"(S151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*S152)","v":7129805.6775985658},{"$f":"(T151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*T152)","v":16171299.54642953},{"$f":"(U151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*U152)","v":25214161.499636445},{"$f":"(V151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*V152)","v":34258394.735931933},{"$f":"(W151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*W152)","v":43304002.461720906},{"$f":"(X151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*X152)","v":52350987.891119443},{"$f":"(Y151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*Y152)","v":60304741.995217197},{"$f":"(Z151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*Z152)","v":68259880.254365802},{"$f":"(AA151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AA152)","v":76216405.905928373},{"$f":"(AB151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AB152)","v":84174322.195055112},{"$f":"(AC151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AC152)","v":92133632.374702334},{"$f":"(AD151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AD152)","v":99327923.696517542},{"$f":"(AE151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AE152)","v":106523615.43826085},{"$f":"(AF151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AF152)","v":113720710.876422},{"$f":"(AG151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AG152)","v":120919213.29537368},{"$f":"(AH151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AH152)","v":128119125.98739085},{"$f":"(AI151*'HV Quantity Inputs'!$D$86)+('HV Quantity Inputs'!$D$87*AI152)","v":135320452.2526702}]
[]
["CO2 Avoided ","Tonnes",null,{"$f":"(SUM(D151:D152)+SUM(D154:D155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(E151:E152)+SUM(E154:E155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(F151:F152)+SUM(F154:F155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(G151:G152)+SUM(G154:G155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(H151:H152)+SUM(H154:H155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(I151:I152)+SUM(I154:I155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(J151:J152)+SUM(J154:J155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(K151:K152)+SUM(K154:K155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(L151:L152)+SUM(L154:L155))*'HV Quantity Inputs'!$C$106*1/1000","v":4546.4033288181599},{"$f":"(SUM(M151:M152)+SUM(M154:M155))*'HV Quantity Inputs'!$C$106*1/1000","v":210074.44133092716},{"$f":"(SUM(N151:N152)+SUM(N154:N155))*'HV Quantity Inputs'!$C$106*1/1000","v":416018.54822661041},{"$f":"(SUM(O151:O152)+SUM(O154:O155))*'HV Quantity Inputs'!$C$106*1/1000","v":580674.8359472095},{"$f":"(SUM(P151:P152)+SUM(P154:P155))*'HV Quantity Inputs'!$C$106*1/1000","v":745763.62933560752},{"$f":"(SUM(Q151:Q152)+SUM(Q154:Q155))*'HV Quantity Inputs'!$C$106*1/1000","v":911293.44382635667},{"$f":"(SUM(R151:R152)+SUM(R154:R155))*'HV Quantity Inputs'!$C$106*1/1000","v":1090368.4537191703},{"$f":"(SUM(S151:S152)+SUM(S154:S155))*'HV Quantity Inputs'!$C$106*1/1000","v":1361662.7341382641},{"$f":"(SUM(T151:T152)+SUM(T154:T155))*'HV Quantity Inputs'!$C$106*1/1000","v":1701809.3917576424},{"$f":"(SUM(U151:U152)+SUM(U154:U155))*'HV Quantity Inputs'!$C$106*1/1000","v":2042450.8398103043},{"$f":"(SUM(V151:V152)+SUM(V154:V155))*'HV Quantity Inputs'!$C$106*1/1000","v":2383596.7121396125},{"$f":"(SUM(W151:W152)+SUM(W154:W155))*'HV Quantity Inputs'!$C$106*1/1000","v":2725256.8748707417},{"$f":"(SUM(X151:X152)+SUM(X154:X155))*'HV Quantity Inputs'!$C$106*1/1000","v":3067441.4323285948},{"$f":"(SUM(Y151:Y152)+SUM(Y154:Y155))*'HV Quantity Inputs'!$C$106*1/1000","v":3354654.1937647243},{"$f":"(SUM(Z151:Z152)+SUM(Z154:Z155))*'HV Quantity Inputs'!$C$106*1/1000","v":3642412.2976176855},{"$f":"(SUM(AA151:AA152)+SUM(AA154:AA155))*'HV Quantity Inputs'!$C$106*1/1000","v":3930726.5998700378},{"$f":"(SUM(AB151:AB152)+SUM(AB154:AB155))*'HV Quantity Inputs'!$C$106*1/1000","v":4219608.2199470457},{"$f":"(SUM(AC151:AC152)+SUM(AC154:AC155))*'HV Quantity Inputs'!$C$106*1/1000","v":4509068.547440948},{"$f":"(SUM(AD151:AD152)+SUM(AD154:AD155))*'HV Quantity Inputs'!$C$106*1/1000","v":4775217.0215771981},{"$f":"(SUM(AE151:AE152)+SUM(AE154:AE155))*'HV Quantity Inputs'!$C$106*1/1000","v":5041967.8205877012},{"$f":"(SUM(AF151:AF152)+SUM(AF154:AF155))*'HV Quantity Inputs'!$C$106*1/1000","v":5309333.1866746889},{"$f":"(SUM(AG151:AG152)+SUM(AG154:AG155))*'HV Quantity Inputs'!$C$106*1/1000","v":5577325.6608910011},{"$f":"(SUM(AH151:AH152)+SUM(AH154:AH155))*'HV Quantity Inputs'!$C$106*1/1000","v":5845958.0907811653},{"$f":"(SUM(AI151:AI152)+SUM(AI154:AI155))*'HV Quantity Inputs'!$C$106*1/1000","v":6106453.9251180068}]
["NOx Avoided ","Tonnes",null,{"$f":"(SUM(D151:D152)+SUM(D154:D155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(E151:E152)+SUM(E154:E155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(F151:F152)+SUM(F154:F155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(G151:G152)+SUM(G154:G155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(H151:H152)+SUM(H154:H155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(I151:I152)+SUM(I154:I155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(J151:J152)+SUM(J154:J155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(K151:K152)+SUM(K154:K155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(L151:L152)+SUM(L154:L155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12.896047903859204},{"$f":"(SUM(M151:M152)+SUM(M154:M155))*'HV Quantity Inputs'!$C$109*1/1000000","v":595.88423262137985},{"$f":"(SUM(N151:N152)+SUM(N154:N155))*'HV Quantity Inputs'!$C$109*1/1000000","v":1180.0526127581736},{"$f":"(SUM(O151:O152)+SUM(O154:O155))*'HV Quantity Inputs'!$C$109*1/1000000","v":1647.1065058117963},{"$f":"(SUM(P151:P152)+SUM(P154:P155))*'HV Quantity Inputs'!$C$109*1/1000000","v":2115.3872178269635},{"$f":"(SUM(Q151:Q152)+SUM(Q154:Q155))*'HV Quantity Inputs'!$C$109*1/1000000","v":2584.9189031613},{"$f":"(SUM(R151:R152)+SUM(R154:R155))*'HV Quantity Inputs'!$C$109*1/1000000","v":3092.8720562226467},{"$f":"(SUM(S151:S152)+SUM(S154:S155))*'HV Quantity Inputs'!$C$109*1/1000000","v":3862.4087170268067},{"$f":"(SUM(T151:T152)+SUM(T154:T155))*'HV Quantity Inputs'!$C$109*1/1000000","v":4827.2477939279279},{"$f":"(SUM(U151:U152)+SUM(U154:U155))*'HV Quantity Inputs'!$C$109*1/1000000","v":5793.4903629234586},{"$f":"(SUM(V151:V152)+SUM(V154:V155))*'HV Quantity Inputs'!$C$109*1/1000000","v":6761.1637507806308},{"$f":"(SUM(W151:W152)+SUM(W154:W155))*'HV Quantity Inputs'!$C$109*1/1000000","v":7730.295943142969},{"$f":"(SUM(X151:X152)+SUM(X154:X155))*'HV Quantity Inputs'!$C$109*1/1000000","v":8700.9156013166867},{"$f":"(SUM(Y151:Y152)+SUM(Y154:Y155))*'HV Quantity Inputs'!$C$109*1/1000000","v":9515.6056457749382},{"$f":"(SUM(Z151:Z152)+SUM(Z154:Z155))*'HV Quantity Inputs'!$C$109*1/1000000","v":10331.842574973241},{"$f":"(SUM(AA151:AA152)+SUM(AA154:AA155))*'HV Quantity Inputs'!$C$109*1/1000000","v":11149.657182323665},{"$f":"(SUM(AB151:AB152)+SUM(AB154:AB155))*'HV Quantity Inputs'!$C$109*1/1000000","v":11969.081008503639},{"$f":"(SUM(AC151:AC152)+SUM(AC154:AC155))*'HV Quantity Inputs'!$C$109*1/1000000","v":12790.14636052961},{"$f":"(SUM(AD151:AD152)+SUM(AD154:AD155))*'HV Quantity Inputs'!$C$109*1/1000000","v":13545.086743896858},{"$f":"(SUM(AE151:AE152)+SUM(AE154:AE155))*'HV Quantity Inputs'!$C$109*1/1000000","v":14301.735644936265},{"$f":"(SUM(AF151:AF152)+SUM(AF154:AF155))*'HV Quantity Inputs'!$C$109*1/1000000","v":15060.127789125321},{"$f":"(SUM(AG151:AG152)+SUM(AG154:AG155))*'HV Quantity Inputs'!$C$109*1/1000000","v":15820.298749642741},{"$f":"(SUM(AH151:AH152)+SUM(AH154:AH155))*'HV Quantity Inputs'!$C$109*1/1000000","v":16582.284969042728},{"$f":"(SUM(AI151:AI152)+SUM(AI154:AI155))*'HV Quantity Inputs'!$C$109*1/1000000","v":17321.191422209733}]
["CO2 Avoided (Hydrogen Only)",null,null,null,{"$f":"(SUM(E151:E152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(F151:F152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(G151:G152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(H151:H152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(I151:I152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(J151:J152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(K151:K152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(L151:L152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(M151:M152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(N151:N152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(O151:O152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(P151:P152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(Q151:Q152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(R151:R152))*'HV Quantity Inputs'!$C$106*1/1000","v":0},{"$f":"(SUM(S151:S152))*'HV Quantity Inputs'!$C$106*1/1000","v":91760.599070693555},{"$f":"(SUM(T151:T152))*'HV Quantity Inputs'!$C$106*1/1000","v":208124.62516254807},{"$f":"(SUM(U151:U152))*'HV Quantity Inputs'!$C$106*1/1000","v":324506.25850032107},{"$f":"(SUM(V151:V152))*'HV Quantity Inputs'!$C$106*1/1000","v":440905.54025144404},{"$f":"(SUM(W151:W152))*'HV Quantity Inputs'!$C$106*1/1000","v":557322.51168234809},{"$f":"(SUM(X151:X152))*'HV Quantity Inputs'!$C$106*1/1000","v":673757.2141587073},{"$f":"(SUM(Y151:Y152))*'HV Quantity Inputs'!$C$106*1/1000","v":776122.02947844542},{"$f":"(SUM(Z151:Z152))*'HV Quantity Inputs'!$C$106*1/1000","v":878504.65887368785},{"$f":"(SUM(AA151:AA152))*'HV Quantity Inputs'!$C$106*1/1000","v":980905.14400929818},{"$f":"(SUM(AB151:AB152))*'HV Quantity Inputs'!$C$106*1/1000","v":1083323.5266503594},{"$f":"(SUM(AC151:AC152))*'HV Quantity Inputs'!$C$106*1/1000","v":1185759.848662419},{"$f":"(SUM(AD151:AD152))*'HV Quantity Inputs'!$C$106*1/1000","v":1278350.377974181},{"$f":"(SUM(AE151:AE152))*'HV Quantity Inputs'!$C$106*1/1000","v":1370958.9306904173},{"$f":"(SUM(AF151:AF152))*'HV Quantity Inputs'!$C$106*1/1000","v":1463585.5489795513},{"$f":"(SUM(AG151:AG152))*'HV Quantity Inputs'!$C$106*1/1000","v":1556230.2751114592},{"$f":"(SUM(AH151:AH152))*'HV Quantity Inputs'!$C$106*1/1000","v":1648893.1514577202},{"$f":"(SUM(AI151:AI152))*'HV Quantity Inputs'!$C$106*1/1000","v":1741574.2204918656}]