{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Lookup_Tables","Grid_Extension_Cost","Generation_Distribution","Load_Profiling","Inputs-REC","Inputs","Introduction","Inputs&Summary","Scenarios","Tariff Chart","Tariff Breakup Chart","Sensitivity Chart","Off-Grid Sensitivity","Sensitivity","REC-FIT","Term Loan 1","Term Loan 2","Fuel","Depreciation","W Capital","Tariff","Carbon","Profit Loss","Cash Flows","Balance Sheet","IRR","DSCR"],"not_rendered":{"charts":9,"images":4,"macros":1,"external_links":0,"defined_names":36,"comments":7,"pivot_tables":0},"unopened":[{"sheet":"Tariff Chart","index":9,"reason":"not_a_worksheet"},{"sheet":"Tariff Breakup Chart","index":10,"reason":"not_a_worksheet"},{"sheet":"Sensitivity Chart","index":11,"reason":"not_a_worksheet"}],"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":"Lookup_Tables","index":0,"n_rows":54,"n_cols":8,"rows_kept":54,"cut":false,"hidden":false,"merged":[[0,5,0,7],[0,1,0,2]]}
[null,"LookUpTables",null,null,null,"Inputs for Grid Extension Calculation"]
[null,"Form Inputs Off Grid",null,null,null,"Form Inputs Grid Extension"]
[null,"No. of HH",{"$f":"'Inputs&Summary'!D24","v":100},null,null,"Number of 3 ph Con",{"$f":"SUM(Load_Profiling!D20:D23)","v":4}]
[null,"Location",{"$f":"VLOOKUP('Inputs&Summary'!D17,B9:C11,2,FALSE)","v":1},null,null,"Number of 1 Ph Con",{"$f":"C3","v":100}]
[null,"Density",{"$f":"VLOOKUP('Inputs&Summary'!D18,B14:C16,2,FALSE)","v":3},null,null,"Total Demand 1 Ph (kWh)",{"$f":"ROUNDUP(SUM(Load_Profiling!H6:H11,Load_Profiling!H14:H17)/1000,0)","v":15}]
[null,"Solar PV Insolation",{"$f":"VLOOKUP(\"*\"&StateIP&\"*\",Lookup_Tables!$B$19:$C$24,2,FALSE)","v":5.5},null,null,"Total Demand 3 Ph (kWh)",{"$f":"ROUNDUP(Load_Profiling!H25/1000,0)","v":61}]
[]
[null,"Location List"]
[null,"Hilly, Tribal, Desert",1,null,null,"11KV line"]
[null,"Moderate Remote",2,null,null,"Length of Line",{"$f":"'Inputs&Summary'!D25","v":3}]
[null,"Normal Terrain",3,null,null,"Unit Cost / Km",{"$f":"IF(B4=1, 500000,250000)","v":250000}]
[]
[null,"Density list"]
[null,"Highly Scattered",1,null,null,"DTE ","3 Phase","1 Phase"]
[null,"Medium Scattered",2,null,null,"Capacity (kVA)",{"$f":"ROUNDUP(G6/0.8,0)","v":77},{"$f":"G5/0.8","v":18.75}]
[null,"Less Scattered",3,null,null,"Number",1,1]
[null,null,null,null,null,"Unit Cost (Rs. Lakhs/ unit)",{"$f":"INDEX(IF(C4=1,D48:D54,C48:C54),MATCH(G15,B48:B54,-1))","v":2.4900000000000002},{"$f":"INDEX(IF(C4=1,D48:D54,C48:C54),MATCH(H15,B48:B54,-1))","v":1.845}]
[null,"Solar Radiation List"]
[null,"Rajasthan Thar (1)",6.2,null,null,"Derived from distribution for Offgrid"]
[null,"North Gujarat, Rajasthan, Ladakh,  Tamil Nadu (2)  ",5.8,null,null,"Connections Per pole",{"$f":"Generation_Distribution!I19","v":6}]
[null,"Gujarat, Maharashtra, Madhya Pradesh,Andhra Pradesh (3) ",5.6,null,null,"Number of Poles",{"$f":"Generation_Distribution!I20","v":17}]
[null,"CERC,Coastal Maharashtra, Karnataka, Coastal Andhra Pradesh, Orissa, Jharkhand, Bihar, Uttar Pradesh, Haryana, Punjab (4)   ",5.5]
[null,"Coastal Karnataka, Chhattisgarh, Uttarakhand, Himachal Pradesh, Jammu & Kashmir, West Bengal, Arunachal Pradesh (5)  ",5.4]
[null,"North Eastern States (6)",4.8,null,null,"LT Line"]
[null,null,null,null,null,"Length of Line",{"$f":"Generation_Distribution!I22*10^-3","v":0.8}]
[null,null,null,null,null,"Unit Cost /Km 3 wire",{"$f":"IF(B4=1,320000,160000)","v":160000}]
[null,"Determine Connections Per Pole",null,null,null,"Unit cost/ Km 3 phase",{"$f":"IF(B4=1,520000,240000)","v":240000}]
[null,"Highly scattered, Connections (0-25)",{"$f":"AND($C$5=1,$C$3<=25)","v":false},1.5]
[null,"Highly scattered, Connections (25-50)",{"$f":"AND($C$5=1,$C$3>25,$C$3<=50)","v":false},2,null,"Connection"]
[null,"Highly scattered, Connections (50-75)",{"$f":"AND($C$5=1,$C$3>50,$C$3<=75)","v":false},2.5,null,"Single Phase",2427]
[null,"Highly scattered, Connections (75-125)",{"$f":"AND($C$5=1,$C$3>75,$C$3<=125)","v":false},3,null,"Three phase",5465]
[null,"Highly scattered, Connections (>125)",{"$f":"AND($C$5=1,$C$3>125)","v":false},3.5]
[null,null,null,null,null,"Project Type"]
[null,"Medium scattered, Connections (0-25)",{"$f":"AND($C$5=2,$C$3<=25)","v":false},2.5,null,"Off-grid"]
[null,"Medium scattered, Connections (25-50)",{"$f":"AND($C$5=2,$C$3>25,$C$3<=50)","v":false},3,null,"Grid-based"]
[null,"Medium scattered, Connections (50-75)",{"$f":"AND($C$5=2,$C$3>50,$C$3<=75)","v":false},3.5]
[null,"Medium scattered, Connections (75-125)",{"$f":"AND($C$5=2,$C$3>75,$C$3<=125)","v":false},4.5]
[null,"Medium scattered, Connections (>125)",{"$f":"AND($C$5=2,$C$3>125)","v":false},5]
[]
[null,"Less scattered, Connections (0-25)",{"$f":"AND($C$5=3,$C$3<=25)","v":false},3.5]
[null,"Less scattered, Connections (25-50)",{"$f":"AND($C$5=3,$C$3>25,$C$3<=50)","v":false},4]
[null,"Less scattered, Connections (50-75)",{"$f":"AND($C$5=3,$C$3>50,$C$3<=75)","v":false},5]
[null,"Less scattered, Connections (75-125)",{"$f":"AND($C$5=3,$C$3>75,$C$3<=125)","v":true},6]
[null,"Less scattered, Connections (>125)",{"$f":"AND($C$5=3,$C$3>125)","v":false},7]
[]
[]
[null,"Distribution transformers kVA ( lakhs/unit)","Other","Hilly"]
[null,990,{"$f":"AVERAGE(14,19)","v":16.5}]
[null,340,null,{"$f":"AVERAGE(7,8)","v":7.5}]
[null,250,{"$f":"AVERAGE(3,3.2)","v":3.1},5.37]
[null,100,{"$f":"AVERAGE(1.9,2.2)","v":2.0499999999999998},{"$f":"AVERAGE(2.42,2.56)","v":2.4900000000000002}]
[null,63,{"$f":" AVERAGE(1.6,2)","v":1.8},{"$f":"AVERAGE(2,2.42)","v":2.21}]
[null,25,{"$f":"AVERAGE(1,1.4)","v":1.2},{"$f":"AVERAGE(1.69,2)","v":1.845}]
[null,16,{"$f":"AVERAGE(0.4,0.6)","v":0.5},{"$f":"AVERAGE(1.36,1.61)","v":1.4850000000000001}]

{"sheet":"Grid_Extension_Cost","index":1,"n_rows":56,"n_cols":52,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Distribution System","Three Phase","Single Phase"]
[null,"Infrastructure Cost"]
[null,"11 kV Line",{"$f":"Lookup_Tables!$G$10*Lookup_Tables!$G$11","v":750000},{"$f":"Lookup_Tables!$G$10*Lookup_Tables!$G$11","v":750000}]
[null,"DTC",{"$f":"(Lookup_Tables!G16*Lookup_Tables!G17)*10^5","v":249000.00000000003},{"$f":"(Lookup_Tables!H16*Lookup_Tables!H17)*10^5","v":184500}]
[null,"LT Line",{"$f":"Lookup_Tables!$G$25*Lookup_Tables!$G$26","v":128000},{"$f":"Lookup_Tables!$G$25*Lookup_Tables!$G$26","v":128000}]
[null,"Connections",{"$f":"Lookup_Tables!$G$4*Lookup_Tables!$G$30+Lookup_Tables!$G$3*Lookup_Tables!$G$31","v":264560},{"$f":"Lookup_Tables!$G$4*Lookup_Tables!$G$30+Lookup_Tables!$G$3*Lookup_Tables!$G$31","v":264560}]
[]
[null,"O & M at 5%",0.05]
[null,"11 kV Line",{"$f":"C4*C9","v":37500},{"$f":"$C$9*D4","v":37500}]
[null,"DTC",{"$f":"C5*C9","v":12450.000000000002},{"$f":"$C$9*D5","v":9225}]
[null,"LT Line",{"$f":"C6*C9","v":6400},6400]
[null,"Connections",{"$f":"C7*C9","v":13228},13228]
[]
[]
[null,"LCOE (Distribution+PowerPurchase)"]
[null,"Annuity Factor",{"$f":"(1-(1+C21)^-C22)/C21","v":8.5135637197585652},{"$f":"(1-(1+D21)^-D22)/D21","v":8.5135637197585652}]
[null,"Total CapEx",{"$f":"SUM(C4:C7)","v":1391560},{"$f":"SUM(D4:D7)","v":1327060}]
[null,"Debt",{"$f":"'Inputs&Summary'!D30*10^-2*Grid_Extension_Cost!C18","v":974092.00000000012},{"$f":"'Inputs&Summary'!D30*10^-2*Grid_Extension_Cost!D18","v":928942.00000000012}]
[null,"Equity ",{"$f":"C18-C19","v":417467.99999999988},{"$f":"D18-D19","v":398117.99999999988}]
[null,"Discount Rate",{"$f":"10%","v":0.1},{"$f":"C21","v":0.1}]
[null,"Debt Repay yrs",{"$f":"20","v":20},{"$f":"C22","v":20}]
[null,"Grid Life",{"$f":"'Inputs&Summary'!D31","v":30},{"$f":"'Inputs&Summary'!D31","v":30}]
[null,"RoE",{"$f":"16%","v":0.16},{"$f":"C24","v":0.16}]
[null,"Escalation ",{"$f":"'Inputs&Summary'!D43","v":5.7200000000000001E-2},{"$f":"C25","v":5.7200000000000001E-2}]
[]
[null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Balance loan at beginning of year",{"$f":"C19","v":974092.00000000012}]
[null,"loan repayment",{"$f":"-1*PMT($C$21,$C$22,C28)","v":114416.48081393869},{"$f":"IF($C$22>=D$27,C29,0)","v":114416.48081393869},{"$f":"IF($C$22>=E$27,D29,0)","v":114416.48081393869},{"$f":"IF($C$22>=F$27,E29,0)","v":114416.48081393869},114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,114416.48081393869,{"$f":"IF($C$22>=U$27,T29,0)","v":114416.48081393869},114416.48081393869,0,0,0,0,0,{"$f":"IF($C$22>=AB$27,AA29,0)","v":0},{"$f":"IF($C$22>=AC$27,AB29,0)","v":0},{"$f":"IF($C$22>=AD$27,AC29,0)","v":0},{"$f":"IF($C$22>=AE$27,AD29,0)","v":0},{"$f":"IF($C$22>=AF$27,AE29,0)","v":0},{"$f":"IF($C$22>=AG$27,AF29,0)","v":0},{"$f":"IF($C$22>=AH$27,AG29,0)","v":0},{"$f":"IF($C$22>=AI$27,AH29,0)","v":0},{"$f":"IF($C$22>=AJ$27,AI29,0)","v":0},{"$f":"IF($C$22>=AK$27,AJ29,0)","v":0},{"$f":"IF($C$22>=AL$27,AK29,0)","v":0},{"$f":"IF($C$22>=AM$27,AL29,0)","v":0},{"$f":"IF($C$22>=AN$27,AM29,0)","v":0},{"$f":"IF($C$22>=AO$27,AN29,0)","v":0},{"$f":"IF($C$22>=AP$27,AO29,0)","v":0},{"$f":"IF($C$22>=AQ$27,AP29,0)","v":0},{"$f":"IF($C$22>=AR$27,AQ29,0)","v":0},{"$f":"IF($C$22>=AS$27,AR29,0)","v":0},{"$f":"IF($C$22>=AT$27,AS29,0)","v":0},{"$f":"IF($C$22>=AU$27,AT29,0)","v":0},{"$f":"IF($C$22>=AV$27,AU29,0)","v":0},{"$f":"IF($C$22>=AW$27,AV29,0)","v":0},{"$f":"IF($C$22>=AX$27,AW29,0)","v":0},{"$f":"IF($C$22>=AY$27,AX29,0)","v":0},{"$f":"IF($C$22>=AZ$27,AY29,0)","v":0}]
[null,"RoE",{"$f":"-PMT($C$24,$C$22,$C$20)","v":70413.088674975603},{"$f":"IF($C$22>=D$27,C30,0)","v":70413.088674975603},70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,70413.088674975603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",{"$f":"-1* IPMT($C$21,1,$C$22,C28)","v":97409.200000000012}]
[null,"Bal loan at end of yr",{"$f":"C28-(C29-C31)","v":957084.71918606141}]
[null,"O&M Expenditure",{"$f":"SUM($C$10:$C$13)","v":69578},{"$f":"IF($C$23>=D$27,C33*(1+$C$25),0)","v":73557.861599999989},{"$f":"IF($C$23>=E$27,D33*(1+$C$25),0)","v":77765.371283519984},{"$f":"IF($C$23>=F$27,E33*(1+$C$25),0)","v":82213.550520937322},86916.165610734926,91887.770283668957,97143.750743894809,102700.37328644558,108574.83463843026,114785.31517974846,121351.03520803007,128292.31442192938,135630.63480686373,143388.70711781632,151590.54116495539,160261.52011959083,169428.47907043141,179119.78807326008,189365.43995105053,200197.14311625061,211648.41970250013,223754.70930948312,236553.47868198555,250084.33766259509,264389.16177689552,279512.22183053393,295500.32091924048,312402.93927582103,330272.38740239799,349163.96796181513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expense per Year",{"$f":"C29+C30+C33","v":254407.56948891428},258387.43108891428,262594.94077243423,267043.12000985158,271745.73509964917,276717.33977258322,281973.32023280906,287529.94277535984,293404.40412734455,299614.88466866274,306180.60469694436,313121.88391084364,320460.20429577801,328218.27660673059,336420.11065386969,345091.08960850514,354258.04855934565,363949.35756217432,374195.00943996478,385026.71260516485,211648.41970250013,223754.70930948312,236553.47868198555,250084.33766259509,264389.16177689552,279512.22183053393,295500.32091924048,312402.93927582103,330272.38740239799,349163.96796181513,0,0,{"$f":"AI29+AI30+AI33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Unit Billed",{"$f":"Lookup_Tables!G6*365","v":22265},{"$f":"IF($C$23>=D$27,C35*(1+$C$25),0)","v":23538.557999999997},{"$f":"IF($C$23>=E$27,D35*(1+$C$25),0)","v":24884.963517599994},26308.383430806713,27813.222963048855,29404.139316535246,31086.056085441058,32864.178493528285,34744.009503358102,36731.366846950179,38832.401030595727,41053.614369545801,43401.881111483817,45884.46871106069,48509.06032133336,51283.778571713621,54217.210706015634,57318.435158399727,60597.049649460183,64063.200889409301,67727.615980283503,71601.63561435572,75697.249171496864,80027.131824106473,84604.683764445363,89444.071675771629,94560.272575625757,99969.120166951543,105687.35384050116,111732.67048017783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Losses over distribution",{"$f":"23%*C35","v":5120.95},5413.86834,5723.5416090479985,6050.9281890855445,6397.0412815012369,6762.9520428031065,7149.7928996514438,7558.7610535115055,7991.122185772364,8448.214374798541,8931.4522370370178,9442.3313049955341,9982.432655641278,10553.427803543958,11157.083873906673,11795.269071494133,12469.958462383596,13183.240086431937,13937.321419375843,14734.53620456414,15577.351675465206,16468.376191301817,17410.367309444278,18406.240319544489,19459.077265822434,20572.136485427476,21748.862692393926,22992.897638398856,24308.09138331527,25698.514210440902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of power purchase",{"$f":"(C35+C36)*'Inputs&Summary'!D29","v":121772.47492625822},{"$f":"(D35+D36)*'Inputs&Summary'!$D$29*(1+$C$25)^(D27-1)","v":136101.66611218487},{"$f":"(E35+E36)*'Inputs&Summary'!$D$29*(1+$C$25)^(E27-1)","v":152116.9995906713},{"$f":"(F35+F36)*'Inputs&Summary'!$D$29*(1+$C$25)^(F27-1)","v":170016.88682778479},{"$f":"(G35+G36)*'Inputs&Summary'!$D$29*(1+$C$25)^(G27-1)","v":190023.08673188198},{"$f":"(H35+H36)*'Inputs&Summary'!$D$29*(1+$C$25)^(H27-1)","v":212383.45299010209},{"$f":"(I35+I36)*'Inputs&Summary'!$D$29*(1+$C$25)^(I27-1)","v":237375.0046890009},{"$f":"(J35+J36)*'Inputs&Summary'!$D$29*(1+$C$25)^(J27-1)","v":265307.35826076416},{"$f":"(K35+K36)*'Inputs&Summary'!$D$29*(1+$C$25)^(K27-1)","v":296526.5632728475},{"$f":"(L35+L36)*'Inputs&Summary'!$D$29*(1+$C$25)^(L27-1)","v":331419.38958203979},{"$f":"(M35+M36)*'Inputs&Summary'!$D$29*(1+$C$25)^(M27-1)","v":370418.11896583519},{"$f":"(N35+N36)*'Inputs&Summary'!$D$29*(1+$C$25)^(N27-1)","v":414005.90059388388},{"$f":"(O35+O36)*'Inputs&Summary'!$D$29*(1+$C$25)^(O27-1)","v":462722.73668762331},{"$f":"(P35+P36)*'Inputs&Summary'!$D$29*(1+$C$25)^(P27-1)","v":517172.17252349126},{"$f":"(Q35+Q36)*'Inputs&Summary'!$D$29*(1+$C$25)^(Q27-1)","v":578028.7736611279},{"$f":"(R35+R36)*'Inputs&Summary'!$D$29*(1+$C$25)^(R27-1)","v":646046.48303077614},{"$f":"(S35+S36)*'Inputs&Summary'!$D$29*(1+$C$25)^(S27-1)","v":722067.96141453634},{"$f":"(T35+T36)*'Inputs&Summary'!$D$29*(1+$C$25)^(T27-1)","v":807035.02703923394},{"$f":"(U35+U36)*'Inputs&Summary'!$D$29*(1+$C$25)^(U27-1)","v":902000.32361539011},{"$f":"(V35+V36)*'Inputs&Summary'!$D$29*(1+$C$25)^(V27-1)","v":1008140.3613758083},{"$f":"(W35+W36)*'Inputs&Summary'!$D$29*(1+$C$25)^(W27-1)","v":1126770.0926771646},{"$f":"(X35+X36)*'Inputs&Summary'!$D$29*(1+$C$25)^(X27-1)","v":1259359.2027394567},{"$f":"(Y35+Y36)*'Inputs&Summary'!$D$29*(1+$C$25)^(Y27-1)","v":1407550.3173467419},{"$f":"(Z35+Z36)*'Inputs&Summary'!$D$29*(1+$C$25)^(Z27-1)","v":1573179.3530815165},{"$f":"(AA35+AA36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AA27-1)","v":1758298.2622086278},{"$f":"(AB35+AB36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AB27-1)","v":1965200.4539915193},{"$f":"(AC35+AC36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AC27-1)","v":2196449.2073815363},{"$f":"(AD35+AD36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AD27-1)","v":2454909.4270806629},{"$f":"(AE35+AE36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AE27-1)","v":2743783.1363985911},{"$f":"(AF35+AF36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AF27-1)","v":3066649.146619583},{"$f":"(AG35+AG36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AG27-1)","v":0},{"$f":"(AH35+AH36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AH27-1)","v":0},{"$f":"(AI35+AI36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AI27-1)","v":0},{"$f":"(AJ35+AJ36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AJ27-1)","v":0},{"$f":"(AK35+AK36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AK27-1)","v":0},{"$f":"(AL35+AL36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AL27-1)","v":0},{"$f":"(AM35+AM36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AM27-1)","v":0},{"$f":"(AN35+AN36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AN27-1)","v":0},{"$f":"(AO35+AO36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AO27-1)","v":0},{"$f":"(AP35+AP36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AP27-1)","v":0},{"$f":"(AQ35+AQ36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AQ27-1)","v":0},{"$f":"(AR35+AR36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AR27-1)","v":0},{"$f":"(AS35+AS36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AS27-1)","v":0},{"$f":"(AT35+AT36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AT27-1)","v":0},{"$f":"(AU35+AU36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AU27-1)","v":0},{"$f":"(AV35+AV36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AV27-1)","v":0},{"$f":"(AW35+AW36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AW27-1)","v":0},{"$f":"(AX35+AX36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AX27-1)","v":0},{"$f":"(AY35+AY36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AY27-1)","v":0},{"$f":"(AZ35+AZ36)*'Inputs&Summary'!$D$29*(1+$C$25)^(AZ27-1)","v":0}]
[null,"Total Cost",{"$f":"C37+C34","v":376180.04441517248},394489.09720109915,414711.9403631055,437060.00683763635,461768.82183153112,489100.79276268533,519348.32492180995,552837.301036124,589930.96740019205,631034.27425070247,676598.72366277955,727127.78450472746,783182.94098340138,845390.44913022185,914448.88431499759,991137.57263928128,1076326.009973882,1170984.3846014082,1276195.3330553549,1393167.0739809731,1338418.5123796647,1483113.9120489398,1644103.7960287274,1823263.6907441115,2022687.4239855232,2244712.6758220531,2491949.5283007766,2767312.3663564841,3074055.5238009891,3415813.1145813982,0,0,{"$f":"AI37+AI34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost /Unit of distribution over grid",{"$f":"C38/C35","v":16.895578011011565},{"$f":"IF(D38<>0,D38/D35,0)","v":16.759272050611564},16.665161677645166,16.612955637777645,16.6024923628956,16.633739471083324,16.706793666406696,16.821881038194533,16.979357760743579,17.179711195612573,17.423561399916863,17.711663045291377,18.044907753460873,18.424326855645514,18.851094584341812,19.326531707356658,19.852109615341369,20.42945487547572,21.060354265394892,21.746760302938384,19.761783919417713,20.713408280740222,21.719465555530391,22.783069306438545,23.907511191898646,25.09627115320707,26.353028184302335,27.681671717576251,29.08631366095344,30.571301123491789,0,0,0,{"$f":"IF(AJ38<>0,AJ38/AJ35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelised Cost",{"$f":"NPV(C21,C39:AA39)/C17","v":18.794406379515756}]
[]
[]
[null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Bal loan at beginnig of year",{"$f":"D19","v":928942.00000000012}]
[null,"loan repayment",{"$f":"-1*PMT($D$21,$D$22,C44)","v":109113.17875545824},{"$f":"IF($D$22>=D$27,C45,0)","v":109113.17875545824},{"$f":"IF($D$22>=E$27,D45,0)","v":109113.17875545824},109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,109113.17875545824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"RoE",{"$f":"-PMT($D$24,$D$22,$D$20)","v":67149.381598359483},{"$f":"IF($D$22>=D$27,C46,0)","v":67149.381598359483},{"$f":"IF($D$22>=E$27,D46,0)","v":67149.381598359483},67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,67149.381598359483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",{"$f":"-1* IPMT($D$21,1,$D$22,C44)","v":92894.200000000012}]
[null,"Bal loan at end of yr",{"$f":"C44-(C45-C47)","v":912723.02124454186}]
[null,"O&M Expenditure",{"$f":"SUM($D$10:$D$13)","v":66353},{"$f":"IF($D$23>=D$27,C49*(1+$D$25),0)","v":70148.391599999988},{"$f":"IF($D$23>=E$27,D49*(1+$D$25),0)","v":74160.879599519976},78402.881912612516,82887.526758013948,87628.693288572336,92641.054544678671,97940.122864634279,103542.29789249135,109464.91733194185,115726.31060332891,122345.85556983932,129344.03850843411,136742.51751111654,144564.1895127524,152833.26115288184,161575.32369082666,170817.43220594194,180588.18932812181,190917.83375769036,201838.33384863022,213383.48654477185,225589.02197513278,238492.71403211035,252134.49727474703,266556.59051886253,281803.62749654142,297922.79498934356,314963.97886273399,332979.91845368233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Expense per Year",{"$f":"C45+C46+C49","v":242615.56035381771},246410.95195381768,250423.43995333769,254665.44226643024,259150.08711183164,263891.25364239002,268903.61489849637,274202.68321845197,279804.85824630904,285727.47768575954,291988.87095714663,298608.41592365701,305606.59886225185,313005.07786493422,320826.74986657011,329095.82150669955,337837.88404464436,347079.99255975964,356850.74968193949,367180.39411150804,201838.33384863022,213383.48654477185,225589.02197513278,238492.71403211035,252134.49727474703,266556.59051886253,281803.62749654142,297922.79498934356,314963.97886273399,332979.91845368233,0,0,{"$f":"AI45+AI46+AI49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Unit Billed",{"$f":"Lookup_Tables!G5*365","v":5475},{"$f":"IF($D$23>=D$27,C51*(1+$D$25),0)","v":5788.1699999999992},{"$f":"IF($D$23>=E$27,D51*(1+$D$25),0)","v":6119.2533239999984},6469.274614132798,6839.3171220611939,7230.5260614430936,7644.1121521576379,8081.3553672610542,8543.6088942683855,9032.3033230205365,9548.9510730973107,10095.151074478475,10672.593715938643,11283.066076490333,11928.45745606558,12610.765222552531,13332.100993282535,14094.697170098294,14900.913848227916,15753.246120346552,16654.331798430372,17606.959577300589,18614.077665122182,19678.802907567169,20804.43043388001,21994.443854697944,23252.526043186663,24582.570532856938,25988.693567336351,27475.24683938799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Losses over distribution",{"$f":"23%*C51","v":1259.25},{"$f":"23%*D51","v":1331.2791},1407.4282645199996,1487.9331612505437,1573.0429380740748,1663.0209941319115,1758.1457949962569,1858.7117344700425,1965.0300456817288,2077.4297642947236,2196.2587468123816,2321.8847471300496,2454.696554665888,2595.1051975927767,2743.5452148950835,2900.4760011870821,3066.3832284549831,3241.7803491226077,3427.2101850924209,3623.2466076797073,3830.4963136389856,4049.6007027791356,4281.2378629781024,4526.1246687404491,4785.0189997924026,5058.7220865805275,5348.0809899329324,5653.9912225570961,5977.3995204873609,6319.3067730592384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost of power purchase",{"$f":"(C51+C52)*'Inputs&Summary'!D29","v":29944.051211374972},{"$f":"(D51+D52)*'Inputs&Summary'!$D$29*(1+$D$25)^(D43-1)","v":33467.622814471688},{"$f":"(E51+E52)*'Inputs&Summary'!$D$29*(1+$D$25)^(E43-1)","v":37405.819571476539},{"$f":"(F51+F52)*'Inputs&Summary'!$D$29*(1+$D$25)^(F43-1)","v":41807.431187160189},{"$f":"(G51+G52)*'Inputs&Summary'!$D$29*(1+$D$25)^(G43-1)","v":46726.98854062672},{"$f":"(H51+H52)*'Inputs&Summary'!$D$29*(1+$D$25)^(H43-1)","v":52225.439259861174},{"$f":"(I51+I52)*'Inputs&Summary'!$D$29*(1+$D$25)^(I43-1)","v":58370.902792377266},{"$f":"(J51+J52)*'Inputs&Summary'!$D$29*(1+$D$25)^(J43-1)","v":65239.514326417418},{"$f":"(K51+K52)*'Inputs&Summary'!$D$29*(1+$D$25)^(K43-1)","v":72916.368017913323},{"$f":"(L51+L52)*'Inputs&Summary'!$D$29*(1+$D$25)^(L43-1)","v":81496.571208698326},{"$f":"(M51+M52)*'Inputs&Summary'!$D$29*(1+$D$25)^(M43-1)","v":91086.422696516864},{"$f":"(N51+N52)*'Inputs&Summary'!$D$29*(1+$D$25)^(N43-1)","v":101804.72965423374},{"$f":"(O51+O52)*'Inputs&Summary'!$D$29*(1+$D$25)^(O43-1)","v":113784.27951334997},{"$f":"(P51+P52)*'Inputs&Summary'!$D$29*(1+$D$25)^(P43-1)","v":127173.48504676015},{"$f":"(Q51+Q52)*'Inputs&Summary'!$D$29*(1+$D$25)^(Q43-1)","v":142138.22303142492},{"$f":"(R51+R52)*'Inputs&Summary'!$D$29*(1+$D$25)^(R43-1)","v":158863.88926986302},{"$f":"(S51+S52)*'Inputs&Summary'!$D$29*(1+$D$25)^(S43-1)","v":177557.69542980407},{"$f":"(T51+T52)*'Inputs&Summary'!$D$29*(1+$D$25)^(T43-1)","v":198451.23615718863},{"$f":"(U51+U52)*'Inputs&Summary'!$D$29*(1+$D$25)^(U43-1)","v":221803.35826607957},{"$f":"(V51+V52)*'Inputs&Summary'!$D$29*(1+$D$25)^(V43-1)","v":247903.36755142835},{"$f":"(W51+W52)*'Inputs&Summary'!$D$29*(1+$D$25)^(W43-1)","v":277074.61295340111},{"$f":"(X51+X52)*'Inputs&Summary'!$D$29*(1+$D$25)^(X43-1)","v":309678.49247691565},{"$f":"(Y51+Y52)*'Inputs&Summary'!$D$29*(1+$D$25)^(Y43-1)","v":346118.93049510045},{"$f":"(Z51+Z52)*'Inputs&Summary'!$D$29*(1+$D$25)^(Z43-1)","v":386847.381905291},{"$f":"(AA51+AA52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AA43-1)","v":432368.42513326922},{"$f":"(AB51+AB52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AB43-1)","v":483246.01327660325},{"$f":"(AC51+AC52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AC43-1)","v":540110.46083152527},{"$f":"(AD51+AD52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AD43-1)","v":603666.25256081868},{"$f":"(AE51+AE52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AE43-1)","v":674700.77124555514},{"$f":"(AF51+AF52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AF43-1)","v":754094.05244743847},{"$f":"(AG51+AG52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AG43-1)","v":0},{"$f":"(AH51+AH52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AH43-1)","v":0},{"$f":"(AI51+AI52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AI43-1)","v":0},{"$f":"(AJ51+AJ52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AJ43-1)","v":0},{"$f":"(AK51+AK52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AK43-1)","v":0},{"$f":"(AL51+AL52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AL43-1)","v":0},{"$f":"(AM51+AM52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AM43-1)","v":0},{"$f":"(AN51+AN52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AN43-1)","v":0},{"$f":"(AO51+AO52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AO43-1)","v":0},{"$f":"(AP51+AP52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AP43-1)","v":0},{"$f":"(AQ51+AQ52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AQ43-1)","v":0},{"$f":"(AR51+AR52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AR43-1)","v":0},{"$f":"(AS51+AS52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AS43-1)","v":0},{"$f":"(AT51+AT52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AT43-1)","v":0},{"$f":"(AU51+AU52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AU43-1)","v":0},{"$f":"(AV51+AV52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AV43-1)","v":0},{"$f":"(AW51+AW52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AW43-1)","v":0},{"$f":"(AX51+AX52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AX43-1)","v":0},{"$f":"(AY51+AY52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AY43-1)","v":0},{"$f":"(AZ51+AZ52)*'Inputs&Summary'!$D$29*(1+$D$25)^(AZ43-1)","v":0}]
[null,"Total Cost",{"$f":"C53+C50","v":272559.6115651927},279878.57476828934,287829.2595248142,296472.87345359044,305877.07565245836,316116.6929022512,327274.51769087365,339442.19754486938,352721.22626422235,367224.04889445787,383075.29365366348,400413.14557789074,419390.87837560184,440178.5629116944,462964.97289799503,487959.71077656257,515395.57947444846,545531.2287169483,578654.10794801905,615083.76166293642,478912.94680203137,523061.97902168753,571707.9524702332,625340.09593740129,684502.92240801628,749802.60379546578,821914.08832806675,901589.0475501623,989664.75010828907,1087073.9709011209,0,0,{"$f":"AI53+AI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cost /Unit of distribution over grid",{"$f":"C54/C51","v":49.782577454829713},{"$f":"IF(D54<>0,D54/D51,0)","v":48.353551255109885},47.036663508590884,45.82783868935087,44.723335706397961,43.71973632568023,42.813934591278425,42.00312721304244,41.284804890922729,40.656744549147035,40.117002456208908,39.663908209375307,39.296059565096719,39.01231809932063,38.811805684278056,38.693901770839183,38.658241468027725,38.704714413750253,38.83346443324583,39.044889984198718,28.756058940003086,29.707683301325599,30.713740576115757,31.777344327023915,32.901786212484019,34.090546173792447,35.347303204887702,36.675946738161613,38.080588681538806,39.565576144077163,0,0,0,{"$f":"IF(AJ54<>0,AJ54/AJ51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelised Cost",{"$f":"NPV(D21,C55:AA55)/D17","v":45.705211830715889}]

{"sheet":"Generation_Distribution","index":2,"n_rows":70,"n_cols":13,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,"Plant Installation Costs","Solar PV","Biomass Gassifier","Micro Hydro",null,null,"Off Grid calculator - Power distribution & service connection ","Solar PV","Biomass Gassifier","Micro Hydro"]
[]
[null,"Use factor (average energy usage / maximum energy usage)",0.9,null,null,null,null,"Basis"]
[null,"Plant Size"]
[null,"Total Energy Demand",{"$f":"ROUNDUP(Load_Profiling!H25/1000,1)","v":60.300000000000004},{"$f":"ROUNDUP(Load_Profiling!H25/1000,1)","v":60.300000000000004},{"$f":"ROUNDUP(Load_Profiling!H25/1000,1)","v":60.300000000000004},null,1,"PSC Pole (8m, 200 kg) - average cost",4000,4000,4000]
[null,"Day Time Demand",{"$f":"ROUNDUP(Load_Profiling!H27/1000,1)","v":52.1},{"$f":"ROUNDUP(Load_Profiling!H27/1000,1)","v":52.1},{"$f":"ROUNDUP(Load_Profiling!H27/1000,1)","v":52.1},null,2,"RSJ Pole (8m, 125 x 70) - average cost",5000,5000,5000]
[null,"Night Time Demand",{"$f":"ROUNDUP(Load_Profiling!H28/1000,1)","v":8.2999999999999989},{"$f":"ROUNDUP(Load_Profiling!H28/1000,1)","v":8.2999999999999989},{"$f":"ROUNDUP(Load_Profiling!H28/1000,1)","v":8.2999999999999989},null,3,"LT stay unit rate",3000,3000,3000]
[null,"Maximum Day time usage (hrs)",{"$f":"MAX(Load_Profiling!F6:F11,Load_Profiling!F14:F17,Load_Profiling!F20:F23)","v":4},{"$f":"MAX(Load_Profiling!F6:F11,Load_Profiling!F14:F17,Load_Profiling!F20:F23)","v":4},{"$f":"MAX(Load_Profiling!F6:F11,Load_Profiling!F14:F17,Load_Profiling!F20:F23)","v":4},null,4,"Hardware rate",1500,1500,1500]
[null,"Maximum Night Time usage (hrs)",{"$f":"MAX(Load_Profiling!G6:G11,Load_Profiling!G14:G17,Load_Profiling!G20:G23)","v":8},{"$f":"MAX(Load_Profiling!G6:G11,Load_Profiling!G14:G17,Load_Profiling!G20:G23)","v":8},{"$f":"MAX(Load_Profiling!G6:G11,Load_Profiling!G14:G17,Load_Profiling!G20:G23)","v":8},null,5,"ACSR Squirrel - Rate per km ",17000,17000,17000]
[null,"Average demand (kW)",{"$f":"C5/(C8+C9)","v":5.0250000000000004},{"$f":"D5/(D8+D9)","v":5.0250000000000004},{"$f":"E5/(E8+E9)","v":5.0250000000000004},null,6,"ACSR Weasel - Rate per km",25000,25000,25000]
[null,"Total connected load (kW)",{"$f":"Load_Profiling!H29/1000","v":15.759},{"$f":"Load_Profiling!H29/1000","v":15.759},{"$f":"Load_Profiling!H29/1000","v":15.759},null,7,"ACSR Rabbit - Rate per km",37000,37000,37000]
[null,"Maximum demand (kW)",{"$f":"ROUND(SQRT(C10*C11),1)","v":8.9},{"$f":"ROUND(SQRT(D10*D11),1)","v":8.9},{"$f":"ROUND(SQRT(E10*E11),1)","v":8.9},null,8,"Grouting and earthing",1500,1500,1500]
[null,"Optimum Plant Size(kWp/ kW)",{"$f":"ROUNDUP((((C6*1.2)+(C7*1.3))*C3)/(Lookup_Tables!C6*0.8*0.8),1)","v":18.8},{"$f":"IF((D12*1.1)<11,11,IF((D12*1.1)<25,25,IF((D12*1.1)<32,32,70)))","v":11},{"$f":"E12*1.1","v":9.7900000000000009},null,9,"Transportation",{"$f":"IF(Lookup_Tables!C4=1, 15000, IF(Lookup_Tables!C4=2, 12000, IF(Lookup_Tables!C4=3, 8000,0)))","v":15000},{"$f":"IF(Lookup_Tables!C4=1, 15000, IF(Lookup_Tables!C4=2, 12000, IF(Lookup_Tables!C4=3, 8000,0)))","v":15000},{"$f":"IF(Lookup_Tables!C4=1, 15000, IF(Lookup_Tables!C4=2, 12000, IF(Lookup_Tables!C4=3, 8000,0)))","v":15000}]
[null,"Optimum Battery Size (kWh)",{"$f":"ROUNDUP(C7*1.3/0.5,0)","v":22},0,0,null,10,"Installation",{"$f":"IF(Lookup_Tables!C4=1, 7000, IF(Lookup_Tables!C4=2, 6000, IF(Lookup_Tables!C4=3, 5000,0)))","v":7000},{"$f":"IF(Lookup_Tables!C4=1, 7000, IF(Lookup_Tables!C4=2, 6000, IF(Lookup_Tables!C4=3, 5000,0)))","v":7000},{"$f":"IF(Lookup_Tables!C4=1, 7000, IF(Lookup_Tables!C4=2, 6000, IF(Lookup_Tables!C4=3, 5000,0)))","v":7000}]
[null,"Phase",{"$f":"IF(C13<15,1,3)","v":3},3,3]
[null,"Voltage",{"$f":"IF(C15=1, 230,415)","v":415},415,415]
[null,"PLF",{"$f":"(C5*365)/(C13*8760)","v":0.13364361702127658},{"$f":"D5/(D13*(D8+D9))","v":0.45681818181818185},{"$f":"E5/(E13*(E8+E9))","v":0.51327885597548517},null,null,"Selection"]
[null,null,null,null,null,null,null,null,true]
[null,"Off Grid Calculator",null,null,null,null,1,"Connections per pole",{"$f":" VLOOKUP(I18, Lookup_Tables!C28:D44,2,FALSE)","v":6},{"$f":" VLOOKUP(I18, Lookup_Tables!C28:D44,2,FALSE)","v":6},{"$f":" VLOOKUP(I18, Lookup_Tables!C28:D44,2,FALSE)","v":6}]
[null,null,null,null,null,null,2,"No of poles",{"$f":"ROUNDUP(Lookup_Tables!C3/I19,0)","v":17},{"$f":"ROUNDUP(Lookup_Tables!C3/I19,0)","v":17},{"$f":"ROUNDUP(Lookup_Tables!C3/I19,0)","v":17}]
[null,"Basis",null,null,null,null,3,"Type of pole (1 for RSJ, 2 for PSC)",{"$f":"IF(Lookup_Tables!C4=1,1, IF(Lookup_Tables!C4=3,2, IF(Lookup_Tables!C4=2,IF(I20<=10,\"1\",\"2\"))))","v":1},{"$f":"IF(Lookup_Tables!C4=1,1, IF(Lookup_Tables!C4=3,2, IF(Lookup_Tables!C4=2,IF(I20<=10,\"1\",\"2\"))))","v":1},{"$f":"IF(Lookup_Tables!C4=1,1, IF(Lookup_Tables!C4=3,2, IF(Lookup_Tables!C4=2,IF(I20<=10,\"1\",\"2\"))))","v":1}]
[null,null,null,null,null,null,4,"Length of conductor (meters) - one way",{"$f":"(I20-1)*50","v":800},{"$f":"(J20-1)*50","v":800},800]
[null,"Equipment + Mounting structure - per Wp or kW",70,{"$f":"IF(D13=11,60000,IF(D13=25,55000,IF(D13=32,55000,50000)))","v":60000},90000,null,5,"Type of ACSR conductor (1 for Squirrel, 2 for Weasel, 3 for rabbit)",{"$f":"IF(I26<=7,\"1\",IF(I27<=7,\"2\",\"3\"))","v":"3"},{"$f":"IF(J26<=7,\"1\",IF(J27<=7,\"2\",\"3\"))","v":"3"},"3"]
[null,"Inverter / PCU  - basic per Wp or kW",35,0,0]
[null,"Battery bank - per Wh",{"$f":"'Inputs&Summary'!D26","v":11},0,0,null,null,"Maximum current",{"$f":"(((C9*1000)/C11/C12))","v":57.038924074775174},{"$f":"(((D9*1000)/D11/D12))","v":57.038924074775174},57.038924074775174]
[null,"Miscellaneous (Junction box, AC power distribution box, cables, switches, meters, earthing, LA etc) - fixed ",40,40,40,null,null,"Power loss for Squirrel (30 mmsq)",{"$f":"(($I$25*$I$25*(1.368*($I$22/1000)*50%))/(C9*1000/C11))*100","v":350.69325004176375},{"$f":"(($I$25*$I$25*(1.368*($I$22/1000)*50%))/(D9*1000/D11))*100","v":350.69325004176375},350.69325004176375]
[null,"Miscellaneous (Junction box, AC power distribution box, cables, switches, meters, earthing, LA etc) - variable per Wp ",4,4,4,null,null,"Power loss for Weasel (50 mmsq)",{"$f":"(($I$25*$I$25*(0.908*($I$22/1000)*50%))/(C9*1000/C11))*100","v":232.7700811680713},{"$f":"(($I$25*$I$25*(0.908*($I$22/1000)*50%))/(D9*1000/D11))*100","v":232.7700811680713},232.7700811680713]
[null,"Civil work - fixed per Wp or kW",100,100,100,null,null,"Power loss for Rabbit (80 mmsq)",{"$f":"(($I$25*$I$25*(0.5426*($I$22/1000)*50%))/(C9*1000/C11))*100","v":139.09806832796858},{"$f":"(($I$25*$I$25*(0.5426*($I$22/1000)*50%))/(D9*1000/D11))*100","v":139.09806832796858},139.09806832796858," "]
[null,"Civil work - variable per Wp or kW",15,15,15]
[null,"Material transportion - per trip ",{"$f":"IF(Lookup_Tables!C4=1,15000,IF(Lookup_Tables!C4=2,12000,8000))","v":15000},{"$f":"IF(Lookup_Tables!C4=1,15000,IF(Lookup_Tables!C4=2,12000,8000))","v":15000},{"$f":"IF(Lookup_Tables!C4=1,15000,IF(Lookup_Tables!C4=2,12000,8000))","v":15000}]
[null,"Installation - per man day",10000,10000,10000,null,null,"Power disribution cost breakup","Solar PV",null,null," "]
[null,"Project development ",0.2,0.2,0.15]
[null,null,null,null,null,null,1,"Pole and Stay unit",{"$f":"IF(I23=1,I20*(I6+I7),I20*(I5+I7))","v":119000},{"$f":"IF(J23=1,J20*(J6+J7),J20*(J5+J7))","v":119000},{"$f":"IF(K23=1,K20*(K6+K7),K20*(K5+K7))","v":119000}," "]
[null,"Cost breakup",null,null,null,null,2,"Conductor",{"$f":"IF(I23=1,I22*(C11+1)*I9/1000,IF(I23=2,I22*(C11+1)*I10/1000,I22*(C11+1)*I11/1000))","v":496066.4},{"$f":"IF(J23=1,J22*(D11+1)*J9/1000,IF(J23=2,J22*(D11+1)*J10/1000,J22*(D11+1)*J11/1000))","v":496066.4},{"$f":"IF(K23=1,K22*(E11+1)*K9/1000,IF(K23=2,K22*(E11+1)*K10/1000,K22*(E11+1)*K11/1000))","v":496066.4}]
[null,null,null,null,null,null,3,"Hardware",{"$f":"I20*I8","v":25500},{"$f":"J20*J8","v":25500},25500]
[null,"Equipment+ Mounting structure",{"$f":"C13*1000*C23","v":1316000},{"$f":"D13*D23","v":660000},{"$f":"E13*E23","v":881100.00000000012},null,4,"Grouting and earthing",{"$f":"I20*I12","v":25500},{"$f":"J20*J12","v":25500},25500]
[null,"Inverter / PCU",{"$f":"IF(C13<=5,C13*1000*C24*1.3,IF(C13<=10,C13*1000*C24*1.2,IF(C13<=15,C13*1000*C24*1.1,C13*1000*C24)))","v":658000},{"$f":"IF(D13<=5,D13*1000*D24*1.3,IF(D13<=10,D13*1000*D24*1.2,IF(D13<=15,D13*1000*D24*1.1,D13*1000*D24)))","v":0},{"$f":"IF(E13<=5,E13*1000*E24*1.3,IF(E13<=10,E13*1000*E24*1.2,IF(E13<=15,E13*1000*E24*1.1,E13*1000*E24)))","v":0},null,5,"Material transportation",{"$f":"IF((I20/20)<=1,I13,IF((I20/20)<=2,I13*2,IF((I20/20)<=3,I13*3,IF((I20/20)<=4,I13*4,I13*5))))","v":15000},{"$f":"IF((J20/20)<=1,J13,IF((J20/20)<=2,J13*2,IF((J20/20)<=3,J13*3,IF((J20/20)<=4,J13*4,J13*5))))","v":15000},15000]
[null,"Battery bank",{"$f":"C14*1000*C25","v":242000},{"$f":"D14*1000*D25","v":0},{"$f":"E14*1000*E25","v":0},null,6,"Installation",{"$f":"IF(I20<=10,I14*1.2*I20,IF(I20<=20,I14*1.1*I20,I14*I20))","v":130900.00000000001},{"$f":"IF(J20<=10,J14*1.2*J20,IF(J20<=20,J14*1.1*J20,J14*J20))","v":130900.00000000001},130900.00000000001]
[null,"Miscellaneous (Junction box, power distribution box, cables, switches, meters, earthing, LA etc)",{"$f":"C26*1000+(C13*C27*1000)","v":115200},{"$f":"D26*1000+(D13*D27*1000)","v":84000},{"$f":"E26*1000+(E13*E27*1000)","v":79160},null,null,"Total",{"$f":"SUM(I33:I38)","v":811966.4},{"$f":"SUM(J33:J38)","v":811966.4},811966.4]
[null,"Civil work",{"$f":"C28*1000+(C13*1000*C29)","v":382000},{"$f":"D28*1000+(D13*1000*D29)","v":265000},{"$f":"E28*1000+(E13*1000*E29)","v":246850.00000000003},null,null,"Power distribution cost per Pole ",{"$f":"ROUNDUP(I39/I20,0)","v":47763},{"$f":"ROUNDUP(J39/J20,0)","v":47763},47763]
[null,"Material transportion ",{"$f":"(ROUND(C13/10,0)+2)*C30","v":60000},{"$f":"(ROUND(D13/10,0)+2)*D30","v":45000},{"$f":"(ROUND(E13/10,0)+2)*E30","v":45000}]
[null,"Installation",{"$f":"C13*2*C31","v":376000},{"$f":"D13*2*D31","v":220000},{"$f":"E13*2*E31","v":195800.00000000003}]
[null,"Project development",{"$f":"SUM(C36:C42)*C32","v":629840},{"$f":"SUM(D36:D42)*D32","v":254800},{"$f":"SUM(E36:E42)*E32","v":217186.50000000003},null,null,"Service connection cost breakup"]
[null,"Total",{"$f":"SUM(C36:C43)","v":3779040},{"$f":"SUM(D36:D43)","v":1528800},{"$f":"SUM(E36:E43)","v":1665096.5000000002}]
[null,"Power geneation cost per Wp",{"$f":"ROUND(C44/C13/1000,0)","v":201},{"$f":"ROUND(D44/D13/1000,0)","v":139},{"$f":"ROUND(E44/E13/1000,0)","v":170},null,1,"Cable and supporting GI wire",{"$f":"800*Lookup_Tables!$C$3","v":80000},{"$f":"800*Lookup_Tables!$C$3","v":80000},{"$f":"800*Lookup_Tables!$C$3","v":80000}]
[null,null,null,null,null,null,2,"Single phase energy meter",{"$f":"1200*Lookup_Tables!$C$3","v":120000},{"$f":"1200*Lookup_Tables!$C$3","v":120000},{"$f":"1200*Lookup_Tables!$C$3","v":120000}]
[null,"Off Grid calculator - O & M ",null,null,null,null,3,"MCB / switch, mounting board, earthing",{"$f":"1500*Lookup_Tables!$C$3","v":150000},{"$f":"1500*Lookup_Tables!$C$3","v":150000},{"$f":"1500*Lookup_Tables!$C$3","v":150000}]
[null,null,null,null,null,null,4,"Installation ",{"$f":"600*Lookup_Tables!$C$3","v":60000},{"$f":"600*Lookup_Tables!$C$3","v":60000},{"$f":"600*Lookup_Tables!$C$3","v":60000}]
[null,"Annual Operation & Maintenance cost",null,null,null,null,null,"Total",{"$f":"SUM(I45:I48)","v":410000},{"$f":"SUM(J45:J48)","v":410000},410000]
[null,null,null,null,null,null,null,"Service connection cost per connection  ",{"$f":"ROUNDUP(I49/Lookup_Tables!$C$3,0)","v":4100},{"$f":"ROUNDUP(J49/Lookup_Tables!$C$3,0)","v":4100},{"$f":"ROUNDUP(K49/Lookup_Tables!$C$3,0)","v":4100}]
[null,"Battery/ Plant maintenance - one visit of technician  ",{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,4500,3000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,4500,3000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,4500,3000))","v":6000},null,null,null,null,null,null,null," "]
[null,"Battery replacement cost - once in 5 years",0,0,0]
[null,"Miscellaneous plant maintenance - two visits of technician ",{"$f":"IF(Lookup_Tables!C4=1,12000,IF(Lookup_Tables!C4=2,9000,6000))","v":12000},{"$f":"IF(Lookup_Tables!C4=1,12000,IF(Lookup_Tables!C4=2,9000,6000))","v":12000},{"$f":"IF(Lookup_Tables!C4=1,12000,IF(Lookup_Tables!C4=2,9000,6000))","v":12000},null,null,null,null,null,null,null," "]
[null,"Miscellaneous material cost for maintenance ",{"$f":"SUM(C36:C41)*1%","v":27732},{"$f":"SUM(D36:D41)*1%","v":10540},{"$f":"SUM(E36:E41)*1%","v":12521.100000000002}]
[null,"Plant operator & project administration by trained villager ",{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000}]
[null,"Land rent & security ",{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000},{"$f":"IF(Lookup_Tables!C4=1,6000,IF(Lookup_Tables!C4=2,12000,24000))","v":6000}]
[null,"Plant Insurance (fire, theft) ",{"$f":"SUM(C39:C42)*0.25%","v":2333},{"$f":"SUM(D39:D42)*0.25%","v":1535},{"$f":"SUM(E39:E42)*0.25%","v":1417.0250000000001}]
[null,"Total",{"$f":"SUM(C51:C57)","v":60065},{"$f":"SUM(D51:D57)","v":42075},{"$f":"SUM(E51:E57)","v":43938.125000000007}]
[]
[null,"Inputs"]
[null,"Plant Size",{"$f":"C13*10^-3","v":1.8800000000000001E-2},{"$f":"D13*10^-3","v":1.0999999999999999E-2},{"$f":"E13*10^-3","v":9.7900000000000018E-3}]
[null,"Capital Expenditure ",{"$f":"C44","v":3779040},{"$f":"D44","v":1528800},{"$f":"E44","v":1665096.5000000002}]
[null,"Distribution Costs ",{"$f":"I49+I39","v":1221966.3999999999},{"$f":"J49+J39","v":1221966.3999999999},1221966.3999999999]
[null,"Service Connection Costs ",{"$f":"I49","v":410000},{"$f":"J49","v":410000},{"$f":"K49","v":410000}]
[null,"Total Capex ( Rs. Lakh/MW)",{"$f":" (SUM(C62:C64)/C13)*10^-2","v":2878.1948936170211},{"$f":" (SUM(D62:D64)/D13)*10^-2","v":2873.4239999999995},{"$f":" (SUM(E62:E64)/E13)*10^-2","v":3367.7864147088872}]
[]
[null,"Operation and Maintainance ( Rs. Lakh/MW)",{"$f":"(C58/C13)*10^-2","v":31.949468085106382},{"$f":"(D58/D13)*10^-2","v":38.25},{"$f":"(E58/E13)*10^-2","v":44.88061797752809}]
[null,"PLF",{"$f":"C17","v":0.13364361702127658},{"$f":"D17","v":0.45681818181818185},{"$f":"E17","v":0.51327885597548517}]
[]
[null,"Percentage of Distribution of Total Cost",{"$f":"C63/SUM(C62:C64)","v":0.22582978279234706},{"$f":"D63/SUM(D62:D64)","v":0.3866044640312552},{"$f":"E63/SUM(E62:E64)","v":0.37062271393123852}]

{"sheet":"Load_Profiling","index":3,"n_rows":29,"n_cols":10,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Electrical load demand","User","Watt","Day Time Use","Night Time Use","Total Watt Hr"]
[]
[null,null,"Domestic"]
[null,null,"Light (type 1)",{"$f":"Lookup_Tables!C3","v":100},4,2,{"$f":"IF(Lookup_Tables!C4>2, 5, 3)","v":3},{"$f":"(D6*E6*F6)+(D6*E6*G6)","v":2000}]
[null,null,"Light (type 2)",{"$f":"ROUNDUP(0.5*Lookup_Tables!C3,0)","v":50},2,0,4,400]
[null,null,"Mobile charger",{"$f":"IF(Lookup_Tables!C6>5.5,ROUNDUP(0.5*Lookup_Tables!C3,0),0.1*Lookup_Tables!C3)","v":10},3,3,3,180]
[null,null,"Fan",{"$f":"ROUNDUP(0.5*Lookup_Tables!C3,0)","v":50},40,{"$f":" IF(Lookup_Tables!C63>5,4,2)","v":2},{"$f":" IF(Lookup_Tables!C63>5,4,2)","v":2},8000]
[null,null,"Mixer",{"$f":"IF(Lookup_Tables!C4 = 1,0,ROUNDUP(0.2*Lookup_Tables!C3,0))","v":0},500,0.5,0,0]
[null,null,"TV set",{"$f":"ROUNDUP(IF(Lookup_Tables!C4=1, 0.1*Lookup_Tables!C3,IF(Lookup_Tables!C4=2,0.2*Lookup_Tables!C3, IF(Lookup_Tables!C4=3,0.3*Lookup_Tables!C3,0))),0)","v":10},60,{"$f":"IF(Lookup_Tables!C4>2, 2, 1)","v":1},{"$f":"IF(Lookup_Tables!C4>2, 3, 1)","v":1},1200]
[null,null," "]
[null,null,"Community (school/panchayat office/community hall/temple)"]
[null,null,"Light",{"$f":"ROUNDUP(IF(Lookup_Tables!C4=1, 0.01*Lookup_Tables!C3,IF(Lookup_Tables!C4=2,0.02*Lookup_Tables!C3, IF(Lookup_Tables!C4=3,0.03*Lookup_Tables!C3,0))),0)","v":1},4,4,0,{"$f":"(D14*E14*F14)+(D14*E14*G14)","v":16}]
[null,null,"Fan",{"$f":"ROUNDUP(IF(Lookup_Tables!C4=1, 1,IF(Lookup_Tables!C4=2,2, IF(Lookup_Tables!C4=3,3,0))),0)","v":1},40,4,0,{"$f":"(D15*E15*F15)+(D15*E15*G15)","v":160}]
[null,null,"Computer",{"$f":"IF(Lookup_Tables!C3>75,1,IF(Lookup_Tables!C3>150,2,0))","v":1},100,4,0,{"$f":"(D16*E16*F16)+(D16*E16*G16)","v":400}]
[null,null,"Street light",{"$f":"Lookup_Tables!C3/5","v":20},12,0,8,{"$f":"(D17*E17*F17)+(D17*E17*G17)","v":1920}]
[]
[null,null,"Commercial"]
[null,null,"Water pump (domestic + agriculture-partially)",{"$f":"ROUNDUP(IF(Lookup_Tables!C4=1, 1,IF(Lookup_Tables!C4=2,2, IF(Lookup_Tables!C4=3,3,0))),0)","v":1},{"$f":"ROUNDUP((((((Lookup_Tables!C3*5*80)+((Lookup_Tables!C3/7)*10000))/4)/3600)*30*1000)/50,0)","v":7620},4,0,{"$f":"(D20*E20*F20)+(D20*E20*G20)","v":30480}]
[null,null,"Flour mill",{"$f":"ROUNDUP(IF(Lookup_Tables!C4=1, 1,2),0)","v":1},{"$f":"ROUNDUP(((Lookup_Tables!C3*5*5)/20/4)*100,0)","v":3125},4,0,{"$f":"(D21*E21*F21)+(D21*E21*G21)","v":12500}]
[null,null,"Rice mill",{"$f":"IF(Lookup_Tables!C3<=60,1,IF(Lookup_Tables!C3>60,2))","v":2},750,2,0,{"$f":"(D22*E22*F22)+(D22*E22*G22)","v":3000}]
[null,null,"Other",0,null,0,0,{"$f":"(D23*E23*F23)+(D23*E23*G23)","v":0}]
[]
[null,null,"Total  Demand",null,null,null,null,{"$f":"SUM(H6:H23)","v":60256},null," "]
[null,null,"Single Phase Demand",null,null,null,null,{"$f":" SUM(H6:H11,H14:H17)","v":14276}]
[null,null,"Day Time Demand",null,null,null,null,{"$f":" SUMPRODUCT(D6:D11,E6:E11,F6:F11)+ SUMPRODUCT(D14:D17,E14:E17,F14:F17)+SUMPRODUCT(D20:D23,E20:E23,F20:F23)","v":52046}]
[null,null,"Night Time Demand",null,null,null,null,{"$f":"H25-H27","v":8210}]
[null,null,"Total Connected Load",null,null,null,null,{"$f":"SUMPRODUCT(D6:D11,E6:E11)+SUMPRODUCT(D14:D17,E14:E17)+SUMPRODUCT(D20:D23,E20:E23)","v":15759}]

{"sheet":"Inputs-REC","index":4,"n_rows":77,"n_cols":19,"rows_kept":77,"cut":false,"hidden":false,"merged":[[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[24,4,24,5],[24,6,24,7],[24,8,24,9],[24,10,24,11]]}
[]
[null,null,"Saved APPC Inputs",{"$f":"'Inputs&Summary'!D105","v":2013},null,{"$f":"'Inputs&Summary'!F105","v":2018},null,{"$f":"'Inputs&Summary'!H105","v":2023},null,{"$f":"'Inputs&Summary'!J105","v":2028},null,null,"State",{"$f":"'Inputs&Summary'!$D$15","v":"CERC"}]
[null,null,"State","APPC","Rate of Change","APPC","Rate of Change","APPC","Rate of Change","APPC","Rate of Change",null,"Technology",{"$f":"'Inputs&Summary'!$D$16","v":"Solar PV"}]
[null,null,"CERC",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03,null,"Project Year",{"$f":"'Inputs&Summary'!$D$14","v":2014}]
[null,null,"Andhra Pradesh",3.5,0.04,{"$f":"D5*(1+E5)^(F$2-D$2)","v":4.2582851584000014},0.03,{"$f":"F5*(1+G5)^(H$2-F$2)","v":4.9365195851095898},0.03,{"$f":"H5*(1+I5)^(J$2-H$2)","v":5.7227791722917392},0.03]
[null,null,"Bihar",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03,null,"Solar","Solar PV","Solar Thermal"]
[null,null,"Chhattisgarh",3,0.04,3.649958707200001,0.03,4.2313025015225056,0.03,4.9052392905357767,0.03,null,"Non-Solar","Wind","Small Hydro","Biogas","Bagasse","Biomass Gasifier","Biomass Rankine Cycle"]
[null,null,"Gujarat",2.98,0.04,3.6256256491520009,0.03,4.2030938181790223,0.03,4.8725376952655379,0.03]
[null,null,"Haryana",2.5,0.04,3.0416322560000006,0.03,3.5260854179354211,0.03,4.0876994087798133,0.03]
[null,null,"Himachal Pradesh",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03]
[null,null,"Karnataka",2.66,0.04,3.2362967203840012,0.03,3.7517548846832884,0.03,4.3493121709417215,0.03]
[null,null,"Kerala",2.4300000000000002,0.04,2.9564665528320009,0.03,3.4273550262332293,0.03,3.9732438253339786,0.03]
[null,null,"Madhya Pradesh",2.09,0.04,{"$f":"D13*(1+E13)^(F$2-D$2)","v":2.5428045660160006},0.03,{"$f":"F13*(1+G13)^(H$2-F$2)","v":2.9478074093940121},0.03,3.4173167057399239,0.03]
[null,null,"Maharashtra",2.6,0.04,3.1632975462400008,0.03,3.6671288346528379,0.03,4.2512073851310062,0.03]
[null,null,"North Eastern States",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03]
[null,null,"Orissa",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03]
[null,null,"Punjab",2.62,0.04,{"$f":"D17*(1+E17)^(F$2-D$2)","v":3.1876306042880009},0.03,{"$f":"F17*(1+G17)^(H$2-F$2)","v":3.6953375179963213},0.03,4.283908980401244,0.03]
[null,null,"Rajasthan",2.71,0.04,3.2971293655040008,0.03,3.8222765930419964,0.03,4.4310661591173179,0.03]
[null,null,"Tamil Nadu",1.99,0.03,2.3069554078569996,0.03,2.6743935948948017,0.03,3.1003551590355198,0.03]
[null,null,"Uttarakhand",2.77,0.04,3.3701285396480012,0.03,3.9069026430724469,0.03,{"$f":"H20*(1+I20)^(J$2-H$2)","v":4.5291709449280333},0.03]
[null,null,"Uttar Pradesh",2.0499999999999998,0.04,2.4941384499200003,0.03,2.8913900427070449,0.03,{"$f":"H21*(1+I21)^(J$2-H$2)","v":3.3519135151994464},0.03]
[null,null,"West Bengal",2.34,0.04,2.8469677916160006,0.03,3.3004159511875537,0.03,{"$f":"H22*(1+I22)^(J$2-H$2)","v":3.8260866466179047},0.03]
[]
[]
[null,null,"Saved REC Inputs","Tranche Begin Year →",2013,null,2018,null,2023,null,2028]
[null,null,"Technology","Input","Value","% Sold","Value","% Sold","Value","% Sold","Value","% Sold"]
[null,null,"Non-Solar","REC Floor",1.5,0.3,1,0.4,0.5,0.4,0.1,0.4]
[null,null,"Non-Solar","REC Forbearance",3.4,0,2.5,0.2,1.5,0.2,1,0.2]
[null,null,"Non-Solar","REC Other Price",2.5,0.4,1.5,0.25,1,0.4,0.5,0.4]
[null,null,"Solar","REC Floor",9.8000000000000007,0.2,4,0.3,2,0.3,1,0.3]
[null,null,"Solar","REC Forbearance",13.4,0,8,0.2,6,0.3,4,0.2]
[null,null,"Solar","REC Other Price",10,0.4,6,0.25,4,0.4,2,0.4]
[]
[]
[null,null,"Saved FIT Inputs"]
[null,null,"State","Solar PV","Solar Thermal","Wind","Small Hydro","Biogas","Bagasse","Biomass Gasifier","Biomass Rankine Cycle"]
[null,null,"CERC",11.16,12.46,3.73,4.88,5.42,5.2,5.42,5.42]
[null,null,"Andhra Pradesh",17.91,15.31,3.5,null,5.18,5.0599999999999996,5.18,5.18]
[null,null,"Bihar",10.9,13.11,null,4.88]
[null,null,"Chhattisgarh"]
[null,null,"Gujarat",10.37,12.91,4.2300000000000004,null,4.49,4.71,4.49,4.49]
[null,null,"Haryana",9.18,12.17,3.84,4.88,5.59,3.83,5.59,5.59]
[null,null,"Himachal Pradesh",null,null,null,4.88]
[null,null,"Karnataka",14.5,11.35,3.7,3.4]
[null,null,"Kerala",15.18,null,3.64,2.94]
[null,null,"Madhya Pradesh",10.44,12.65,4.3499999999999996,5.4,null,3.9]
[null,null,"Maharashtra",11.16,13.44,3.78,null,5.41,5.42,5.41,5.41]
[null,null,"North Eastern States"]
[null,null,"Orissa",17.8,14.73,5.31,3.64,4.09,4.4000000000000004,4.09,4.09]
[null,null,"Punjab",10.39,12.46,5.96,4.16,5.83,5.32,5.83,5.83]
[null,null,"Rajasthan",9.6300000000000008,11.95,5.44,null,4.7699999999999996,null,4.7699999999999996,4.7699999999999996]
[null,null,"Tamil Nadu",18.45,15.51,3.51,null,4.694,4.6100000000000003,4.694,4.694]
[null,null,"Uttarakhand",17.7,12.95,3.2]
[null,null,"Uttar Pradesh",15,13,3.21,null,5.0199999999999996,5.35,5.0199999999999996,5.0199999999999996]
[null,null,"West Bengal",10,null,5.7,4.4000000000000004,5,3.3,5,5]
[]
[]
[]
[null,null,"Data compiled early 2013",null,"Feed-in Tariffs"]
[null,null,"State","APPC","Solar PV","Solar Thermal","Wind","Small Hydro","Biogas","Bagasse","Biomass Gasifier","Biomass Rankine Cycle"]
[null,null,"CERC",3.38,10.39,12.46,3.73,4.88,5.42,5.2,5.42,5.42]
[null,null,"Andhra Pradesh",3.38,17.91,15.31,3.5,null,5.18,5.0599999999999996,5.18,5.18]
[null,null,"Bihar",null,10.9,13.11]
[null,null,"Chhattisgarh",2.62]
[null,null,"Gujarat",2.98,10.37,12.91,4.2300000000000004,null,4.49,4.71,4.49,4.49]
[null,null,"Haryana",2.5,9.18,12.17,3.84,null,5.59,3.83,5.59,5.59]
[null,null,"Karnataka",2.66,14.5,11.35,3.7,3.4]
[null,null,"Kerala",2.4300000000000002,15.18,null,3.64,2.94]
[null,null,"Madhya Pradesh",2.09,10.44,12.65,4.3499999999999996,5.4,null,3.9]
[null,null,"Maharashtra",2.6,11.16,13.44,3.78,null,5.41,4.79,5.41,5.41]
[null,null,"Orissa",null,17.8,14.73,5.31,3.64,4.09,4.4000000000000004,4.09,4.09]
[null,null,"Punjab",2.62,10.39,12.46,5.96,4.16,5.83,5.32,5.83,5.83]
[null,null,"Rajasthan",2.71,9.6300000000000008,11.95,5.44,null,4.7699999999999996,null,4.7699999999999996,4.7699999999999996]
[null,null,"Tamil Nadu",1.99,18.45,15.51,3.51,null,4.694,4.6100000000000003,4.694,4.694]
[null,null,"Uttarakhand",2.77,17.7,12.95,3.2]
[null,null,"Uttar Pradesh",2.0499999999999998,15,13,3.21,null,5.0199999999999996,5.35,5.0199999999999996,5.0199999999999996]
[null,null,"West Bengal",2.34,10,null,5.7,4.4000000000000004,5,3.3,5,5]

{"sheet":"Inputs","index":5,"n_rows":128,"n_cols":26,"rows_kept":128,"cut":false,"hidden":false,"merged":[[0,20,0,21],[0,22,0,23],[0,24,0,25],[0,18,0,19],[0,14,0,15],[0,16,0,17],[0,4,0,5],[0,6,0,7],[0,8,0,9],[0,10,0,11],[0,12,0,13]]}
[null,null,"Default Project Start Year",2014,"Solar PV",null,"Solar-Thermal",null,"Wind",null,"Small Hydro",null,"Biogas",null,"Bagasse",null,"Biomass Gasifier",null,"Biomass Rankine Cycle",null,"Off-grid Solar PV",null,"Off-grid Small Hydro",null,"Off-grid Biomass Gasifier"]
[null,null,"Power Generation"]
[null,"No","Input","Unit","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,1,"Capacity ","MW",1,{"$f":"E4","v":1},10,{"$f":"G4","v":10},1,{"$f":"I4","v":1},1,{"$f":"K4","v":1},1,{"$f":"M4","v":1},1,{"$f":"O4","v":1},1,{"$f":"Q4","v":1},1,{"$f":"S4","v":1},{"$f":"Generation_Distribution!$C$61","v":1.8800000000000001E-2},0.01,{"$f":"Generation_Distribution!$E$61","v":9.7900000000000018E-3},0.01,{"$f":"Generation_Distribution!$D$61","v":1.0999999999999999E-2},3.2000000000000001E-2]
[null,{"$f":"B4+1","v":2},"Capacity Utilization Factor (CUF)/Plant Load Factor (PLF)","%",0.19,0.19,0.23,0.23,0.25,0.25,{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),45%,30%)","v":0.3},{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),45%,30%)","v":0.3},0.9,0.9,{"$f":"IF(OR(StateIP=\"Uttar Pradesh\",StateIP=\"Andhra Pradesh\"),45%,IF(OR(StateIP=\"Tamil Nadu\",StateIP=\"Maharashtra\"),60%,53%))","v":0.53},{"$f":"IF(OR(StateIP=\"Uttar Pradesh\",StateIP=\"Andhra Pradesh\"),45%,IF(OR(StateIP=\"Tamil Nadu\",StateIP=\"Maharashtra\"),60%,53%))","v":0.53},0.85,0.85,0.65,0.65,{"$f":"Generation_Distribution!$C$68","v":0.13364361702127658},0.17,{"$f":"Generation_Distribution!$E$68","v":0.51327885597548517},0.3,{"$f":"Generation_Distribution!$D$68","v":0.45681818181818185},0.19]
[null,3,"Annual Gross Generation ","Lakh kWhs",{"$f":"(E4*1000*8760*E5)/10^5","v":16.643999999999998},{"$f":"(F4*1000*8760*F5)/10^5","v":16.643999999999998},{"$f":"(G4*1000*8760*G5)/10^5","v":201.48},201.48,{"$f":"(I4*1000*8760*I5)/10^5","v":21.9},21.9,{"$f":"(K4*1000*8760*K5)/10^5","v":26.28},{"$f":"(L4*1000*8760*L5)/10^5","v":26.28},{"$f":"(M4*1000*8760*M5)/10^5","v":78.84},78.84,{"$f":"(O4*1000*8760*O5)/10^5","v":46.427999999999997},{"$f":"(P4*1000*8760*P5)/10^5","v":46.427999999999997},{"$f":"(Q4*1000*8760*Q5)/10^5","v":74.459999999999994},74.459999999999994,56.94,56.94,{"$f":"(U4*1000*8760*U5)/10^5","v":0.22009499999999996},0.14892000000000002,{"$f":"(W4*1000*8760*W5)/10^5","v":0.44019000000000008},0.26279999999999998,{"$f":"(Y4*1000*8760*Y5)/10^5","v":0.44019000000000003},0.53260800000000008]
[null,4,"Auxiliary consumption","%",0,0,0.1,0.1,0,0,0.01,0.01,0.12,0.12,8.5000000000000006E-2,8.5000000000000006E-2,0.1,0.1,0.1,0.1,0,0,0.01,0.01,0.1,0.1]
[null,5,"Annual Net Generation ","Lakh kWhs",{"$f":"E6*(1-E7)","v":16.643999999999998},{"$f":"F6*(1-F7)","v":16.643999999999998},{"$f":"G6*(1-G7)","v":181.33199999999999},181.33199999999999,{"$f":"I6*(1-I7)","v":21.9},21.9,{"$f":"K6*(1-K7)","v":26.017200000000003},{"$f":"L6*(1-L7)","v":26.017200000000003},{"$f":"M6*(1-M7)","v":69.379199999999997},69.379199999999997,{"$f":"O6*(1-O7)","v":42.481619999999999},{"$f":"P6*(1-P7)","v":42.481619999999999},{"$f":"Q6*(1-Q7)","v":67.013999999999996},67.013999999999996,51.246000000000002,51.246000000000002,{"$f":"U6*(1-U7)","v":0.22009499999999996},0.14892000000000002,{"$f":"W6*(1-W7)","v":0.43578810000000007},0.26017199999999996,{"$f":"Y6*(1-Y7)","v":0.39617100000000005},0.47934720000000008]
[null,6,"Annual Derated Capacity","%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Life of Plant and Machinery / Project Life","years",25,25,25,25,25,25,35,35,20,20,20,20,20,20,20,20,20,20,25,25,20,20]
[null,8,"CapEx per MW","Rs Lacs/MW",691,691,1200,1200,603.92899999999997,603.92899999999997,{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),IF(K4<5,808.739,735.217),IF(K4<5,630.186,577.671))","v":630.18600000000004},{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),IF(L4<5,808.739,735.217),IF(L4<5,630.186,577.671))","v":630.18600000000004},854.23599999999999,854.23599999999999,440.70800000000003,440.70800000000003,427.11799999999999,427.11799999999999,544.18700000000001,544.18700000000001,{"$f":"Generation_Distribution!$C$65","v":2878.1948936170211},3405.6617999999999,{"$f":"Generation_Distribution!$E$65","v":3367.7864147088872},2818.1617999999999,{"$f":"Generation_Distribution!$D$65","v":2873.4239999999995},1553.6443125000001]
[null,9,"O&M cost","Rs Lacs / MW",12.3,12.3,16.77,16.77,10.050000000000001,10.050000000000001,{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),IF(K4<5,27.94,20.12),IF(K4<5,22.35,15.65))","v":22.35},{"$f":"IF(OR('Inputs&Summary'!$D$15=\"Himachal Pradesh\",'Inputs&Summary'!$D$15=\"Uttarakhand\",'Inputs&Summary'!$D$15=\"North Eastern States\"),IF(L4<5,27.94,20.12),IF(L4<5,22.35,15.65))","v":22.35},44.71,44.71,17.89,17.89,44.71,44.71,42.29,42.29,{"$f":"Generation_Distribution!$C$67","v":31.949468085106382},75.215000000000003,{"$f":"Generation_Distribution!$E$67","v":44.88061797752809},70.924999999999997,{"$f":"Generation_Distribution!$D$67","v":38.25},26.890625]
[null,10,"O&M Cost Esclation","%",5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2,5.7200000000000001E-2]
[null,11,"Maintenance spares","of yearly O&M Cost",0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.2,0.15,0.15,0.15,0.15,0.15]
[null,null,"Loan Details"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B14+1","v":12},"Debt Fraction","%",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,{"$f":"B17+1","v":13},"Debt","lacs",{"$f":"E11*E4*E17","v":483.7},{"$f":"F11*F4*F17","v":483.7},{"$f":"G11*G17*G4","v":8400},{"$f":"H11*H17*H4","v":8400},{"$f":"I11*I17*I4","v":422.75029999999998},422.75029999999998,{"$f":"K11*K17*K4","v":441.1302},441.1302,{"$f":"M11*M17*M4","v":597.96519999999998},597.96519999999998,{"$f":"O11*O17*O4","v":308.49560000000002},{"$f":"P11*P17*P4","v":308.49560000000002},{"$f":"Q11*Q17*Q4","v":298.98259999999999},298.98259999999999,380.93090000000001,380.93090000000001,{"$f":"U11*U4*U17","v":37.8770448},{"$f":"V11*V4*V17","v":23.839632599999998},{"$f":"W11*W17*W4","v":23.079440300000005},{"$f":"X11*X17*X4","v":19.727132599999997},{"$f":"Y11*Y17*Y4","v":22.125364799999993},{"$f":"Z11*Z17*Z4","v":34.801632599999998}]
[null,14,"Equity","lacs",{"$f":"E11*E4-E18","v":207.3},{"$f":"F11*F4-F18","v":207.3},{"$f":"G11*G4-G18","v":3600},3600,{"$f":"I11*I4-I18","v":181.17869999999999},181.17869999999999,{"$f":"K11*K4-K18","v":189.05580000000003},189.05580000000003,{"$f":"M11*M4-M18","v":256.27080000000001},256.27080000000001,{"$f":"O11*O4-O18","v":132.2124},{"$f":"P11*P4-P18","v":132.2124},{"$f":"Q11*Q4-Q18","v":128.1354},128.1354,163.2561,163.2561,{"$f":"U11*U4-U18","v":16.233019200000001},{"$f":"V11*V4-V18","v":10.216985400000002},{"$f":"W11*W4-W18","v":9.8911887000000043},8.4544854000000029,{"$f":"Y11*Y4-Y18","v":9.4822991999999999},14.914985400000006]
[null,15,"Loan 1 Interest Rate","%",{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127}]
[null,16,"Loan 1 Term","years",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,17,"Loan 1 Moratorium","years",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Loan 1 EMI","True/False",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Loan 2 Principal (0 for single loan)","lacs",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Loan 2 Interest Rate","%",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,21,"Loan 2 Term","years",20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,22,"Loan 2 Moratorium","years",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Loan 2 EMI","True/False",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,24,"Loan 2 Currency Conversion Factor (1 if domestic)","Rs/Foreign Currency",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,25,"Currency Conversion Escalation Rate","%",0,0,1E-3,0,0,0,0,0,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"Interest on working capital","%",{"$f":"E20+0.5%","v":0.13200000000000001},{"$f":"F20+0.5%","v":0.13200000000000001},{"$f":"G20+0.5%","v":0.13200000000000001},0.13200000000000001,{"$f":"I20+0.5%","v":0.13200000000000001},0.13200000000000001,{"$f":"K20+0.5%","v":0.13200000000000001},{"$f":"L20+0.5%","v":0.13200000000000001},{"$f":"M20+0.5%","v":0.13200000000000001},0.13200000000000001,{"$f":"O20+0.5%","v":0.13200000000000001},{"$f":"P20+0.5%","v":0.13200000000000001},{"$f":"Q20+0.5%","v":0.13200000000000001},0.13200000000000001,0.13200000000000001,0.13200000000000001,{"$f":"U20+0.5%","v":0.13200000000000001},{"$f":"V20+0.5%","v":0.13200000000000001},{"$f":"W20+0.5%","v":0.13200000000000001},0.13200000000000001,{"$f":"Y20+0.5%","v":0.13200000000000001},0.13200000000000001]
[null,null,"Depreciation"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B31+1","v":27},"Non - Depreciable Amount ","% of Capital Cost",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"B34+1","v":28},"Depreciable Amount","lacs",{"$f":"E11*E4*(100%-E34)","v":621.9},{"$f":"F11*F4*(100%-F34)","v":621.9},{"$f":"G11*(100%-G34)*G4","v":10800},{"$f":"H11*(100%-H34)*H4","v":10800},{"$f":"I11*(100%-I34)*I4","v":543.53610000000003},543.53610000000003,{"$f":"K11*(100%-K34)*K4","v":567.16740000000004},567.16740000000004,{"$f":"M11*(100%-M34)*M4","v":768.81240000000003},768.81240000000003,{"$f":"O11*(100%-O34)*O4","v":396.63720000000001},{"$f":"P11*(100%-P34)*P4","v":396.63720000000001},{"$f":"Q11*(100%-Q34)*Q4","v":384.40620000000001},384.40620000000001,489.76830000000001,489.76830000000001,{"$f":"U11*U4*(100%-U34)","v":48.699057600000003},{"$f":"V11*V4*(100%-V34)","v":30.6509562},{"$f":"W11*(100%-W34)*W4","v":29.673566100000013},{"$f":"X11*(100%-X34)*X4","v":25.363456200000002},{"$f":"Y11*(100%-Y34)*Y4","v":28.446897599999993},{"$f":"Z11*(100%-Z34)*Z4","v":44.744956200000004}]
[null,29,"Depreciation (SLM, Company Law) - initial years","%",5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2,5.8299999999999998E-2]
[null,30,"Depreciation (SLM, Company Law) - later years","%",{"$f":"(90%-E36*E38)/E39","v":1.5415384615384617E-2},{"$f":"(90%-F36*F38)/F39","v":1.5415384615384617E-2},{"$f":"(90%-G36*G38)/G39","v":1.5415384615384617E-2},{"$f":"(90%-H36*H38)/H39","v":1.5415384615384617E-2},1.54153846153846E-2,{"$f":"(90%-J36*J38)/J39","v":1.5415384615384617E-2},{"$f":"(90%-K36*K38)/K39","v":8.7130434782608703E-3},{"$f":"(90%-L36*L38)/L39","v":8.7130434782608703E-3},{"$f":"(90%-M36*M38)/M39","v":2.5050000000000003E-2},2.5050000000000003E-2,{"$f":"(90%-O36*O38)/O39","v":2.5050000000000003E-2},{"$f":"(90%-P36*P38)/P39","v":2.5050000000000003E-2},{"$f":"(90%-Q36*Q38)/Q39","v":2.5050000000000003E-2},2.5050000000000003E-2,2.5050000000000003E-2,2.5050000000000003E-2,{"$f":"(90%-U36*U38)/U39","v":2.5050000000000003E-2},{"$f":"(90%-V36*V38)/V39","v":2.5050000000000003E-2},{"$f":"(90%-W36*W38)/W39","v":1.5415384615384617E-2},1.5415384615384617E-2,{"$f":"(90%-Y36*Y38)/Y39","v":2.5050000000000003E-2},2.5050000000000003E-2]
[null,31,"Number of years for initial depreciation rate","years",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,32,"Number of years for later depreciation rate","years",{"$f":"E10-E38","v":13},{"$f":"F10-F38","v":13},{"$f":"G10-G38","v":13},13,{"$f":"I10-I38","v":13},13,{"$f":"K10-K38","v":23},23,{"$f":"M10-M38","v":8},8,{"$f":"O10-O38","v":8},{"$f":"P10-P38","v":8},{"$f":"Q10-Q38","v":8},8,8,8,{"$f":"U10-U38","v":8},{"$f":"V10-V38","v":8},{"$f":"W10-W38","v":13},13,{"$f":"Y10-Y38","v":8},8]
[null,33,"Book depreciation first year","%",2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2,2.64E-2]
[null,34,"Book depreciation from second year","%",5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2,5.28E-2]
[null,35,"Accelerated Depreciation (AD) first year","%",0.4,0.4,0.4,0.4,7.4999999999999997E-2,7.4999999999999997E-2,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,36,"AD from second year","%",0.8,0.8,0.8,0.8,0.15,0.15,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Tax"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B43+1","v":37},"Corporate Tax Rate","%",0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998,0.33989999999999998]
[null,{"$f":"B46+1","v":38},"MAT","%",0.20008000000000001,0.20008000000000001,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.20008000000000001,0.20008000000000001,0.2,0.2,0.2,0.2]
[null,{"$f":"B47+1","v":39},"Tax Holiday Duration","years",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,40,"Tax Holiday Start Year","year",6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,41,"MAT set off allowed u/s 115JAA (3A)","years",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,42,"MAT Setoff Duration","years",5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,43,"MAT Setoff Start Year","year",16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[null,null,"ROE/Discount Rate"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B52+1","v":44},"Return on Equity - pretax (initial years)","%",0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,{"$f":"B55+1","v":45},"Number of years for initial return on equity","years",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,{"$f":"B56+1","v":46},"Return on Equity - pretax (later years)","%",0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
[null,{"$f":"B57+1","v":47},"Post Tax ROE","%",0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16]
[null,{"$f":"B58+1","v":48},"Discount Rate ","%",{"$f":"(E17*E20*(1-E46))+((1-E17)*E58)","v":0.10668289},{"$f":"(F17*F20*(1-F46))+((1-F17)*F58)","v":0.10668289},{"$f":"(G17*G20*(1-G46))+((1-G17)*G58)","v":0.10668289},{"$f":"(H17*H20*(1-H46))+((1-H17)*H58)","v":0.10668289},{"$f":"(I17*I20*(1-I46))+((1-I17)*I58)","v":0.10668289},{"$f":"(J17*J20*(1-J46))+((1-J17)*J58)","v":0.10668289},0.10668289,0.10668289,0.10668289,0.10668289,{"$f":"(O17*O20*(1-O46))+((1-O17)*O58)","v":0.10668289},0.10668289,0.10668289,0.10668289,0.10668289,0.10668289,{"$f":"(U17*U20*(1-U46))+((1-U17)*U58)","v":0.10668289},0.10668289,0.10668289,0.10668289,0.10668289,0.10668289]
[null,{"$f":"B59+1","v":49},"Annuity Factor",null,{"$f":"(((1+E59)^E10-1)/(E59*(1+E59)^E10))","v":8.6299983795984865},8.6299983795984865,8.6299983795984865,8.6299983795984865,8.6299983795984865,8.6299983795984865,9.10374238033498,9.10374238033498,8.1392158232214644,8.1392158232214644,{"$f":"(((1+O59)^O10-1)/(O59*(1+O59)^O10))","v":8.1392158232214644},8.1392158232214644,8.1392158232214644,8.1392158232214644,8.1392158232214644,8.1392158232214644,{"$f":"(((1+U59)^U10-1)/(U59*(1+U59)^U10))","v":8.1392158232214644},8.1392158232214644,8.6299983795984865,8.6299983795984865,8.1392158232214644,8.1392158232214644]
[null,null,"Fuel"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B60+1","v":50},"Duration of initial CUF","years",{"$f":"E10","v":25},{"$f":"F10","v":25},{"$f":"G10","v":25},{"$f":"H10","v":25},25,{"$f":"J10","v":25},35,{"$f":"L10","v":35},{"$f":"M10","v":20},{"$f":"N10","v":20},20,{"$f":"P10","v":20},20,{"$f":"R10","v":20},2,2,{"$f":"U10","v":20},{"$f":"V10","v":20},35,{"$f":"X10","v":25},20,{"$f":"Z10","v":20}]
[null,{"$f":"B63+1","v":51},"CUF for subsequent years","%",null,null,null,null,null,null,null,null,0.9,0.9,{"$f":"IF(OR(StateIP=\"Uttar Pradesh\",StateIP=\"Andhra Pradesh\"),45%,IF(OR(StateIP=\"Tamil Nadu\",StateIP=\"Maharashtra\"),60%,53%))","v":0.53},{"$f":"IF(OR(StateIP=\"Uttar Pradesh\",StateIP=\"Andhra Pradesh\"),45%,IF(OR(StateIP=\"Tamil Nadu\",StateIP=\"Maharashtra\"),60%,53%))","v":0.53},0.85,0.85,0.8,0.8]
[null,{"$f":"B64+1","v":52},"Fuel requirement/kWh","kg/kWh",0,0,0,0,0,0,0,0,{"$f":"Inputs!$N$85","v":3},{"$f":"Inputs!$N$85","v":3},{"$f":"Inputs!$P$85","v":1.6},{"$f":"Inputs!$P$85","v":1.6},{"$f":"Inputs!$R$85","v":1.25},{"$f":"Inputs!$R$85","v":1.25},{"$f":"Inputs!$T$85","v":1.3548387096774193},{"$f":"Inputs!$T$85","v":1.3548387096774193},0,0,0,0,1.5,1.5]
[null,{"$f":"B65+1","v":53},"Feedstock Price","Rs/MT",null,null,null,null,0,0,null,null,1176.54,1176.54,{"$f":"IF(COUNTIF(Inputs!$O$76:$O$81,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$O$76:$P$81,2,FALSE),Inputs!$P$82)","v":1881.27},{"$f":"IF(COUNTIF(Inputs!$O$76:$O$81,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$O$76:$P$81,2,FALSE),Inputs!$P$82)","v":1881.27},{"$f":"IF(COUNTIF(Inputs!$Q$76:$Q$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$Q$76:$R$82,2,FALSE),Inputs!$R$83)","v":2942.54},{"$f":"IF(COUNTIF(Inputs!$Q$76:$Q$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$Q$76:$R$82,2,FALSE),Inputs!$R$83)","v":2942.54},{"$f":"IF(COUNTIF(Inputs!$S$76:$S$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$S$76:$T$82,2,FALSE),Inputs!$T$83)","v":2942.54},{"$f":"IF(COUNTIF(Inputs!$S$76:$S$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$S$76:$T$82,2,FALSE),Inputs!$T$83)","v":2942.54},null,null,null,null,{"$f":"IF(COUNTIF(Inputs!$Q$76:$Q$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$Q$76:$R$82,2,FALSE),$R$83)","v":2942.54},{"$f":"IF(COUNTIF(Inputs!$Q$76:$Q$82,'Inputs&Summary'!$D$15),VLOOKUP('Inputs&Summary'!$D$15,Inputs!$Q$76:$R$82,2,FALSE),$R$83)","v":2942.54}]
[null,{"$f":"B66+1","v":54},"Fuel Cost Escalation","%",null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,null,null,null,null,0.05,0.05]
[null,null,"Clean Energy Benefits"]
[null,"No",null,null,"Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default","Value","Default"]
[null,{"$f":"B67+1","v":55},"Input FIT (depends on state and technology)","Rs",17.8,10.39,12.46,12.46,3.73,3.7,4.88,4.88,5.42,5.42,5.42,5.42,3.83,5.2,5.42,5.42,11.16,10.39,2.94,4.88,5.2,5.2]
[null,{"$f":"B70+1","v":56},"Emission Factor","tons of CO2/MWh",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,{"$f":"B71+1","v":57},"Price of one CER","$/ton",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B72+1","v":58},"Exchange Rate","Rs/US$",50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[]
[null,null,null,"Interest rates",null,null,null,null,null,null,null,null,null,null,"State","Bagasse Price (Rs / tonne)"," State  ","FY 14-15"," State  ","FY 14-15"]
[null,null,null,"Effective Date","Rate",null,null,null,null,null,null,null,null,null,"Andhra Pradesh",1553.27,"Andhra Pradesh",2751.2,"Andhra Pradesh",2751.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haryana",2209.27,"Haryana",3131.5,"Haryana",3131.5]
[null,null,null,"2013-02-04",9.7000000000000003E-2,null,null,null,null,null,null,null,null,null,"Maharashtra",2177.19,"Maharashtra",3202.8,"Maharashtra",3202.8]
[null,null,null,"2012-10-01",9.7500000000000003E-2,null,null,null,null,null,null,null,null,null,"Punjab",1944.26,"Punjab",3275.29,"Punjab",3275.29]
[null,null,null,"2012-09-20",9.7500000000000003E-2,null,null,null,null,null,null,null,null,null,"Tamil Nadu",1673.3,"Rajasthan",2733.37,"Rajasthan",2733.37]
[null,null,null,"2012-04-01",0.1,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",1732.72,"Tamil Nadu",2706.03,"Tamil Nadu",2706.03]
[null,null,null,"2011-08-13",0.1,null,null,null,null,null,null,null,null,null,"Other States",1881.27,"Uttar Pradesh",2798.73,"Uttar Pradesh",2798.73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",2942.54,"Other States",2942.54]
[null,null,"Manually calculated base rate (weighted avg of last 6 months SBI base rate)",null,{"$f":"E78","v":9.7000000000000003E-2}]
[null,null,"Interest rate",null,{"$f":"ROUND(E84+3%, 4)","v":0.127},null,null,null,null,null,null,null,"Fuel requirement",3,"Fuel requirement/kWh",{"$f":"P86/P87","v":1.6},"Fuel requirement",1.25,"Fuel requirement/kWh",{"$f":"T86/T87","v":1.3548387096774193},"kg/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Station Heat Rate",3600,null,null,"Station Heat Rate",4200,"kCal/kWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calorific value of Biomass",2250,null,null,"Calorific value of Biomass",3100,"kCal/kg"]
[null,null,"Regulation 14.2(b)"]
[null,null,"the normative interest rate shall be considered as average State Bank of India (SBI) Base rate prevalent during the first six months of the previous year plus 300 basis points",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Bagasse Price (Rs / tonne)"," State  "," FY12-13"," State  "," FY2012-13  ",null,"Biomass Price Increase","Bagasse Price Increase"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andhra Pradesh",1307," Andhra Pradesh  ",2315," Andhra Pradesh  ",2315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haryana",1859," Haryana  ",2635," Haryana  ",2635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maharashtra",1832," Maharashtra  ",2116," Maharashtra  ",2695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punjab",1636," Madhya Pradesh  ",1507," Punjab  ",2756]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamilnadu",1408," Punjab  ",2756," Rajasthan  ",2300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",1458," Rajasthan  ",2300," Tamil Nadu  ",2277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",1583," Tamil Nadu  ",2277," Uttar Pradesh  ",2355]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Uttar Pradesh  ",2355," Other States  ",2476]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Other States  ",2283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Bagasse Price (Rs / tonne)"," State  ","FY 13-14"," State  ","FY 13-14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andhra Pradesh",1400.47,"Andhra Pradesh",2480.5500000000002,"Andhra Pradesh",2480.5500000000002,null,{"$f":"(R101-R91)/R91","v":7.1511879049676111E-2},{"$f":"(P101-P91)/P91","v":7.1514919663351204E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haryana",1991.94,"Haryana",2823.44,"Haryana",2823.44,null,{"$f":"(R102-R92)/R92","v":7.1514231499051256E-2},7.1511565357719228E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maharashtra",1963.01,"Maharashtra",2887.73,"Maharashtra",2887.73,null,{"$f":"(R103-R93)/R93","v":0.36471172022684312},7.1512008733624455E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punjab",1753,"Punjab",2953.09,"Punjab",2953.09,null,{"$f":"(R104-R95)/R95","v":7.1513062409288883E-2},7.1515892420537894E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamilnadu",1508.69,"Rajasthan",2464.48,"Rajasthan",2464.48,null,{"$f":"(R105-R96)/R96","v":7.1513043478260874E-2},7.1512784090909123E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",1562.27,"Tamil Nadu",2439.83,"Tamil Nadu",2439.83,null,{"$f":"(R106-R97)/R97","v":7.1510759771629309E-2},7.1515775034293544E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",1696.2,"Uttar Pradesh",2523.41,"Uttar Pradesh",2523.41,null,{"$f":"(R107-R98)/R98","v":7.1511677282377853E-2},7.1509791535060041E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",2653.07,"Other States",2653.07,null,{"$f":"(R108-R99)/R99","v":0.16209811651335967}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","Bagasse Price (Rs / tonne)"," State  ","FY 14-15"," State  ","FY 14-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andhra Pradesh",1551.24,"Andhra Pradesh",2747.59,"Andhra Pradesh",2747.59,null,{"$f":"(R110-R101)/R101","v":0.10765354457680754},{"$f":"(P110-P101)/P101","v":0.10765671524559611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haryana",2206.38,"Haryana",3127.4,"Haryana",3127.4,null,{"$f":"(R111-R102)/R102","v":0.10765590910378829},0.1076538449953312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maharashtra",2174.34,"Maharashtra",3198.61,"Maharashtra",3198.61,null,0.10765549410782868,0.10765609956138794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punjab",1941.72,"Punjab",3271.01,"Punjab",3271.01,null,0.10765672566701322,0.10765544780376499]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamilnadu",1671.11,"Rajasthan",2729.79,"Rajasthan",2729.79,null,0.1076535415178861,0.10765631110433545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",1730.46,"Tamil Nadu",2702.49,"Tamil Nadu",2702.49,null,0.10765504153977935,0.10765744717622437]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",1878.81,"Uttar Pradesh",2795.07,"Uttar Pradesh",2795.07,null,0.10765591005821501,0.10765829501238056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",2938.69,"Other States",2938.69,null,0.10765641313647958]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CERC Tariff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State","FY 14-15"," State  ","FY 14-15"," State  ","FY 14-15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Andhra Pradesh",5.72,"Andhra Pradesh",6.26,"Andhra Pradesh",5.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Haryana",6.57,"Haryana",6.83,"Haryana",6.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maharashtra",6.23,"Maharashtra",6.94,"Maharashtra",6.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Punjab",6.06,"Punjab",7.05,"Punjab",6.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tamilnadu",5.26,"Rajasthan",6.23,"Rajasthan",5.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uttar Pradesh",6.07,"Tamil Nadu",6.18,"Tamil Nadu",5.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",5.94,"Uttar Pradesh",6.33,"Uttar Pradesh",6.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other States",6.55,"Other States",6.25]

{"sheet":"Introduction","index":6,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technologies Supported:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar Thermal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Small Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biogas"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bagasse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Gasifier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Biomass Rankine Cycle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-grid Solar PV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-grid Small Hydro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Off-grid Biomass Gasifier"]

{"sheet":"Inputs&Summary","index":7,"n_rows":139,"n_cols":16,"rows_kept":139,"cut":false,"hidden":false,"merged":[[104,9,104,10],[104,7,104,8],[104,5,104,6],[104,3,104,4],[0,0,0,5],[0,8,0,12],[16,3,16,5],[18,3,18,4],[15,3,15,5],[14,3,14,5],[17,3,17,5]]}
["Renewable Energy Tariff and Financial Analysis Tool",null,null,null,null,null,null,null,"Developed by Prayas Energy Group"]
[]
[null,null,null,null,null,null,null,null,"Outputs",{"$f":"IF($D$19=Lookup_Tables!F35,\"CERC Cost of Generation\",\"Delivered cost of Off-grid Power \")","v":"CERC Cost of Generation"},{"$f":"IF($D$19=Lookup_Tables!F35,\"CERC Cost of Generation with AD\",\"Delivered cost of Off-grid power With AD\")","v":"CERC Cost of Generation with AD"},{"$f":"IF($D$19=Lookup_Tables!F35,\"FIT Provided by User\",\"Grid Extension: Single Phase\")","v":"FIT Provided by User"},{"$f":"IF($D$19=Lookup_Tables!F35,\"Based on RECs\",\"Grid Extension: Three Phase\")","v":"Based on RECs"}]
[null,null,null,0.25,null,null,null,null,{"$f":"Tariff!B45","v":"Levelized Tariff"},{"$f":"Tariff!$C$45","v":7.7180943790021699},{"$f":"Tariff!$C$46","v":6.9680733378354143},{"$f":"IF($D$19=Lookup_Tables!F35,Tariff!$C$61,Grid_Extension_Cost!C56)","v":11.159999999999989},{"$f":"IF($D$19=Lookup_Tables!F35,Tariff!$C$63,Grid_Extension_Cost!C40)","v":8.9952315904922973}]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$B$19,\"\")","v":"Average DSCR"},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$19,\"\")","v":1.4764352525317752},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$23,\"\")","v":1.3260288887321374},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$28,\"\")","v":2.1563884746766906},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$33,\"\")","v":1.7358929710614948}]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$B$18,\"\")","v":"MINIMUM DSCR (after 1st year)"},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$18,\"\")","v":1.0615815930305506},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$22,\"\")","v":0.96089749032673222},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$27,\"\")","v":1.5236288690673645},{"$f":"IF($D$19=Lookup_Tables!F35,DSCR!$C$32,\"\")","v":1.2974584459396252}]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$19=Lookup_Tables!F35,\"Project IRR-Post Tax\",\"\")","v":"Project IRR-Post Tax"},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$42,\"\")","v":0.13490263772128874},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$51,\"\")","v":0.13463007468873389},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$58,\"\")","v":0.20856750015143444},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$65,\"\")","v":0.16622128278806247}]
[null,null,null,null,null,null,null,null,{"$f":"IF($D$19=Lookup_Tables!F35,\"Equity IRR-Post Tax\",\"\")","v":"Equity IRR-Post Tax"},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$75,\"\")","v":0.14893645351745821},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$82,\"\")","v":0.15431158601697925},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$88,\"\")","v":0.31603138253448049},{"$f":"IF($D$19=Lookup_Tables!F35,IRR!$C$94,\"\")","v":0.21794040357711641}]
[]
[]
[]
[]
[null,null,"Inputs"]
[null,null,"Project Start Year →",2014]
[null,null,"State →","CERC"]
[null,null,"Technology →","Solar PV"]
[null,null,"Location →","Hilly, Tribal, Desert"]
[null,null,"Density →","Less Scattered"]
[null,null,"Project Type →",{"$f":" IF(IFERROR(SEARCH(\"Off-grid\",D16),0),\"Off-grid\",\"Grid-based\")","v":"Grid-based"}]
[]
[]
[null,null,"Off-grid Parameters"]
[null,"No","Input","Value","Default","Unit"]
[null,"1A","Number of Households",100,50,"-"]
[null,"2A","Distance from the Grid",3,3,"kms"]
[null,"3A","Battery Cost at Project Start",11,11,"Rs/Wh"]
[null,"4A","Battery Life",5,5,"years"]
[null,null,"Grid Extension Parameters"]
[null,"5A","Power Purchase Cost",{"$f":"AVERAGE(D107,F107,H107,J107)","v":4.4465309739577492},{"$f":"AVERAGE(D107,F107,H107,J107)","v":4.4465309739577492},"Rs./kWh"]
[null,"6A","Debt Ratio",70,70,"%"]
[null,"7A","Grid Life",30,30,"Years"]
[null,null,"Power Generation"]
[null,"No","Input","Value","Default","Unit"]
[null,1,"Capacity ",1,{"$f":"D34","v":1},"MW"]
[null,{"$f":"B34+1","v":2},"Capacity Utilization Factor (CUF)/Plant Load Factor (PLF)",0.19,0.19,"%"]
[null,3,"Annual Gross Generation ",{"$f":"(D34*1000*8760*D35)/10^5","v":16.643999999999998},{"$f":"(E34*1000*8760*E35)/10^5","v":16.643999999999998},"Lakh kWhs"]
[null,4,"Auxiliary consumption",0,0,"%"]
[null,5,"Annual Net Generation ",{"$f":"D36*(1-D37)","v":16.643999999999998},{"$f":"E36*(1-E37)","v":16.643999999999998},"Lakh kWhs"]
[null,{"$f":"B38+1","v":6},"Annual Derated Capacity",0,0,"%"]
[null,7,"Life of Plant and Machinery / Project Life",25,25,"years"]
[null,8,"CapEx per MW",691,691,"Rs Lacs/MW"]
[null,9,"O&M cost",12.3,12.3,"Rs Lacs / MW"]
[null,10,"O&M Cost Esclation",5.7200000000000001E-2,5.7200000000000001E-2,"%"]
[null,11,"Maintenance spares",0.15,0.15,"% of yearly O&M Cost"]
[null,null,"Loan Details"]
[null,"No","Input","Value","Default","Unit"]
[null,{"$f":"B44+1","v":12},"Debt Fraction",0.7,0.7,"%"]
[null,{"$f":"B47+1","v":13},"Debt",{"$f":"D41*D34*D47","v":483.7},{"$f":"E41*E34*E47","v":483.7},"Rs lacs"]
[null,14,"Equity",{"$f":"D41*D34-D48","v":207.3},{"$f":"E41*E34-E48","v":207.3},"Rs lacs"]
[null,15,"Loan 1 Interest Rate",{"$f":"Inputs!$E$85","v":0.127},{"$f":"Inputs!$E$85","v":0.127},"%"]
[null,16,"Loan 1 Term",12,12,"years"]
[null,17,"Loan 1 Moratorium",0,0,"years"]
[null,18,"Loan 1 EMI (True - 1, False - 0)",0,0,"True/False"]
[null,19,"Loan 2 Principal (0 for single loan)",0,0,"Rs lacs"]
[null,20,"Loan 2 Interest Rate",0.1,0.1,"%"]
[null,21,"Loan 2 Term",20,20,"years"]
[null,22,"Loan 2 Moratorium",0,0,"years"]
[null,23,"Loan 2 EMI (True - 1, False - 0)",1,1,"True/False"]
[null,24,"Loan 2 Currency Conversion Factor (1 if domestic)",1,1,"Rs/Foreign Currency"]
[null,25,"Currency Conversion Escalation Rate",0,0,"%/yr"]
[null,26,"Interest on working capital",{"$f":"D50+0.5%","v":0.13200000000000001},{"$f":"E50+0.5%","v":0.13200000000000001},"%"]
[null,null,"Depreciation"]
[null,"No","Input","Value","Default","Unit"]
[null,{"$f":"B61+1","v":27},"Non - Depreciable Amount ",0.1,0.1,"% of Capital Cost"]
[null,{"$f":"B64+1","v":28},"Depreciable Amount",{"$f":"D41*D34*(100%-D64)","v":621.9},{"$f":"E41*E34*(100%-E64)","v":621.9},"Rs lacs"]
[null,29,"Depreciation (SLM, Company Law) - initial years",5.8299999999999998E-2,5.8299999999999998E-2,"%"]
[null,30,"Depreciation (SLM, Company Law) - later years",{"$f":"(90%-D66*D68)/D69","v":1.5415384615384617E-2},{"$f":"(90%-E66*E68)/E69","v":1.5415384615384617E-2},"%"]
[null,31,"Number of years for initial depreciation rate",12,12,"years"]
[null,32,"Number of years for later depreciation rate",{"$f":"D40-D68","v":13},{"$f":"E40-E68","v":13},"years"]
[null,33,"Book depreciation first year",2.64E-2,2.64E-2,"%"]
[null,34,"Book depreciation from second year",5.28E-2,5.28E-2,"%"]
[null,35,"Accelerated Depreciation (AD) first year",0.4,0.4,"%"]
[null,36,"AD from second year",0.8,0.8,"%"]
[null,null,"Tax"]
[null,"No","Input","Value","Default","Unit"]
[null,{"$f":"B73+1","v":37},"Corporate Tax Rate",0.33989999999999998,0.33989999999999998,"%"]
[null,{"$f":"B76+1","v":38},"MAT",0.20008000000000001,0.20008000000000001,"%"]
[null,{"$f":"B77+1","v":39},"Tax Holiday Duration",10,10,"years"]
[null,40,"Tax Holiday Start Year",6,6,"year"]
[null,41,"MAT set off allowed u/s 115JAA (3A)",10,10,"years"]
[null,42,"MAT Setoff Duration",5,5,"years"]
[null,43,"MAT Setoff Start Year",16,16,"year"]
[null,null,"ROE/Discount Rate"]
[null,"No","Input","Value","Default","Unit"]
[null,{"$f":"B82+1","v":44},"Return on Equity - pretax (initial years)",0.2,0.2,"%"]
[null,{"$f":"B85+1","v":45},"Number of years for initial return on equity",10,10,"years"]
[null,{"$f":"B86+1","v":46},"Return on Equity - pretax (later years)",0.24,0.24,"%"]
[null,{"$f":"B87+1","v":47},"Post Tax ROE",0.16,0.16,"%"]
[null,{"$f":"B88+1","v":48},"Discount Rate ",{"$f":"(D47*D50*(1-D76))+((1-D47)*D88)","v":0.10668289},{"$f":"(E47*E50*(1-E76))+((1-E47)*E88)","v":0.10668289},"%"]
[null,{"$f":"B89+1","v":49},"Annuity Factor",{"$f":"(((1+D89)^D40-1)/(D89*(1+D89)^D40))","v":8.6299983795984865},{"$f":"(((1+E89)^E40-1)/(E89*(1+E89)^E40))","v":8.6299983795984865}]
[null,null,"Fuel"]
[null,"No","Input","Value","Default","Unit"]
[null,{"$f":"B90+1","v":50},"Duration of initial CUF",{"$f":"D40","v":25},{"$f":"E40","v":25},"years"]
[null,{"$f":"B93+1","v":51},"CUF for subsequent years",null,null,"%"]
[null,{"$f":"B94+1","v":52},"Fuel requirement/kWh",0,0,"kg/kWh"]
[null,{"$f":"B95+1","v":53},"Feedstock Price",null,null,"Rs/MT"]
[null,{"$f":"B96+1","v":54},"Fuel Cost Escalation",null,null,"%/yr"]
[null,null,"Clean Energy Benefits"]
[null,"No","Input","Value","Default"]
[null,{"$f":"B97+1","v":55},"Input FIT (depends on state and technology)",11.16,10.39]
[null,{"$f":"B100+1","v":56},"Emission Factor",0.9,0.9,"tons of CO2/MWh"]
[null,{"$f":"B101+1","v":57},"Price of one CER",0,0,"$/ton"]
[null,{"$f":"B102+1","v":58},"Exchange Rate",50,50,"Rs/US$"]
[null,null,"REC Inputs                    "]
[null,null,"Tranche Start Year →",2013,null,2018,null,2023,null,2028]
[null,null,null,"Value","% Change","Value","%Change","Value","% Change","Value","%Change"]
[null,{"$f":"B103+1","v":59},"APPC",3.38,0.04,4.1122868101120007,0.03,4.7672674850486887,0.03,5.5265696006703067,0.03]
[null,null,null,"Value","% Sold","Value","% Sold","Value","% Sold","Value","% Sold"]
[null,{"$f":"B107+1","v":60},"REC Floor",9.8000000000000007,0.2,4,0.3,2,0.3,1,0.3]
[null,{"$f":"B109+1","v":61},"REC Forbearance",13.4,0,8,0.2,6,0.3,4,0.2]
[null,{"$f":"B110+1","v":62},"REC Other Price",10,0.4,6,0.25,4,0.4,2,0.4]
[null,{"$f":"B111+1","v":63},"REC Unsold",0,{"$f":"1-SUM(E109:E111)","v":0.39999999999999991},0,{"$f":"1-SUM(G109:G111)","v":0.25},0,{"$f":"1-SUM(I109:I111)","v":0},0,{"$f":"1-SUM(K109:K111)","v":9.9999999999999978E-2}]
[null,{"$f":"B112+1","v":64},"REC Average Price",{"$f":"SUMPRODUCT(D109:D112,E109:E112)","v":5.96},{"$f":"SUM(E109:E112)","v":1},{"$f":"SUMPRODUCT(F109:F112,G109:G112)","v":4.3},{"$f":"SUM(G109:G112)","v":1},{"$f":"SUMPRODUCT(H109:H112,I109:I112)","v":4},{"$f":"SUM(I109:I112)","v":1},{"$f":"SUMPRODUCT(J109:J112,K109:K112)","v":1.9000000000000001},{"$f":"SUM(K109:K112)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Off Grid Sensitivity Analysis"]
[]
[null,null,"No. of HH","Off-grid Solar PV","Grid Extension: Single Phase","Grid Extension: Three Phase",null,null,"No. Of households/ Distance from Grid"]
[null,null,null,{"$f":"IF(D19=Lookup_Tables!F34,J4,\"\")","v":""},{"$f":"IF(D19=Lookup_Tables!F34,L4,\"\")","v":""},{"$f":"IF(D19=Lookup_Tables!F34,M4,\"\")","v":""},null,null,{"$f":"IF(D19=Lookup_Tables!F34,L4,\"\")","v":""},2,4,6,8,10,12,14]
[null,null,25,44.494719445357084,58.088150956033893,20.788848536651631,null,null,25,45.279962910003633,70.896339002064195,96.512715094124786,122.12909118618539,147.74546727824597,173.36184337030659,198.97821946236721]
[null,null,50,40.400575903118082,40.05130192034877,16.119325791880211,null,null,50,33.220268295799279,46.882335544898275,60.544402793997222,74.206470043096232,87.868537292195228,101.5306045412942,115.19267179039312]
[null,null,75,38.959193871107658,32.960838058800036,14.539469918602185,null,null,75,28.303315132970827,37.61836098462922,46.933406836287617,56.248452687946035,65.56349853960441,74.878544391262821,84.193590242921218]
[null,null,100,38.606046785838373,28.368128579589708,13.512478740544106,null,null,100,24.834835325512401,31.901421833667019,38.968008341821687,46.034594849976322,53.101181358130972,60.167767866285594,67.234354374440244]
[null,null,125,39.079396310662688,25.743633683393615,12.922993851071624,null,null,125,22.897369673164661,28.589897693622579,34.282425714080475,39.974953734538389,45.667481754996295,51.360009775454209,57.052537795912116]
[null,null,150,38.950061278201751,24.085351477936921,11.904186226172081,null,null,150,21.645696612026377,26.525006343847444,31.4043160756685,36.283625807489585,41.162935539310638,46.042245271131705,50.921555002952772]
[null,null,175,39.451383216162178,22.70206019852316,11.693851908651263,null,null,175,20.610927456314144,24.793192940732197,28.97545842515024,33.157723909568304,37.339989393986365,41.522254878404425,45.704520362822464]
[null,null,200,40.292858489659658,21.906117570688004,13.862611070006077,null,null,200,20.076376421255105,23.735858720120902,27.395341018986695,31.054823317852499,34.714305616718285,38.373787915584089,42.033270214449878]
[null,null,225,41.167161491723924,21.124407424644392,13.493495266580563,null,null,225,19.497970847370706,22.750844001918082,26.003717156465459,29.256590311012829,32.509463465560216,35.76233662010759,39.015209774654963]
[null,null,250,41.784950759062866,20.452197934384021,13.188383423888162,null,null,250,18.988405014837703,21.915990853930335,24.843576693022978,27.771162532115625,30.69874837120825,33.626334210300897,36.55392004939354]
[null,null,275,42.734182738516452,19.944791418194157,12.946388953229855,null,null,275,18.614070582242963,21.275512254145351,23.936953926047753,26.598395597950155,29.259837269852557,31.921278941754963,34.582720613657358]
[null,null,300,43.378616336796782,20.122363768510354,12.736836468231209,null,null,300,18.887839619495384,21.35688791752532,23.825936215555259,26.294984513585192,28.764032811615134,31.233081109645067,33.702129407674995]

{"sheet":"Scenarios","index":8,"n_rows":101,"n_cols":14,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10"]
[null,null,null,"Year →"]
[null,"No","Output","State →"]
[null,null,"RoE-based FIT w/o AD","Tech →"]
[null,1,"Levelized Tariff","Rs/unit"]
[null,{"$f":"B6+1","v":2},"Average DSCR","Rs"]
[null,{"$f":"B7+1","v":3},"MINIMUM DSCR (after 1st year)","Rs"]
[null,{"$f":"B8+1","v":4},"Project IRR-Post Tax","%"]
[null,{"$f":"B9+1","v":5},"Equity IRR (Post Tax)","%"]
[null,null,"RoE-based FIT with AD"]
[null,{"$f":"B10+1","v":6},"Levelized Tariff","Rs/unit"]
[null,{"$f":"B12+1","v":7},"Average DSCR","Rs"]
[null,{"$f":"B13+1","v":8},"MINIMUM DSCR (after 1st year)","Rs"]
[null,{"$f":"B14+1","v":9},"Project IRR-Post Tax","%"]
[null,{"$f":"B15+1","v":10},"Equity IRR (Post Tax)","%"]
[null,null,"Input FIT Based"]
[null,{"$f":"B16+1","v":11},"Levelized Tariff","Rs/unit"]
[null,{"$f":"B18+1","v":12},"Average DSCR","Rs"]
[null,{"$f":"B19+1","v":13},"MINIMUM DSCR (after 1st year)","Rs"]
[null,{"$f":"B20+1","v":14},"Project IRR-Post Tax","%"]
[null,{"$f":"B21+1","v":15},"Equity IRR (Post Tax)","%"]
[null,null,"Based on RECs"]
[null,{"$f":"B22+1","v":16},"Levelized Tariff","Rs/unit"]
[null,{"$f":"B24+1","v":17},"Average DSCR","Rs"]
[null,{"$f":"B25+1","v":18},"MINIMUM DSCR (after 1st year)","Rs"]
[null,{"$f":"B26+1","v":19},"Project IRR-Post Tax","%"]
[null,{"$f":"B27+1","v":20},"Equity IRR (Post Tax)","%"]
[null,"No","Inputs and Assumptions","Unit"]
[null,"1A",{"$f":"'Inputs&Summary'!C24","v":"Number of Households"},{"$f":"'Inputs&Summary'!F24","v":"-"}]
[null,"2A",{"$f":"'Inputs&Summary'!C25","v":"Distance from the Grid"},{"$f":"'Inputs&Summary'!F25","v":"kms"}]
[null,1,{"$f":"'Inputs&Summary'!C34","v":"Capacity "},{"$f":"'Inputs&Summary'!F34","v":"MW"}]
[null,{"$f":"B32+1","v":2},{"$f":"'Inputs&Summary'!C35","v":"Capacity Utilization Factor (CUF)/Plant Load Factor (PLF)"},{"$f":"'Inputs&Summary'!F35","v":"%"}]
[null,3,{"$f":"'Inputs&Summary'!C36","v":"Annual Gross Generation "},{"$f":"'Inputs&Summary'!F36","v":"Lakh kWhs"}]
[null,4,{"$f":"'Inputs&Summary'!C37","v":"Auxiliary consumption"},{"$f":"'Inputs&Summary'!F37","v":"%"}]
[null,5,{"$f":"'Inputs&Summary'!C38","v":"Annual Net Generation "},{"$f":"'Inputs&Summary'!F38","v":"Lakh kWhs"}]
[null,6,{"$f":"'Inputs&Summary'!C39","v":"Annual Derated Capacity"},{"$f":"'Inputs&Summary'!F39","v":"%"}]
[null,7,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,8,{"$f":"'Inputs&Summary'!C41","v":"CapEx per MW"},{"$f":"'Inputs&Summary'!F41","v":"Rs Lacs/MW"}]
[null,9,{"$f":"'Inputs&Summary'!C42","v":"O&M cost"},{"$f":"'Inputs&Summary'!F42","v":"Rs Lacs / MW"}]
[null,10,{"$f":"'Inputs&Summary'!C43","v":"O&M Cost Esclation"},{"$f":"'Inputs&Summary'!F43","v":"%"}]
[null,11,{"$f":"'Inputs&Summary'!C44","v":"Maintenance spares"},{"$f":"'Inputs&Summary'!F44","v":"% of yearly O&M Cost"}]
[null,12,{"$f":"'Inputs&Summary'!C47","v":"Debt Fraction"},{"$f":"'Inputs&Summary'!F47","v":"%"}]
[null,13,{"$f":"'Inputs&Summary'!C48","v":"Debt"},{"$f":"'Inputs&Summary'!F48","v":"Rs lacs"}]
[null,14,{"$f":"'Inputs&Summary'!C49","v":"Equity"},{"$f":"'Inputs&Summary'!F49","v":"Rs lacs"}]
[null,15,{"$f":"'Inputs&Summary'!C50","v":"Loan 1 Interest Rate"},{"$f":"'Inputs&Summary'!F50","v":"%"}]
[null,16,{"$f":"'Inputs&Summary'!C51","v":"Loan 1 Term"},{"$f":"'Inputs&Summary'!F51","v":"years"}]
[null,17,{"$f":"'Inputs&Summary'!C52","v":"Loan 1 Moratorium"},{"$f":"'Inputs&Summary'!F52","v":"years"}]
[null,18,{"$f":"'Inputs&Summary'!C53","v":"Loan 1 EMI (True - 1, False - 0)"},{"$f":"'Inputs&Summary'!F53","v":"True/False"}]
[null,19,{"$f":"'Inputs&Summary'!C54","v":"Loan 2 Principal (0 for single loan)"},{"$f":"'Inputs&Summary'!F54","v":"Rs lacs"}]
[null,20,{"$f":"'Inputs&Summary'!C55","v":"Loan 2 Interest Rate"},{"$f":"'Inputs&Summary'!F55","v":"%"}]
[null,21,{"$f":"'Inputs&Summary'!C56","v":"Loan 2 Term"},{"$f":"'Inputs&Summary'!F56","v":"years"}]
[null,22,{"$f":"'Inputs&Summary'!C57","v":"Loan 2 Moratorium"},{"$f":"'Inputs&Summary'!F57","v":"years"}]
[null,23,{"$f":"'Inputs&Summary'!C58","v":"Loan 2 EMI (True - 1, False - 0)"},{"$f":"'Inputs&Summary'!F58","v":"True/False"}]
[null,24,{"$f":"'Inputs&Summary'!C59","v":"Loan 2 Currency Conversion Factor (1 if domestic)"},{"$f":"'Inputs&Summary'!F59","v":"Rs/Foreign Currency"}]
[null,25,{"$f":"'Inputs&Summary'!C60","v":"Currency Conversion Escalation Rate"},{"$f":"'Inputs&Summary'!F60","v":"%/yr"}]
[null,26,{"$f":"'Inputs&Summary'!C61","v":"Interest on working capital"},{"$f":"'Inputs&Summary'!F61","v":"%"}]
[null,27,{"$f":"'Inputs&Summary'!C64","v":"Non - Depreciable Amount "},{"$f":"'Inputs&Summary'!F64","v":"% of Capital Cost"}]
[null,28,{"$f":"'Inputs&Summary'!C65","v":"Depreciable Amount"},{"$f":"'Inputs&Summary'!F65","v":"Rs lacs"}]
[null,29,{"$f":"'Inputs&Summary'!C66","v":"Depreciation (SLM, Company Law) - initial years"},{"$f":"'Inputs&Summary'!F66","v":"%"}]
[null,30,{"$f":"'Inputs&Summary'!C67","v":"Depreciation (SLM, Company Law) - later years"},{"$f":"'Inputs&Summary'!F67","v":"%"}]
[null,31,{"$f":"'Inputs&Summary'!C68","v":"Number of years for initial depreciation rate"},{"$f":"'Inputs&Summary'!F68","v":"years"}]
[null,32,{"$f":"'Inputs&Summary'!C69","v":"Number of years for later depreciation rate"},{"$f":"'Inputs&Summary'!F69","v":"years"}]
[null,33,{"$f":"'Inputs&Summary'!C70","v":"Book depreciation first year"},{"$f":"'Inputs&Summary'!F70","v":"%"}]
[null,34,{"$f":"'Inputs&Summary'!C71","v":"Book depreciation from second year"},{"$f":"'Inputs&Summary'!F71","v":"%"}]
[null,35,{"$f":"'Inputs&Summary'!C72","v":"Accelerated Depreciation (AD) first year"},{"$f":"'Inputs&Summary'!F72","v":"%"}]
[null,36,{"$f":"'Inputs&Summary'!C73","v":"AD from second year"},{"$f":"'Inputs&Summary'!F73","v":"%"}]
[null,37,{"$f":"'Inputs&Summary'!C76","v":"Corporate Tax Rate"},{"$f":"'Inputs&Summary'!F76","v":"%"}]
[null,38,{"$f":"'Inputs&Summary'!C77","v":"MAT"},{"$f":"'Inputs&Summary'!F77","v":"%"}]
[null,{"$f":"B69+1","v":39},{"$f":"'Inputs&Summary'!C78","v":"Tax Holiday Duration"},{"$f":"'Inputs&Summary'!F78","v":"years"}]
[null,40,{"$f":"'Inputs&Summary'!C79","v":"Tax Holiday Start Year"},{"$f":"'Inputs&Summary'!F79","v":"year"}]
[null,41,{"$f":"'Inputs&Summary'!C80","v":"MAT set off allowed u/s 115JAA (3A)"},{"$f":"'Inputs&Summary'!F80","v":"years"}]
[null,42,{"$f":"'Inputs&Summary'!C81","v":"MAT Setoff Duration"},{"$f":"'Inputs&Summary'!F81","v":"years"}]
[null,43,{"$f":"'Inputs&Summary'!C82","v":"MAT Setoff Start Year"},{"$f":"'Inputs&Summary'!F82","v":"year"}]
[null,44,{"$f":"'Inputs&Summary'!C85","v":"Return on Equity - pretax (initial years)"},{"$f":"'Inputs&Summary'!F85","v":"%"}]
[null,45,{"$f":"'Inputs&Summary'!C86","v":"Number of years for initial return on equity"},{"$f":"'Inputs&Summary'!F86","v":"years"}]
[null,46,{"$f":"'Inputs&Summary'!C87","v":"Return on Equity - pretax (later years)"},{"$f":"'Inputs&Summary'!F87","v":"%"}]
[null,{"$f":"B77+1","v":47},{"$f":"'Inputs&Summary'!C88","v":"Post Tax ROE"},{"$f":"'Inputs&Summary'!F88","v":"%"}]
[null,{"$f":"B78+1","v":48},{"$f":"'Inputs&Summary'!C89","v":"Discount Rate "},{"$f":"'Inputs&Summary'!F89","v":"%"}]
[null,49,{"$f":"'Inputs&Summary'!C90","v":"Annuity Factor"},{"$f":"'Inputs&Summary'!F90","v":0}]
[null,{"$f":"B80+1","v":50},{"$f":"'Inputs&Summary'!C93","v":"Duration of initial CUF"},{"$f":"'Inputs&Summary'!F93","v":"years"}]
[null,51,{"$f":"'Inputs&Summary'!C94","v":"CUF for subsequent years"},{"$f":"'Inputs&Summary'!F94","v":"%"}]
[null,52,{"$f":"'Inputs&Summary'!C95","v":"Fuel requirement/kWh"},{"$f":"'Inputs&Summary'!F95","v":"kg/kWh"}]
[null,53,{"$f":"'Inputs&Summary'!C96","v":"Feedstock Price"},{"$f":"'Inputs&Summary'!F96","v":"Rs/MT"}]
[null,{"$f":"B84+1","v":54},{"$f":"'Inputs&Summary'!C97","v":"Fuel Cost Escalation"},{"$f":"'Inputs&Summary'!F97","v":"%/yr"}]
[null,{"$f":"B85+1","v":55},{"$f":"'Inputs&Summary'!C100","v":"Input FIT (depends on state and technology)"},{"$f":"'Inputs&Summary'!F100","v":0}]
[null,{"$f":"B86+1","v":56},{"$f":"'Inputs&Summary'!C101","v":"Emission Factor"},{"$f":"'Inputs&Summary'!F101","v":"tons of CO2/MWh"}]
[null,{"$f":"B87+1","v":57},{"$f":"'Inputs&Summary'!C102","v":"Price of one CER"},{"$f":"'Inputs&Summary'!F102","v":"$/ton"}]
[null,{"$f":"B88+1","v":58},{"$f":"'Inputs&Summary'!C103","v":"Exchange Rate"},{"$f":"'Inputs&Summary'!F103","v":"Rs/US$"}]
[null,{"$f":"B89+1","v":59},"Tranche 1 Start Year"]
[null,60,"APPC","Rs"]
[null,61,"REC Average Price","Rs"]
[null,{"$f":"B92+1","v":62},"Tranche 2 Start Year"]
[null,63,"APPC","Rs"]
[null,64,"REC Average Price","Rs"]
[null,{"$f":"B95+1","v":65},"Tranche 3 Start Year"]
[null,66,"APPC","Rs"]
[null,67,"REC Average Price","Rs"]
[null,{"$f":"B98+1","v":68},"Tranche 4 Start Year"]
[null,{"$f":"B99+1","v":69},"APPC","Rs"]
[null,{"$f":"B100+1","v":70},"REC Average Price","Rs"]

{"sheet":"Off-Grid Sensitivity","index":12,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Tariff Distribution",null,null,"Grid 3 Phase","Grid 1 Phase",{"$f":"TechnologyIP","v":"Solar PV"}]
["Equipment + Distribution Cost",null,null,null,null,{"$f":"SUM(Tariff!C52:C54,Tariff!C50)/Tariff!C56","v":0.84723445416331344}]
["Distribution Network",null,null,{"$f":"(Grid_Extension_Cost!C40)*(Grid_Extension_Cost!C30+Grid_Extension_Cost!C29)/Grid_Extension_Cost!C38","v":9.234307059870968},{"$f":"(Grid_Extension_Cost!C56)*(Grid_Extension_Cost!C45+Grid_Extension_Cost!C46)/Grid_Extension_Cost!C54","v":29.557268637612015},{"$f":"IF(F36=\"Off-Grid Solar PV\",Generation_Distribution!C70,IF(F36=\"Off-grid Biomass Gasifier\", Generation_Distribution!D70,IF(F36=\"Off-grid Small Hydro\",Generation_Distribution!E70,0)))*F37*Tariff!C56","v":0}]
["O&M",null,null,{"$f":"(Grid_Extension_Cost!C40)*Grid_Extension_Cost!C33/Grid_Extension_Cost!C38","v":3.4762003633311407},{"$f":"(Grid_Extension_Cost!C56)*Grid_Extension_Cost!C49/Grid_Extension_Cost!C54","v":11.126659240480002},{"$f":"((Tariff!C49+Tariff!C51)/Tariff!C56)*Tariff!C56","v":1.1790589006273291}]
["Energy Cost",null,null,{"$f":"(Grid_Extension_Cost!C40)*Grid_Extension_Cost!C37/Grid_Extension_Cost!C38","v":6.0838989563136483},{"$f":"(Grid_Extension_Cost!C56)*Grid_Extension_Cost!C53/Grid_Extension_Cost!C54","v":5.0212839526238717},{"$f":"(Tariff!C56*Tariff!C55/Tariff!C56 )+(Tariff!C56*F37-F38)","v":6.5390354783748403}]

{"sheet":"Sensitivity","index":13,"n_rows":19,"n_cols":14,"rows_kept":19,"cut":false,"hidden":false,"merged":[[3,9,3,15],[1,2,1,11]]}
[]
[null,null,"Sensitivity of Tariff Outcome with Change in different inputs"]
[]
[null,"Input","Units","Enabled","Base","Min","Max","Min %","Max %"]
[null,{"$f":"'Inputs&Summary'!C41","v":"CapEx per MW"},{"$f":"'Inputs&Summary'!F41","v":"Rs Lacs/MW"},"N",{"$f":"'Inputs&Summary'!D41","v":691},587.35,794.65,{"$f":"IF(D5=\"Y\",(F5-E5)/E5,\"\")","v":""},{"$f":"IF(D5=\"Y\",(G5-E5)/E5,\"\")","v":""}]
[null,{"$f":"'Inputs&Summary'!C42","v":"O&M cost"},{"$f":"'Inputs&Summary'!F42","v":"Rs Lacs / MW"},"Y",{"$f":"'Inputs&Summary'!D42","v":12.3},10.455,14.145,{"$f":"IF(D6=\"Y\",(F6-E6)/E6,\"\")","v":-0.15000000000000005},{"$f":"IF(D6=\"Y\",(G6-E6)/E6,\"\")","v":0.14999999999999991},7.2446822582506476,7.3205398653635623,7.3963974724764761,7.4722550795893907,7.5481126867023045]
[null,"PLF/CUF",{"$f":"'Inputs&Summary'!F35","v":"%"},"Y",{"$f":"'Inputs&Summary'!D35","v":0.19},0.1615,0.21849999999999997,-0.15,0.14999999999999983,7.4598968474739653,7.4255728609888365,7.3963974724764761,7.3774590623895069,7.3604144933112323]
[null,{"$f":"'Inputs&Summary'!C50","v":"Loan 1 Interest Rate"},{"$f":"'Inputs&Summary'!F50","v":"%"},"N",{"$f":"'Inputs&Summary'!D50","v":0.127},0.10795,0.14604999999999999,"",""]
[null,{"$f":"'Inputs&Summary'!C89","v":"Discount Rate "},{"$f":"'Inputs&Summary'!F89","v":"%"},"N",{"$f":"'Inputs&Summary'!D89","v":0.10668289},9.0680456500000006E-2,0.1226853235,"",""]
[null,"RoE",{"$f":"'Inputs&Summary'!F85","v":"%"},"N",{"$f":"'Inputs&Summary'!D85","v":0.2},0.17,0.22999999999999998,"",""]
[null,{"$f":"'Inputs&Summary'!C96","v":"Feedstock Price"},{"$f":"'Inputs&Summary'!F96","v":"Rs/MT"},"N",{"$f":"'Inputs&Summary'!D96","v":0},0,0,{"$f":"IF(D11=\"Y\",IF(E11=0,0,(F11-E11)/E11),\"\")","v":""},{"$f":"IF(D11=\"Y\",IF(E11=0,1,(G11-E11)/E11),\"\")","v":""}]
[null,{"$f":"'Inputs&Summary'!C97","v":"Fuel Cost Escalation"},{"$f":"'Inputs&Summary'!F97","v":"%/yr"},"N",{"$f":"'Inputs&Summary'!D97","v":0},0,0,{"$f":"IF(D12=\"Y\",IF(E12=0,0,(F12-E12)/E12),\"\")","v":""},{"$f":"IF(D12=\"Y\",IF(E12=0,1,(G12-E12)/E12),\"\")","v":""}]
[null,{"$f":"'Inputs&Summary'!C55","v":"Loan 2 Interest Rate"},{"$f":"'Inputs&Summary'!F55","v":"%"},"N",{"$f":"'Inputs&Summary'!D55","v":0.1},8.5000000000000006E-2,0.11499999999999999,{"$f":"IF(D13=\"Y\",(F13-E13)/E13,\"\")","v":""},{"$f":"IF(D13=\"Y\",(G13-E13)/E13,\"\")","v":""}]
[null,"PLF/CUF 2",{"$f":"'Inputs&Summary'!F94","v":"%"},"N",{"$f":"'Inputs&Summary'!D94","v":0},0.9,0.9,{"$f":"IF(D14=\"Y\",(F14-E14)/E14,\"\")","v":""},{"$f":"IF(D14=\"Y\",(G14-E14)/E14,\"\")","v":""}]
[null,"RoE 2",{"$f":"'Inputs&Summary'!F87","v":"%"},"N",{"$f":"'Inputs&Summary'!D87","v":0.24},0.24,0.24,"",""]
[null,"Min Tariff",{"$f":"MIN(J5:P15)","v":7.2446822582506476},null,null,null,null,{"$f":"MIN(H5:H15)","v":-0.15000000000000005},{"$f":"MAX(I5:I15)","v":0.14999999999999991}]
[null,"Max Tariff",{"$f":"MAX(J5:P15)","v":7.5481126867023045}]
[]
[null,"Sensitivity Width",2]

{"sheet":"REC-FIT","index":14,"n_rows":47,"n_cols":42,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,1,1,3],[11,2,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9]]}
[]
[null,"Renewable Energy Certificates"]
[]
[null,"User Input","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C89","v":"Discount Rate "},{"$f":"'Inputs&Summary'!D89","v":0.10668289},{"$f":"'Inputs&Summary'!F89","v":"%"}]
[null,"Annuity Factor for Plant Life",{"$f":"'Inputs&Summary'!$D$90","v":8.6299983795984865}]
[null,"FIT at Project Start Year",{"$f":"'Inputs&Summary'!D100","v":11.16},"Rs"]
[null,"Tranche Begin Year →",{"$f":"'Inputs&Summary'!D105","v":2013},null,{"$f":"'Inputs&Summary'!F105","v":2018},null,{"$f":"'Inputs&Summary'!H105","v":2023},null,{"$f":"'Inputs&Summary'!J105","v":2028}]
[null,null,"Value","Rate of Change","Value","Rate of Change","Value","Rate of Change","Value","Rate of Change"]
[null,"APPC",{"$f":"'Inputs&Summary'!D107","v":3.38},{"$f":"'Inputs&Summary'!E107","v":0.04},{"$f":"'Inputs&Summary'!F107","v":4.1122868101120007},{"$f":"'Inputs&Summary'!G107","v":0.03},{"$f":"'Inputs&Summary'!H107","v":4.7672674850486887},{"$f":"'Inputs&Summary'!I107","v":0.03},{"$f":"'Inputs&Summary'!J107","v":5.5265696006703067},{"$f":"'Inputs&Summary'!K107","v":0.03}]
[null,null,"Value","% Sold","Value","% Sold","Value","% Sold","Value","% Sold"]
[null,"REC Average Price",{"$f":"'Inputs&Summary'!D113","v":5.96},{"$f":"'Inputs&Summary'!E113","v":1},{"$f":"'Inputs&Summary'!F113","v":4.3},{"$f":"'Inputs&Summary'!G113","v":1},{"$f":"'Inputs&Summary'!H113","v":4},{"$f":"'Inputs&Summary'!I113","v":1},{"$f":"'Inputs&Summary'!J113","v":1.9000000000000001},{"$f":"'Inputs&Summary'!K113","v":1}]
[]
[]
[null,null,{"$f":"C7","v":2014},{"$f":"C19+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"APPC",{"$f":"IF($C$7+$C$8>C$19,IF(C19<$E$12,$C$14*(1+$D$14)^(C19-$C$12),IF(C19<$G$12,$E$14*(1+$F$14)^(C19-$E$12),IF(C19<$I$12,$G$14*(1+$H$14)^(C19-$G$12),$I$14*(1+$J$14)^(C19-$I$12)))),0)","v":3.5152000000000001},3.6558080000000004,3.8020403200000001,3.9541219328000006,4.1122868101120007,4.2356554144153611,4.3627250768478216,4.493606829153256,4.6284150340278538,4.7672674850486887,4.9102855096001496,5.0575940748881534,5.2093218971347985,5.3656015540488422,5.5265696006703067,5.6923666886904156,5.8631376893511282,6.0390318200316626,6.2202027746326118,6.4068088578715896,6.5990131236077376,6.7969835173159705,7.0008930228354487,7.2109198135205119,7.4272474079261279,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Feed-in Tariff",{"$f":"IF($C$7+$C$8>C$19,$C$11,0)","v":11.16},11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,11.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"REC Price",{"$f":"IF($C$7+$C$8>C$19,IF(C19<$E$12,$C$16*$D$16,IF(C19<$G$12,$E$16*$F$16,IF(C19<$I$12,$G$16*$H$16,$I$16*$J$16))),0)","v":5.96},5.96,5.96,5.96,4.3,4.3,4.3,4.3,4.3,{"$f":"IF($C$7+$C$8>L$19,IF(L19<$E$12,$C$16*$D$16,IF(L19<$G$12,$E$16*$F$16,IF(L19<$I$12,$G$16*$H$16,$I$16*$J$16))),0)","v":4},4,4,4,4,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,1.9000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"APPC+REC Price",{"$f":"C20+C22","v":9.475200000000001},9.6158080000000012,9.7620403200000005,9.9141219328000005,8.4122868101120005,8.5356554144153609,8.6627250768478206,8.793606829153255,8.9284150340278536,8.7672674850486878,8.9102855096001505,9.0575940748881543,9.2093218971347994,9.3656015540488422,7.426569600670307,7.592366688690416,7.7631376893511286,7.939031820031663,8.1202027746326113,8.3068088578715891,8.4990131236077371,8.6969835173159709,8.900893022835449,9.1109198135205123,9.3272474079261283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Base Year Average NPV"]
[null,"Feed-in Tariff",{"$f":"NPV($C$9,C21:AP21)/$C$10","v":11.159999999999989}]
[null,"APPC+REC Price",{"$f":"NPV($C$9,C23:AP23)/$C$10","v":8.9952315904922973}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Other"]

{"sheet":"Term Loan 1","index":15,"n_rows":57,"n_cols":42,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,8,1,11]]}
[]
[null,null,null,null,null,null,null,null,"Term Loan Payments"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Loan amount",{"$f":"'Inputs&Summary'!D48-'Inputs&Summary'!D54","v":483.7},{"$f":"'Inputs&Summary'!F48","v":"Rs lacs"}]
[null,"Interest Rate",{"$f":"'Inputs&Summary'!D50","v":0.127},{"$f":"'Inputs&Summary'!F50","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C51","v":"Loan 1 Term"},{"$f":"'Inputs&Summary'!D51","v":12},{"$f":"'Inputs&Summary'!F51","v":"years"}]
[null,"Moratorium",{"$f":"'Inputs&Summary'!D52","v":0},{"$f":"'Inputs&Summary'!F52","v":"years"}]
[null,"EMI?",{"$f":"'Inputs&Summary'!D53","v":0},{"$f":"'Inputs&Summary'!F53","v":"True/False"}]
[null,"No of installments for principal payment",{"$f":"(C9-C10)*12","v":144},"Months"]
[null,"Equal Monthly Principal payment",{"$f":"C7/C12","v":3.3590277777777775},{"$f":"D7","v":"Rs lacs"}]
[null,"EMI (Equal Monthly Installment)",{"$f":"-PMT($C$8/12,$C$12,$C$7,0,0)","v":6.5595776560056409},{"$f":"D7","v":"Rs lacs"}]
[]
[null,"TERM LOAN REPAYMENT Details",{"$f":"C6","v":2014},{"$f":"C16+1","v":2015},{"$f":"D16+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AL16+1","v":2050},2051,2052,2053]
[null,"Instalment-Month 1",{"$f":"IF($C$6+$C$10>C$16,0,IF($C$11,$C$14-C45,$C$13))","v":3.3590277777777775},{"$f":"IF(OR($C$6+$C$10>D$16,C$30+0.001>=$C$7),0,IF($C$11,$C$14-D45,$C$13))","v":3.3590277777777775},{"$f":"IF(OR($C$6+$C$10>E$16,D$30+0.001>=$C$7),0,IF($C$11,$C$14-E45,$C$13))","v":3.3590277777777775},3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 2",{"$f":"IF($C$6+$C$10>C$16,0,IF($C$11,$C$14-C46,$C$13))","v":3.3590277777777775},3.3590277777777775,{"$f":"IF(OR($C$6+$C$10>E$16,D$30+0.001>=$C$7),0,IF($C$11,$C$14-E46,$C$13))","v":3.3590277777777775},3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 3",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 4",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 5",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 6",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 7",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 8",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,{"$f":"IF(OR($C$6+$C$10>I$16,H$30+0.001>=$C$7),0,IF($C$11,$C$14-I52,$C$13))","v":3.3590277777777775},3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 9",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 10",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 11",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 12",3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,3.3590277777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total installment",{"$f":"SUM(C17:C28)","v":40.308333333333316},{"$f":"SUM(D17:D28)","v":40.308333333333316},{"$f":"SUM(E17:E28)","v":40.308333333333316},40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,{"$f":"SUM(M17:M28)","v":40.308333333333316},40.308333333333316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Principal Payment",{"$f":"C29","v":40.308333333333316},{"$f":"C30+D29","v":80.616666666666632},120.92499999999995,161.23333333333326,201.54166666666657,241.84999999999988,282.15833333333319,322.46666666666653,362.77499999999986,403.0833333333332,{"$f":"L30+M29","v":443.39166666666654},483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,{"$f":"W30+X29","v":483.69999999999987},483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987,483.69999999999987]
[null,"Outstanding Principal"]
[null,"Outstanding-Month 1",{"$f":"$C$7","v":483.7},{"$f":"IF(C43-C28>0.001,C43-C28,0)","v":443.39166666666659},{"$f":"IF(D43-D28>0.001,D43-D28,0)","v":403.0833333333332},362.77499999999981,322.46666666666641,282.15833333333302,241.84999999999962,201.54166666666623,161.23333333333284,120.92499999999944,80.616666666666049,40.308333333332712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 2",{"$f":"MAX(C32-C17,0)","v":480.34097222222221},{"$f":"MAX(D32-D17,0)","v":440.03263888888881},399.72430555555542,359.41597222222202,319.10763888888863,278.79930555555524,238.49097222222184,198.18263888888845,157.87430555555505,117.56597222222166,77.257638888888266,36.949305555554936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 3",476.98194444444442,{"$f":"MAX(D33-D18,0)","v":436.67361111111103},396.36527777777764,356.05694444444424,315.74861111111085,275.44027777777745,235.13194444444406,194.82361111111067,154.51527777777727,114.20694444444388,73.898611111110483,33.59027777777716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 4",473.62291666666664,{"$f":"MAX(D34-D19,0)","v":433.31458333333325},393.00624999999985,352.69791666666646,312.38958333333306,272.08124999999967,231.77291666666628,191.46458333333288,151.15624999999949,110.84791666666609,70.5395833333327,30.231249999999385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 5",470.26388888888886,{"$f":"MAX(D35-D20,0)","v":429.95555555555546},389.64722222222207,349.33888888888868,309.03055555555528,268.72222222222189,228.41388888888849,188.1055555555551,147.79722222222171,107.48888888888831,67.180555555554918,26.872222222221609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 6",466.90486111111107,{"$f":"MAX(D36-D21,0)","v":426.59652777777768},386.28819444444429,345.97986111111089,305.6715277777775,265.3631944444441,225.05486111111071,184.74652777777732,144.43819444444392,104.12986111111053,63.821527777777142,23.513194444443833,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 7",463.54583333333329,{"$f":"MAX(D37-D22,0)","v":423.2374999999999},382.9291666666665,342.62083333333311,302.31249999999972,262.00416666666632,221.69583333333293,181.38749999999953,141.07916666666614,100.77083333333275,60.462499999999366,20.154166666666057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 8",460.18680555555551,{"$f":"MAX(D38-D23,0)","v":419.87847222222211},379.57013888888872,339.26180555555533,298.95347222222193,258.64513888888854,218.33680555555515,178.02847222222175,137.72013888888836,97.411805555554963,57.10347222222159,16.795138888888282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 9",456.82777777777773,{"$f":"MAX(D39-D24,0)","v":416.51944444444433},376.21111111111094,335.90277777777754,295.59444444444415,255.28611111111076,214.97777777777736,174.66944444444397,134.36111111111057,94.05277777777718,53.744444444443815,13.436111111110504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 10",453.46874999999994,{"$f":"MAX(D40-D25,0)","v":413.16041666666655},372.85208333333316,332.54374999999976,292.23541666666637,251.92708333333297,211.61874999999958,171.31041666666619,131.00208333333279,90.693749999999397,50.385416666666039,10.077083333332727,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 11",450.10972222222216,{"$f":"MAX(D41-D26,0)","v":409.80138888888877},369.49305555555537,329.18472222222198,288.87638888888858,248.56805555555519,208.2597222222218,167.9513888888884,127.64305555555501,87.334722222221615,47.026388888888263,6.7180555555549493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 12",446.75069444444438,{"$f":"MAX(D42-D27,0)","v":406.44236111111098},366.13402777777759,325.8256944444442,285.5173611111108,245.20902777777741,204.90069444444401,164.59236111111062,124.28402777777723,83.975694444443832,43.667361111110488,3.3590277777771718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments"]
[null,"interest-Month 1",{"$f":"IF($C$11,C32*$C$8/12,AVERAGE(C32,C33)*$C$8/12)","v":5.1013834780092591},{"$f":"IF($C$11,D32*$C$8/12,AVERAGE(D32,D33)*$C$8/12)","v":4.6747869502314812},4.2481904224537024,3.821593894675924,3.3949973668981457,2.9684008391203669,2.5418043113425886,2.1152077835648102,1.6886112557870316,1.2620147280092533,0.83541820023147484,0.4088216724536971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 2",5.0658337673611111,{"$f":"IF($C$11,D33*$C$8/12,AVERAGE(D33,D34)*$C$8/12)","v":4.6392372395833323},4.2126407118055544,3.7860441840277761,3.3594476562499973,2.932851128472219,2.5062546006944406,2.0796580729166618,1.6530615451388835,1.2264650173611051,0.79986848958332679,0.37327196180554906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 3",5.0302840567129623,4.6036875289351844,4.1770910011574065,3.7504944733796273,3.3238979456018494,2.8973014178240706,2.4707048900462922,2.0441083622685139,1.6175118344907353,1.190915306712957,0.76431877893517852,0.3377222511574009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 4",4.9947343460648144,4.5681378182870356,4.1415412905092577,3.7149447627314793,3.2883482349537005,2.8617517071759226,2.4351551793981439,2.0085586516203655,1.5819621238425874,1.1553655960648088,0.72876906828703036,0.30217254050925274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 5",4.9591846354166664,4.5325881076388876,4.1059915798611097,3.679395052083331,3.2527985243055526,2.8262019965277738,2.3996054687499959,1.9730089409722174,1.546412413194439,1.1198158854166607,0.69321935763888209,0.26662282986110464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 6",4.9236349247685185,4.4970383969907397,4.0704418692129609,3.643845341435183,3.2172488136574042,2.7906522858796259,2.3640557581018475,1.9374592303240694,1.5108627025462908,1.0842661747685123,0.65766964699073405,0.23107311921295651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 7",4.8880852141203706,4.4614886863425918,4.034892158564813,3.6082956307870346,3.1816991030092563,2.7551025752314779,2.3285060474536992,1.901909519675921,1.4753129918981427,1.0487164641203641,0.62211993634258589,0.1955234085648084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$11,AN38*$C$8/12,AVERAGE(AN38,AN39)*$C$8/12)","v":0},0,0]
[null,"interest-Month 8",4.8525355034722217,4.4259389756944438,3.9993424479166646,3.5727459201388867,3.1461493923611084,2.7195528645833296,2.2929563368055512,1.8663598090277729,1.4397632812499943,1.013166753472216,0.58657022569443784,0.15997369791666025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 9",4.8169857928240738,4.390389265046295,3.9637927372685167,3.5371962094907379,3.11059968171296,2.6840031539351816,2.2574066261574033,1.8308100983796247,1.4042135706018462,0.97761704282406781,0.55102051504628957,0.1244239872685121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 10",4.781436082175925,4.3548395543981471,3.9282430266203683,3.5016464988425899,3.075049971064812,2.6484534432870332,2.2218569155092549,1.7952603877314763,1.368663859953698,0.94206733217591954,0.51547080439814152,8.8874276620363957E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 11",4.745886371527777,4.3192898437499982,3.8926933159722203,3.466096788194442,3.0395002604166632,2.6129037326388853,2.1863072048611065,1.7597106770833282,1.3331141493055496,0.90651762152777138,0.47992109374999337,5.3324565972215805E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 12",{"$f":"IF($C$11,C43*$C$8/12,AVERAGE(C43,D32)*$C$8/12)","v":4.7103366608796291},{"$f":"IF($C$11,D43*$C$8/12,AVERAGE(D43,E32)*$C$8/12)","v":4.2837401331018503},3.857143605324072,3.4305470775462936,3.0039505497685153,2.5773540219907369,2.1507574942129586,1.72416096643518,1.2975644386574017,0.87096791087962311,0.44437138310184526,1.7774855324070866E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$11,AP43*$C$8/12,AVERAGE(AP43,0)*$C$8/12)","v":0}]
[null,"Total interest",{"$f":"ROUND(SUM(C45:C56),2)","v":58.87},{"$f":"ROUND(SUM(D45:D56),2)","v":53.75},48.63,43.51,38.39,33.270000000000003,28.16,23.04,17.920000000000002,12.8,7.68,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Term Loan 2","index":16,"n_rows":119,"n_cols":42,"rows_kept":119,"cut":false,"hidden":false,"merged":[[1,8,1,11]]}
[]
[null,null,null,null,null,null,null,null,"Term Loan Payments"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Loan amount",{"$f":"'Inputs&Summary'!D54","v":0},{"$f":"'Inputs&Summary'!F54","v":"Rs lacs"}]
[null,"Interest Rate",{"$f":"'Inputs&Summary'!D55","v":0.1},{"$f":"'Inputs&Summary'!F55","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C51","v":"Loan 1 Term"},{"$f":"'Inputs&Summary'!D56","v":20},{"$f":"'Inputs&Summary'!F51","v":"years"}]
[null,"Moratorium",{"$f":"'Inputs&Summary'!D57","v":0},{"$f":"'Inputs&Summary'!F52","v":"years"}]
[null,"EMI?",{"$f":"'Inputs&Summary'!D58","v":1},{"$f":"'Inputs&Summary'!F58","v":"True/False"}]
[null,"Currency Conversion Factor",{"$f":"'Inputs&Summary'!D59","v":1},{"$f":"'Inputs&Summary'!F59","v":"Rs/Foreign Currency"}]
[null,"Currency Conversion Escalation Rate",{"$f":"'Inputs&Summary'!D60","v":0},{"$f":"'Inputs&Summary'!F60","v":"%/yr"}]
[null,"Loan amount (in foreign currency)",{"$f":"$C$7/$C$12","v":0},"lacs"]
[null,"No of installments for principal payment",{"$f":"(C9-C10)*12","v":240},"Months"]
[null,"Equal Monthly Principal repayment",{"$f":"IF($C$15>0,$C$14/$C$15,0)","v":0},"lacs"]
[null,"EMI (Equal Monthly Installment)",{"$f":"IF($C$14>0,-PMT($C$8/12,$C$15,$C$14,0,0),0)","v":0},"lacs"]
[]
[null,"TERM LOAN REPAYMENT Details (Rs lacs)",{"$f":"C6","v":2014},{"$f":"C19+1","v":2015},{"$f":"D19+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$f":"AL19+1","v":2050},2051,2052,2053]
[null,"Instalment-Month 1",{"$f":"C64*C108","v":0},{"$f":"D64*D108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 2",0,{"$f":"D65*D109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN70*AN114","v":0},0,0]
[null,"Instalment-Month 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total installment",{"$f":"SUM(C20:C31)","v":0},{"$f":"SUM(D20:D31)","v":0},{"$f":"SUM(E20:E31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Principal Payment",{"$f":"C32","v":0},{"$f":"C33+D32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding Principal"]
[null,"Outstanding-Month 1",{"$f":"C79*C108","v":0},{"$f":"D79*D108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 2",0,{"$f":"D80*D109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN85*AN114","v":0},0,0]
[null,"Outstanding-Month 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments"]
[null,"interest-Month 1",{"$f":"C92*C108","v":0},{"$f":"D92*D108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 2",0,{"$f":"D93*D109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN98*AN114","v":0},0,0]
[null,"interest-Month 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total interest",{"$f":"ROUND(SUM(C48:C59),2)","v":0},{"$f":"ROUND(SUM(D48:D59),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Calculations in Foreign Currency"]
[null,"TERM LOAN REPAYMENT Details",{"$f":"C6","v":2014},{"$f":"C63+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Instalment-Month 1",{"$f":"IF($C$6+$C$10>C$63,0,IF($C$11,$C$17-C92,$C$16))","v":0},{"$f":"IF(OR($C$6+$C$10>D$63,C$77-$C$14>=-10^-3),0,IF($C$11,$C$17-D92,$C$16))","v":0},{"$f":"IF(OR($C$6+$C$10>E$63,D$77-$C$14>=-10^-3),0,IF($C$11,$C$17-E92,$C$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 2",{"$f":"IF($C$6+$C$10>C$63,0,IF($C$11,$C$17-C93,$C$16))","v":0},0,{"$f":"IF(OR($C$6+$C$10>E$63,D$77-$C$14>=-10^-3),0,IF($C$11,$C$17-E93,$C$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 3",{"$f":"IF($C$6+$C$10>C$63,0,IF($C$11,$C$17-C94,$C$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 8",0,0,0,0,0,0,{"$f":"IF(OR($C$6+$C$10>I$63,H$77-$C$14>=-10^-3),0,IF($C$11,$C$17-I99,$C$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Instalment-Month 12",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total installment",{"$f":"SUM(C64:C75)","v":0},{"$f":"SUM(D64:D75)","v":0},{"$f":"SUM(E64:E75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Principal Payment",{"$f":"C76","v":0},{"$f":"C77+D76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding Principal (foreign currency)"]
[null,"Outstanding-Month 1",{"$f":"$C$14","v":0},{"$f":"IF(C90-C75>0.001,C90-C75,0)","v":0},{"$f":"IF(D90-D75>0.001,D90-D75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 2",{"$f":"MAX(C79-C64,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(R85-R70,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 9",{"$f":"MAX(C86-C71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 10",{"$f":"MAX(C87-C72,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 11",{"$f":"MAX(C88-C73,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Outstanding-Month 12",{"$f":"MAX(C89-C74,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest payments (foreign currency)"]
[null,"interest-Month 1",{"$f":"IF($C$11,C79*$C$8/12,AVERAGE(C79,C80)*$C$8/12)","v":0},{"$f":"IF($C$11,D79*$C$8/12,AVERAGE(D79,D80)*$C$8/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 2",0,{"$f":"IF($C$11,D80*$C$8/12,AVERAGE(D80,D81)*$C$8/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 4",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 5",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 6",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 7",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$11,AN85*$C$8/12,AVERAGE(AN85,AN86)*$C$8/12)","v":0},0,0]
[null,"interest-Month 8",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 9",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 10",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 11",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"interest-Month 12",{"$f":"IF($C$11,C90*$C$8/12,AVERAGE(C90,D79)*$C$8/12)","v":0},{"$f":"IF($C$11,D90*$C$8/12,AVERAGE(D90,E79)*$C$8/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($C$11,AP90*$C$8/12,AVERAGE(AP90,0)*$C$8/12)","v":0}]
[null,"Total interest",{"$f":"ROUND(SUM(C92:C103),2)","v":0},{"$f":"ROUND(SUM(D92:D103),2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Currency Conversion (Rs/Foreign Currency)",1,{"$f":"C107+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Instalment-Month 1",{"$f":"$C$12","v":1},{"$f":"C119*(1+$C$13/12)","v":1},{"$f":"D119*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 2",{"$f":"C108*(1+$C$13/12)","v":1},{"$f":"D108*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 3",{"$f":"C109*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 4",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 5",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 6",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 7",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 8",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"Y114*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"AI114*(1+$C$13/12)","v":1},1,1,1,1,1,1,1]
[null,"Instalment-Month 9",1,{"$f":"D115*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"N115*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"X115*(1+$C$13/12)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 10",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 11",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Instalment-Month 12",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Fuel","index":17,"n_rows":22,"n_cols":43,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,10,1,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Fuel"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Annual Derated Capacity",{"$f":"'Inputs&Summary'!D39","v":0},{"$f":"'Inputs&Summary'!F39","v":"%"}]
[null,"1st Year Gross Generation",{"$f":"'Inputs&Summary'!D36","v":16.643999999999998},{"$f":"'Inputs&Summary'!F36","v":"Lakh kWhs"}]
[null,"CUF 2nd Year onwards",{"$f":"IF('Inputs&Summary'!$D$94=0,'Inputs&Summary'!$D$35,'Inputs&Summary'!$D$94)","v":0.19}]
[null,"Gross Generation 2nd Year onwards (no derating)",{"$f":"('Inputs&Summary'!$D$34*8760*1000*$C$9)/10^5","v":16.643999999999998},"Lakh kWhs"]
[null,"Project Capitalized during 2nd half of Financial Year","No",{"$f":"Depreciation!D8","v":"Yes/No"}]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C95","v":"Fuel requirement/kWh"},{"$f":"'Inputs&Summary'!D95","v":0},{"$f":"'Inputs&Summary'!F95","v":"kg/kWh"}]
[null,{"$f":"'Inputs&Summary'!C96","v":"Feedstock Price"},{"$f":"'Inputs&Summary'!D96","v":0},{"$f":"'Inputs&Summary'!F96","v":"Rs/MT"}]
[null,{"$f":"'Inputs&Summary'!C97","v":"Fuel Cost Escalation"},{"$f":"'Inputs&Summary'!D97","v":0},{"$f":"'Inputs&Summary'!F97","v":"%/yr"}]
[]
[]
[null,"Year",null,{"$f":"C6","v":2014},{"$f":"D18+1","v":2015},{"$f":"E18+1","v":2016},{"$f":"F18+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AB18+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Gross Generation","Lakh kWhs",{"$f":"IF($C$11=\"Yes\",$C$8/2,$C$8)","v":16.643999999999998},{"$f":"IF(E18<$C$6+$C$12,$C$10*(1-$C$7),0)","v":16.643999999999998},{"$f":"IF(F18<$C$6+$C$12,E19*(1-$C$7),0)","v":16.643999999999998},{"$f":"IF(G18<$C$6+$C$12,F19*(1-$C$7),0)","v":16.643999999999998},16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,16.643999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel requirement ","MT",{"$f":"IF(D18<$C$6+$C$12,D19*$C$13*100,0)","v":0},{"$f":"IF(E18<$C$6+$C$12,E19*$C$13*100,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Feedstock Price","Rs/MT",{"$f":"C14","v":0},{"$f":"IF(E18<$C$6+$C$12,D21*(1+$C$15),0)","v":0},{"$f":"IF(F18<$C$6+$C$12,E21*(1+$C$15),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel Cost","Rs lakhs",{"$f":"D21*D20/10^5","v":0},{"$f":"E21*E20/10^5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Depreciation","index":18,"n_rows":52,"n_cols":42,"rows_kept":52,"cut":false,"hidden":false,"merged":[[1,4,1,14]]}
[]
[null,null,null,null,"Depreciation"]
[null,"Inputs","Value","Unit"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"CapEx",{"$f":"'Inputs&Summary'!D41*'Inputs&Summary'!D34","v":691},"Rs Lacs"]
[null,"Project Capitalized during 2nd half of Financial Year","Yes","Yes/No"]
[null,"Auxiliary Consumption 1st Year",{"$f":"IF($C$5=\"Biomass Rankine Cycle\",'Inputs&Summary'!$D$37+0.01,'Inputs&Summary'!$D$37)","v":0},"%"]
[null,"Auxiliary Consumption 2nd Year onwards",{"$f":"'Inputs&Summary'!D37","v":0},"%"]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,"Annual Depreciation for period of term loan",{"$f":"C7*'Inputs&Summary'!D66","v":40.285299999999999},"Lakhs/yr"]
[null,"Advance Against Depreciation ",0,"Lakhs/yr"]
[null,"Amount remaining to be depreciated post-term loan",{"$f":"'Inputs&Summary'!D65-('Inputs&Summary'!D68*$C$12)","v":138.47640000000001},"Lakhs"]
[null,"Depreciation for remaining years (post-term loan)",{"$f":"C14/'Inputs&Summary'!D69","v":10.65203076923077},"Lakhs/yr"]
[null,{"$f":"'Inputs&Summary'!C70","v":"Book depreciation first year"},{"$f":"'Inputs&Summary'!D70","v":2.64E-2},"%"]
[null,{"$f":"'Inputs&Summary'!C71","v":"Book depreciation from second year"},{"$f":"'Inputs&Summary'!D71","v":5.28E-2},"%"]
[null,"Depreciable Amount",{"$f":"'Inputs&Summary'!D65","v":621.9},"Rs Lacs"]
[null,{"$f":"'Inputs&Summary'!C72","v":"Accelerated Depreciation (AD) first year"},{"$f":"'Inputs&Summary'!D72","v":0.4},"%"]
[null,{"$f":"'Inputs&Summary'!C73","v":"AD from second year"},{"$f":"'Inputs&Summary'!D73","v":0.8},"%"]
[null,"Adjusted AD 1st Year",{"$f":"$C$19+10%","v":0.5},"%"]
[null,"Adjusted AD 2nd Year",{"$f":"C20+10%","v":0.9},"%"]
[null,"Discount Rate",{"$f":"'Inputs&Summary'!D89","v":0.10668289},"%"]
[null,"Plant&Machinery Income Tax Depreciation",0.15,"%"]
[null,{"$f":"'Inputs&Summary'!C76","v":"Corporate Tax Rate"},{"$f":"'Inputs&Summary'!D76","v":0.33989999999999998},{"$f":"'Inputs&Summary'!F76","v":"%"}]
[]
[null,"Year",{"$f":"$C$6","v":2014},{"$f":"C27+1","v":2015},{"$f":"D27+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Net Energy sold (lakh kWhs)",{"$f":"Fuel!D19*(1-Depreciation!$C$9)","v":16.643999999999998},{"$f":"Fuel!E19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!F19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!G19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!H19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!I19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!J19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!K19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!L19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!M19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!N19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!O19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!P19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!Q19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!R19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!S19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!T19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!U19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!V19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!W19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!X19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!Y19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!Z19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!AA19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!AB19*(1-Depreciation!$C$10)","v":16.643999999999998},{"$f":"Fuel!AC19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AD19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AE19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AF19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AG19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AH19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AI19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AJ19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AK19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AL19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AM19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AN19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AO19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AP19*(1-Depreciation!$C$10)","v":0},{"$f":"Fuel!AQ19*(1-Depreciation!$C$10)","v":0}]
[null,"SLM and Accelerated Depreciation Benefit Calculations"]
[null,"Book depreciation",{"$f":"C16*C7","v":18.2424},{"$f":"IF(D27<$C$6+$C$11,IF(($C$17*$C$7+C31)<$C$18, $C$17*$C$7, ($C$18-C31)),0)","v":36.4848},36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,36.4848,19.900800000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Book Depreciation",{"$f":"C30","v":18.2424},{"$f":"IF(D27<$C$6+$C$11,C31+D30,0)","v":54.727199999999996},91.211999999999989,127.6968,164.1816,200.66640000000001,237.15120000000002,273.63600000000002,310.12080000000003,346.60560000000004,383.09040000000005,419.57520000000005,456.06000000000006,492.54480000000007,529.02960000000007,565.51440000000002,601.99919999999997,621.9,621.9,621.9,621.9,621.9,621.9,621.9,621.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant & Machinery Depreciation",{"$f":"$C$24*$C$7","v":103.64999999999999},{"$f":"IF(D27<$C$6+$C$11,($C$7-C33)*$C$24,0)","v":88.102500000000006},74.887124999999997,63.654056249999996,54.105947812499998,45.990055640624995,39.091547294531246,33.227815200351557,28.243642920298822,24.007096482253996,20.40603200991589,17.345127208428512,14.743358127164235,12.5318544080896,10.652076246876151,9.0542648098447263,7.6961250883680119,6.5417063251128065,5.560450376345881,4.7263828198939963,4.0174253969099025,3.4148115873734239,2.9025898492674171,2.4672013718773029,2.0971211660957065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Plant & Machinery Depreciation",{"$f":"$C$32","v":103.64999999999999},{"$f":"IF(D27<$C$6+$C$11,C33+D32,0)","v":191.7525},266.63962500000002,330.29368125000002,384.39962906250003,430.389684703125,469.48123199765627,502.70904719800785,530.95269011830669,554.95978660056073,575.36581861047659,592.71094581890509,607.45430394606933,619.98615835415899,630.63823460103515,639.69249941087992,647.38862449924795,653.93033082436079,659.49078120070669,664.21716402060065,668.23458941751051,671.64940100488388,674.55199085415131,677.01919222602862,679.11631339212431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening AD beginning of year",1,{"$f":"IF(D27<$C$6+$C$11,C34-C35,\"-\")","v":0.5},{"$f":"IF(E27<$C$6+$C$11,D34-D35,\"-\")","v":4.9999999999999989E-2},9.999999999999995E-3,1.9999999999999983E-3,3.9999999999999953E-4,7.9999999999999885E-5,1.5999999999999969E-5,3.1999999999999931E-6,6.3999999999999853E-7,1.2799999999999966E-7,2.5599999999999925E-8,5.1199999999999823E-9,1.0239999999999965E-9,2.0479999999999923E-10,4.0959999999999825E-11,8.1919999999999651E-12,1.6383999999999927E-12,3.2767999999999846E-13,6.5535999999999702E-14,1.3107199999999937E-14,2.6214399999999861E-15,5.2428799999999729E-16,1.0485759999999944E-16,2.0971519999999885E-17,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Allowed AD during year",{"$f":"C21","v":0.5},{"$f":"$C$22*D34","v":0.45},{"$f":"IF(E27<$C$6+$C$11,$C$20*E34,\"-\")","v":3.9999999999999994E-2},{"$f":"IF(F27<$C$6+$C$11,$C$20*F34,\"-\")","v":7.9999999999999967E-3},1.5999999999999988E-3,3.1999999999999965E-4,6.3999999999999916E-5,1.2799999999999976E-5,2.5599999999999945E-6,5.1199999999999887E-7,1.0239999999999974E-7,2.0479999999999943E-8,4.0959999999999859E-9,8.1919999999999723E-10,1.6383999999999941E-10,3.276799999999986E-11,6.5535999999999724E-12,1.3107199999999942E-12,2.6214399999999876E-13,5.2428799999999765E-14,1.0485759999999951E-14,2.0971519999999888E-15,4.1943039999999785E-16,8.3886079999999553E-17,1.6777215999999909E-17,"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]
[null,"Acclerated Depreciation",{"$f":"C35*C7","v":345.5},{"$f":"IF(D27<$C$6+$C$11,($C$7-C37)*$C$22,0)","v":310.95},{"$f":"IF(E27<$C$6+$C$11,($C$7-D37)*$C$20,0)","v":27.639999999999965},5.5279999999999747,1.1055999999999586,0.22111999999997353,4.4224000000031086E-2,8.844800000042596E-3,1.7689600000267093E-3,3.5379199998715195E-4,7.0758400033810184E-5,1.4151679988572142E-5,2.8303359613346404E-6,5.660672286467161E-7,1.1321344572934322E-7,2.2642689145868645E-8,4.5285560190677649E-9,9.05674824025482E-10,1.8117134459316732E-10,3.6197889130562548E-11,7.2759576141834259E-12,1.4551915228366853E-12,2.7284841053187851E-13,9.0949470177292829E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Accelerated Depreciation",{"$f":"C36","v":345.5},{"$f":"IF(D27<$C$6+$C$11,C37+D36,0)","v":656.45},684.09,689.61800000000005,690.72360000000003,690.94471999999996,690.98894399999995,690.99778879999997,690.99955776000002,690.99991155199996,690.99998231040001,690.99999646208005,690.99999929241596,690.99999985848319,690.99999997169664,690.9999999943393,690.99999999886791,690.99999999977354,690.99999999995475,690.99999999999091,690.99999999999818,690.99999999999966,690.99999999999989,691,691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net depreciation benefit (AD-Book Depreciation)",{"$f":"C36-C30","v":327.25760000000002},274.46519999999998,-8.8448000000000349,-30.956800000000026,-35.37920000000004,-36.263680000000029,-36.440575999999972,-36.475955199999959,-36.483031039999972,-36.484446208000016,-36.484729241599965,-36.484785848320008,-36.484797169664041,-36.484799433932771,-36.484799886786554,-36.484799977357312,-36.484799995471441,-19.900799999094328,1.8117134459316732E-10,3.6197889130562548E-11,7.2759576141834259E-12,1.4551915228366853E-12,2.7284841053187851E-13,9.0949470177292829E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net tax benefit (AD-Book Depreciation)",{"$f":"$C$25*C38","v":111.23485824000001},93.290721479999988,-3.0063475200000118,-10.522216320000009,-12.025390080000014,-12.326024832000009,-12.38615178239999,-12.398177172479985,-12.40058225049599,-12.401063266099204,-12.401159469219827,-12.40117870984397,-12.401182557968808,-12.401183327593749,-12.40118348151875,-12.401183512303749,-12.401183518460742,-6.764281919692162,6.1580140027217563E-11,1.230366251547821E-11,2.4730979930609463E-12,4.9461959861218928E-13,9.2741174739785497E-14,3.091372491326183E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefit/kWh",{"$f":"IF(C28>0,IF($C$8=\"Yes\",C39/(C28/2),C39/C28),0)","v":13.366361240086521},{"$f":"IF(D28>0,D39/D28,0)","v":5.6050661788031721},-0.18062650324441312,-0.632192761355444,-0.72250601297765049,-0.74056866330209148,-0.74418119336697852,-0.74490369937995593,-0.74504820058255172,-0.74507710082307166,-0.74508288087117447,-0.74508403688079616,-0.74508426808272099,-0.7450843143231044,-0.74508432357118182,-0.74508432542079728,-0.74508432579072004,-0.40640963228143251,3.6998401842836797E-12,7.3922509706069525E-13,1.4858795920817991E-13,2.9717591841635987E-14,5.5720484703067475E-15,1.8573494901022492E-15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounting Factor for AD (CERC Method - Capitalized 2nd half of year)",1,{"$f":"C41/(1+'Inputs&Summary'!$D$89/2)","v":0.9493597776360162},{"$f":"D41/(1+'Inputs&Summary'!$D$89)","v":0.85784264509232278},{"$f":"E41/(1+'Inputs&Summary'!$D$89)","v":0.77514765326526613},{"$f":"F41/(1+'Inputs&Summary'!$D$89)","v":0.70042435847658768},{"$f":"G41/(1+'Inputs&Summary'!$D$89)","v":0.63290429878841592},{"$f":"H41/(1+'Inputs&Summary'!$D$89)","v":0.57189309106280284},{"$f":"I41/(1+'Inputs&Summary'!$D$89)","v":0.51676328985514797},{"$f":"J41/(1+'Inputs&Summary'!$D$89)","v":0.46694793470164514},{"$f":"K41/(1+'Inputs&Summary'!$D$89)","v":0.42193471944040367},{"$f":"L41/(1+'Inputs&Summary'!$D$89)","v":0.38126072360294977},{"$f":"M41/(1+'Inputs&Summary'!$D$89)","v":0.34450765169320524},{"$f":"N41/(1+'Inputs&Summary'!$D$89)","v":0.31129753139420563},{"$f":"O41/(1+'Inputs&Summary'!$D$89)","v":0.28128882646247977},{"$f":"P41/(1+'Inputs&Summary'!$D$89)","v":0.25417292433470234},{"$f":"Q41/(1+'Inputs&Summary'!$D$89)","v":0.22967096232481043},{"$f":"R41/(1+'Inputs&Summary'!$D$89)","v":0.20753095977187325},{"$f":"S41/(1+'Inputs&Summary'!$D$89)","v":0.18752522664543339},{"$f":"T41/(1+'Inputs&Summary'!$D$89)","v":0.16944802195815403},{"$f":"U41/(1+'Inputs&Summary'!$D$89)","v":0.15311343790465037},{"$f":"V41/(1+'Inputs&Summary'!$D$89)","v":0.13835348796677463},{"$f":"W41/(1+'Inputs&Summary'!$D$89)","v":0.12501637932323559},{"$f":"X41/(1+'Inputs&Summary'!$D$89)","v":0.11296495179683819},{"$f":"Y41/(1+'Inputs&Summary'!$D$89)","v":0.102075267285318},{"$f":"Z41/(1+'Inputs&Summary'!$D$89)","v":9.2235335169334728E-2},{"$f":"AA41/(1+'Inputs&Summary'!$D$89)","v":8.3343960589591051E-2},{"$f":"AB41/(1+'Inputs&Summary'!$D$89)","v":7.5309703748642071E-2},{"$f":"AC41/(1+'Inputs&Summary'!$D$89)","v":6.8049939534749707E-2},{"$f":"AD41/(1+'Inputs&Summary'!$D$89)","v":6.1490007796858322E-2},{"$f":"AE41/(1+'Inputs&Summary'!$D$89)","v":5.5562445532033405E-2},{"$f":"AF41/(1+'Inputs&Summary'!$D$89)","v":5.0206293089101073E-2},{"$f":"AG41/(1+'Inputs&Summary'!$D$89)","v":4.5366467253416261E-2},{"$f":"AH41/(1+'Inputs&Summary'!$D$89)","v":4.0993194765499862E-2},{"$f":"AI41/(1+'Inputs&Summary'!$D$89)","v":3.7041500447793009E-2},{"$f":"AJ41/(1+'Inputs&Summary'!$D$89)","v":3.3470744675372192E-2},{"$f":"AK41/(1+'Inputs&Summary'!$D$89)","v":3.0244205433927137E-2},{"$f":"AL41/(1+'Inputs&Summary'!$D$89)","v":2.7328700666843359E-2},{"$f":"AM41/(1+'Inputs&Summary'!$D$89)","v":2.4694247027568447E-2},{"$f":"AN41/(1+'Inputs&Summary'!$D$89)","v":2.2313751527836889E-2},{"$f":"AO41/(1+'Inputs&Summary'!$D$89)","v":2.0162732910632499E-2}]
[null,"Annuity Factor (CERC Method - Capitalized 2nd half of year)",{"$f":"(1+1/(1+C23/2)+(1/(1+C23/2)*((1+C23)^(C11-2)-1)/(C23*(1+C23)^(C11-2))))","v":9.9836794559525828},{"$f":"SUMIFS(C41:AP41,C28:AP28,\"<>0\")","v":9.9836794559525757}]
[null,"Levelized benefit-AD over Book Depreciation (CERC Method)",{"$f":"SUMPRODUCT(C39:AP39,C41:AP41)/C42/(SUM(C28/2,D28:AP28)/COUNTIF(C28:AP28,\"<>0\"))","v":0.75002104116675539},"Rs/kWh"]
[null,"Levelized benefit-AD over Book Depreciation (Std Method)",{"$f":"(NPV($C$23,C39:AP39))/'Inputs&Summary'!$D$90/(SUM(C28/2,D28:AP28)/COUNTIF(C28:AP28,\"<>0\"))","v":0.78065225714960818}]
[]
[]
[]
[null,"Accelerated Depreciation Benefit considering tax depreciation instead of book depreciation (for comparison)",{"$f":"$C$6","v":2014},{"$f":"C48+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Net depreciation benefit (AD-Tax Depreciation)",{"$f":"C36-C32","v":241.85000000000002},222.84749999999997,-47.247125000000032,-58.126056250000019,-53.000347812500038,-45.768935640625024,-39.047323294531218,-33.218970400351516,-28.241873960298793,-24.006742690254008,-20.405961251515855,-17.345113056748524,-14.743355296828273,-12.531853842022372,-10.652076133662705,-9.0542647872020368,-7.6961250838394557,-6.5417063242071318,-5.5604503761647095,-4.7263828198577986,-4.0174253969026266,-3.4148115873719687,-2.9025898492671445,-2.4672013718772119,-2.0971211660957065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net tax benefit (AD-Tax Depreciation)",{"$f":"C49*$C$25","v":82.204814999999996},75.74586524999998,-16.059297787500011,-19.757046519375006,-18.014818221468762,-15.556861224248445,-13.272185187811161,-11.29112803907948,-9.5994129591055586,-8.1598918404173375,-6.935986229390239,-5.895603927988823,-5.0112664653919294,-4.2595771209034039,-3.6206406778319531,-3.0775446011699721,-2.6159129159970309,-2.223525979598004,-1.8899970828583847,-1.6064975204696657,-1.3655228924072027,-1.1606944585477321,-0.98659028976590235,-0.83860174630106432,-0.71281148435593056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Benefit (AD-Tax Depreciation)/kWh",{"$f":"IF(C28>0,C50/C28,0)","v":4.9390059480894015},4.5509411950252332,-0.96487009057318029,-1.1870371617024158,-1.0823611043900963,-0.93468284212019026,-0.79741559647988236,-0.6783902931434439,-0.57674915639903623,-0.49026026438460335,-0.41672592101599615,-0.35421797212141454,-0.30108546415476628,-0.25592268210186281,-0.21753428730064608,-0.18490414570836172,-0.15716852415266949,-0.1335932455898825,-0.11355425876342135,-9.6521119951313739E-2,-8.2042951959096541E-2,-6.9736509165328781E-2,-5.9276032790549292E-2,-5.0384627871969741E-2,-4.2826933691175836E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelized benefit-AD over Tax Depreciation",{"$f":"(NPV($C$23,C51:AP51))/'Inputs&Summary'!$D$90","v":0.44421336796322225},"Rs/kWh"]

{"sheet":"W Capital","index":19,"n_rows":20,"n_cols":42,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,9,1,12]]}
[]
[null,null,null,null,null,null,null,null,null,"Working Capital"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,{"$f":"'Inputs&Summary'!C34","v":"Capacity "},{"$f":"'Inputs&Summary'!D34","v":1},{"$f":"'Inputs&Summary'!F34","v":"MW"}]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C42","v":"O&M cost"},{"$f":"'Inputs&Summary'!D42","v":12.3},{"$f":"'Inputs&Summary'!F42","v":"Rs Lacs / MW"}]
[null,{"$f":"'Inputs&Summary'!C43","v":"O&M Cost Esclation"},{"$f":"'Inputs&Summary'!D43","v":5.7200000000000001E-2},{"$f":"'Inputs&Summary'!F43","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C44","v":"Maintenance spares"},{"$f":"'Inputs&Summary'!D44","v":0.15},{"$f":"'Inputs&Summary'!F44","v":"% of yearly O&M Cost"}]
[null,{"$f":"'Inputs&Summary'!C61","v":"Interest on working capital"},{"$f":"'Inputs&Summary'!D61","v":0.13200000000000001},{"$f":"'Inputs&Summary'!F61","v":"%"}]
[]
[null,"Working Capital",{"$f":"C6","v":2014},{"$f":"C14+1","v":2015},{"$f":"D14+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Fuel Cost (4 months equivalent)",{"$f":"Fuel!D22/3","v":0},{"$f":"Fuel!E22/3","v":0},{"$f":"Fuel!F22/3","v":0},{"$f":"Fuel!G22/3","v":0},{"$f":"Fuel!H22/3","v":0},{"$f":"Fuel!I22/3","v":0},{"$f":"Fuel!J22/3","v":0},{"$f":"Fuel!K22/3","v":0},{"$f":"Fuel!L22/3","v":0},{"$f":"Fuel!M22/3","v":0},{"$f":"Fuel!N22/3","v":0},{"$f":"Fuel!O22/3","v":0},{"$f":"Fuel!P22/3","v":0},{"$f":"Fuel!Q22/3","v":0},{"$f":"Fuel!R22/3","v":0},{"$f":"Fuel!S22/3","v":0},{"$f":"Fuel!T22/3","v":0},{"$f":"Fuel!U22/3","v":0},{"$f":"Fuel!V22/3","v":0},{"$f":"Fuel!W22/3","v":0},{"$f":"Fuel!X22/3","v":0},{"$f":"Fuel!Y22/3","v":0},{"$f":"Fuel!Z22/3","v":0},{"$f":"Fuel!AA22/3","v":0},{"$f":"Fuel!AB22/3","v":0},{"$f":"Fuel!AC22/3","v":0},{"$f":"Fuel!AD22/3","v":0},{"$f":"Fuel!AE22/3","v":0},{"$f":"Fuel!AF22/3","v":0},{"$f":"Fuel!AG22/3","v":0},{"$f":"Fuel!AH22/3","v":0},{"$f":"Fuel!AI22/3","v":0},{"$f":"Fuel!AJ22/3","v":0},{"$f":"Fuel!AK22/3","v":0},{"$f":"Fuel!AL22/3","v":0},{"$f":"Fuel!AM22/3","v":0},{"$f":"Fuel!AN22/3","v":0},{"$f":"Fuel!AO22/3","v":0},{"$f":"Fuel!AP22/3","v":0},{"$f":"Fuel!AQ22/3","v":0}]
[null,"O&M expenses for 1 month",{"$f":"$C$7*$C$9/12","v":1.0250000000000001},{"$f":"IF(D14<$C$6+$C$8,C16*(1+$C$10),0)","v":1.0836300000000001},{"$f":"IF(E14<$C$6+$C$8,D16*(1+$C$10),0)","v":1.145613636},1.2111427359792,1.28042010047721,1.3536601302245064,1.4310894896733479,1.5129478084826633,1.5994884231278714,1.6909791609307856,1.7877031689360263,1.8899597901991669,1.9980654901985591,2.1123548362379165,2.2331815328707254,2.3609195165509309,2.495964112897644,2.638733260155389,2.7896688026362773,2.9492378581470722,3.1179342636330847,3.2962801035128968,3.4848273254338342,3.6841594484486491,3.8948933688999117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Receivables (2 months of energy charges)",{"$f":"IF(C14<$C$6+$C$8,Depreciation!C28*(Tariff!C37+Tariff!C41)/6,0)","v":26.12374573960464},{"$f":"IF(D14<$C$6+$C$8,Depreciation!D28*(Tariff!D37+Tariff!D41)/6,0)","v":25.374807370143149},{"$f":"IF(E14<$C$6+$C$8,Depreciation!E28*(Tariff!E37+Tariff!E41)/6,0)","v":24.632938383071849},{"$f":"IF(F14<$C$6+$C$8,Depreciation!F28*(Tariff!F37+Tariff!F41)/6,0)","v":23.898543147063446},{"$f":"IF(G14<$C$6+$C$8,Depreciation!G28*(Tariff!G37+Tariff!G41)/6,0)","v":23.17204916067875},{"$f":"IF(H14<$C$6+$C$8,Depreciation!H28*(Tariff!H37+Tariff!H41)/6,0)","v":22.453908375396225},{"$f":"IF(I14<$C$6+$C$8,Depreciation!I28*(Tariff!I37+Tariff!I41)/6,0)","v":21.7463027524648},{"$f":"IF(J14<$C$6+$C$8,Depreciation!J28*(Tariff!J37+Tariff!J41)/6,0)","v":21.046329109033262},{"$f":"IF(K14<$C$6+$C$8,Depreciation!K28*(Tariff!K37+Tariff!K41)/6,0)","v":20.356225630320811},{"$f":"IF(L14<$C$6+$C$8,Depreciation!L28*(Tariff!L37+Tariff!L41)/6,0)","v":19.676556889749396},{"$f":"IF(M14<$C$6+$C$8,Depreciation!M28*(Tariff!M37+Tariff!M41)/6,0)","v":20.421007688901003},{"$f":"IF(N14<$C$6+$C$8,Depreciation!N28*(Tariff!N37+Tariff!N41)/6,0)","v":19.764033166470284},{"$f":"IF(O14<$C$6+$C$8,Depreciation!O28*(Tariff!O37+Tariff!O41)/6,0)","v":14.505675128969132},{"$f":"IF(P14<$C$6+$C$8,Depreciation!P28*(Tariff!P37+Tariff!P41)/6,0)","v":14.746594265773572},{"$f":"IF(Q14<$C$6+$C$8,Depreciation!Q28*(Tariff!Q37+Tariff!Q41)/6,0)","v":15.00129397720322},{"$f":"IF(R14<$C$6+$C$8,Depreciation!R28*(Tariff!R37+Tariff!R41)/6,0)","v":15.270562512126647},{"$f":"IF(S14<$C$6+$C$8,Depreciation!S28*(Tariff!S37+Tariff!S41)/6,0)","v":15.555233207247696},{"$f":"IF(T14<$C$6+$C$8,Depreciation!T28*(Tariff!T37+Tariff!T41)/6,0)","v":15.856187066129664},{"$f":"IF(U14<$C$6+$C$8,Depreciation!U28*(Tariff!U37+Tariff!U41)/6,0)","v":16.174355485739685},{"$f":"IF(V14<$C$6+$C$8,Depreciation!V28*(Tariff!V37+Tariff!V41)/6,0)","v":16.510723138951395},{"$f":"IF(W14<$C$6+$C$8,Depreciation!W28*(Tariff!W37+Tariff!W41)/6,0)","v":16.866331021926818},{"$f":"IF(X14<$C$6+$C$8,Depreciation!X28*(Tariff!X37+Tariff!X41)/6,0)","v":17.242279675808433},{"$f":"IF(Y14<$C$6+$C$8,Depreciation!Y28*(Tariff!Y37+Tariff!Y41)/6,0)","v":17.639732592692081},{"$f":"IF(Z14<$C$6+$C$8,Depreciation!Z28*(Tariff!Z37+Tariff!Z41)/6,0)","v":18.059919816421466},{"$f":"IF(AA14<$C$6+$C$8,Depreciation!AA28*(Tariff!AA37+Tariff!AA41)/6,0)","v":18.504141749348179},{"$f":"IF(AB14<$C$6+$C$8,Depreciation!AB28*(Tariff!AB37+Tariff!AB41)/6,0)","v":0},{"$f":"IF(AC14<$C$6+$C$8,Depreciation!AC28*(Tariff!AC37+Tariff!AC41)/6,0)","v":0},{"$f":"IF(AD14<$C$6+$C$8,Depreciation!AD28*(Tariff!AD37+Tariff!AD41)/6,0)","v":0},{"$f":"IF(AE14<$C$6+$C$8,Depreciation!AE28*(Tariff!AE37+Tariff!AE41)/6,0)","v":0},{"$f":"IF(AF14<$C$6+$C$8,Depreciation!AF28*(Tariff!AF37+Tariff!AF41)/6,0)","v":0},{"$f":"IF(AG14<$C$6+$C$8,Depreciation!AG28*(Tariff!AG37+Tariff!AG41)/6,0)","v":0},{"$f":"IF(AH14<$C$6+$C$8,Depreciation!AH28*(Tariff!AH37+Tariff!AH41)/6,0)","v":0},{"$f":"IF(AI14<$C$6+$C$8,Depreciation!AI28*(Tariff!AI37+Tariff!AI41)/6,0)","v":0},{"$f":"IF(AJ14<$C$6+$C$8,Depreciation!AJ28*(Tariff!AJ37+Tariff!AJ41)/6,0)","v":0},{"$f":"IF(AK14<$C$6+$C$8,Depreciation!AK28*(Tariff!AK37+Tariff!AK41)/6,0)","v":0},{"$f":"IF(AL14<$C$6+$C$8,Depreciation!AL28*(Tariff!AL37+Tariff!AL41)/6,0)","v":0},{"$f":"IF(AM14<$C$6+$C$8,Depreciation!AM28*(Tariff!AM37+Tariff!AM41)/6,0)","v":0},{"$f":"IF(AN14<$C$6+$C$8,Depreciation!AN28*(Tariff!AN37+Tariff!AN41)/6,0)","v":0},{"$f":"IF(AO14<$C$6+$C$8,Depreciation!AO28*(Tariff!AO37+Tariff!AO41)/6,0)","v":0},{"$f":"IF(AP14<$C$6+$C$8,Depreciation!AP28*(Tariff!AP37+Tariff!AP41)/6,0)","v":0}]
[null,"Maintenance spare",{"$f":"C16*$C$11*12","v":1.8450000000000002},{"$f":"D16*$C$11*12","v":1.9505340000000002},2.0621045447999999,2.1800569247625599,2.3047561808589778,2.4365882344041117,2.575961081412026,2.723306055268794,2.8790791616301683,3.0437624896754141,3.2178657040848475,3.4019276223585004,3.5965178823574062,3.8022387052282491,4.0197267591673054,4.2496551297916749,4.4927354032157591,4.7497198682796995,5.0214038447452989,5.3086281446647297,5.6122816745395525,5.9333041863232143,6.2726891857809015,6.6314870072075678,7.0108080640198409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total working capital",{"$f":"SUM(C15:C18)","v":28.993745739604638},28.408971370143149,27.84065656387185,27.289742807805204,26.757225442014938,26.244156740024842,25.753353323550172,25.28258297278472,24.83479321507885,24.411298540355595,25.426576561921877,25.055920579027951,20.100258501525097,20.661187807239738,21.254202269241251,21.881137158469251,22.543932723361102,23.244640194564752,23.98542813312126,24.768589141763197,25.596546960099456,26.471863965644545,27.397249103906816,28.375566272077684,29.409843182267931,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on working capital",{"$f":"C19*$C$12","v":3.8271744376278125},{"$f":"D19*$C$12","v":3.749984220858896},3.6749666664310845,3.6022460506302871,3.5319537583459719,3.4642286896832792,3.399442638708623,3.3373009524075834,3.2781927043904084,3.2222914073269386,3.3563081061736879,3.3073815164316898,2.6532341222013129,2.7272767905556456,2.805554699539845,2.8883101049179412,2.9757991194836655,3.0682925056825474,3.1660765135720066,3.2694537667127421,3.3787441987331284,3.4942860434650802,3.6164368817156998,3.7455747479142545,3.8820993000593669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tariff","index":20,"n_rows":66,"n_cols":43,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,9,1,12]]}
[]
[null,null,null,null,null,null,null,null,null,"Tariff Calculations"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,{"$f":"'Inputs&Summary'!C34","v":"Capacity "},{"$f":"'Inputs&Summary'!D34","v":1},{"$f":"'Inputs&Summary'!F34","v":"MW"}]
[null,{"$f":"'Inputs&Summary'!C38","v":"Annual Net Generation "},{"$f":"'Inputs&Summary'!D38","v":16.643999999999998},{"$f":"'Inputs&Summary'!F38","v":"Lakh kWhs"}]
[null,{"$f":"'Inputs&Summary'!C39","v":"Annual Derated Capacity"},{"$f":"'Inputs&Summary'!D39","v":0},{"$f":"'Inputs&Summary'!F39","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C68","v":"Number of years for initial depreciation rate"},{"$f":"'Inputs&Summary'!D68","v":12},{"$f":"'Inputs&Summary'!F68","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C49","v":"Equity"},{"$f":"'Inputs&Summary'!D49","v":207.3},{"$f":"'Inputs&Summary'!F49","v":"Rs lacs"}]
[null,{"$f":"'Inputs&Summary'!C85","v":"Return on Equity - pretax (initial years)"},{"$f":"'Inputs&Summary'!D85","v":0.2},{"$f":"'Inputs&Summary'!F85","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C87","v":"Return on Equity - pretax (later years)"},{"$f":"'Inputs&Summary'!D87","v":0.24},{"$f":"'Inputs&Summary'!F87","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C86","v":"Number of years for initial return on equity"},{"$f":"'Inputs&Summary'!D86","v":10},{"$f":"'Inputs&Summary'!F86","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C42","v":"O&M cost"},{"$f":"'Inputs&Summary'!D42","v":12.3},{"$f":"'Inputs&Summary'!F42","v":"Rs Lacs / MW"}]
[null,{"$f":"'Inputs&Summary'!C43","v":"O&M Cost Esclation"},{"$f":"'Inputs&Summary'!D43","v":5.7200000000000001E-2},{"$f":"'Inputs&Summary'!F43","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C89","v":"Discount Rate "},{"$f":"'Inputs&Summary'!D89","v":0.10668289},{"$f":"'Inputs&Summary'!F89","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C90","v":"Annuity Factor"},{"$f":"'Inputs&Summary'!D90","v":8.6299983795984865}]
[null,{"$f":"'Inputs&Summary'!C26","v":"Battery Cost at Project Start"},{"$f":"IF('Inputs&Summary'!$D$16=\"Off-grid Solar PV\",'Inputs&Summary'!D26*Generation_Distribution!$C$14*10^3/10^5,0)","v":0},"Rs lacs"]
[null,{"$f":"'Inputs&Summary'!C27","v":"Battery Life"},{"$f":"'Inputs&Summary'!D27","v":5},{"$f":"'Inputs&Summary'!F27","v":"years"}]
[null,"Battery Cost Escalation in real terms",-0.1,"%"]
[null,"Battery Cost Escalation in nominal terms",{"$f":"(1+$C$22)*((1+'Inputs&Summary'!$D$43)^$C$21-1)","v":0.28857962653859087},"%"]
[null,"Distribution Network",{"$f":"IF('Inputs&Summary'!D16= \"Off-grid Solar PV\", Generation_Distribution!C63, IF('Inputs&Summary'!D16=\"Off-grid Biomass Gasifier\", Generation_Distribution!D63, IF('Inputs&Summary'!D16 =\"Off-grid Small Hydro\",Generation_Distribution!E63,0)))*10^-5","v":0},"Rs lacs"]
[null,"Land Lease Rate",0.05,"%"]
[]
[null,"Year",{"$f":"C6","v":2014},{"$f":"C27+1","v":2015},{"$f":"D27+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$f":"AO27+1","v":2053}]
[null,"Net Energy sold (lakh kWhs)",{"$f":"Depreciation!C28","v":16.643999999999998},{"$f":"Depreciation!D28","v":16.643999999999998},{"$f":"Depreciation!E28","v":16.643999999999998},{"$f":"Depreciation!F28","v":16.643999999999998},{"$f":"Depreciation!G28","v":16.643999999999998},{"$f":"Depreciation!H28","v":16.643999999999998},{"$f":"Depreciation!I28","v":16.643999999999998},{"$f":"Depreciation!J28","v":16.643999999999998},{"$f":"Depreciation!K28","v":16.643999999999998},{"$f":"Depreciation!L28","v":16.643999999999998},{"$f":"Depreciation!M28","v":16.643999999999998},{"$f":"Depreciation!N28","v":16.643999999999998},{"$f":"Depreciation!O28","v":16.643999999999998},{"$f":"Depreciation!P28","v":16.643999999999998},{"$f":"Depreciation!Q28","v":16.643999999999998},{"$f":"Depreciation!R28","v":16.643999999999998},{"$f":"Depreciation!S28","v":16.643999999999998},{"$f":"Depreciation!T28","v":16.643999999999998},{"$f":"Depreciation!U28","v":16.643999999999998},{"$f":"Depreciation!V28","v":16.643999999999998},{"$f":"Depreciation!W28","v":16.643999999999998},{"$f":"Depreciation!X28","v":16.643999999999998},{"$f":"Depreciation!Y28","v":16.643999999999998},{"$f":"Depreciation!Z28","v":16.643999999999998},{"$f":"Depreciation!AA28","v":16.643999999999998},{"$f":"Depreciation!AB28","v":0},{"$f":"Depreciation!AC28","v":0},{"$f":"Depreciation!AD28","v":0},{"$f":"Depreciation!AE28","v":0},{"$f":"Depreciation!AF28","v":0},{"$f":"Depreciation!AG28","v":0},{"$f":"Depreciation!AH28","v":0},{"$f":"Depreciation!AI28","v":0},{"$f":"Depreciation!AJ28","v":0},{"$f":"Depreciation!AK28","v":0},{"$f":"Depreciation!AL28","v":0},{"$f":"Depreciation!AM28","v":0},{"$f":"Depreciation!AN28","v":0},{"$f":"Depreciation!AO28","v":0},{"$f":"Depreciation!AP28","v":0}]
[null,"Fixed Costs"]
[null,"O&M ",{"$f":"$C$7*$C$16","v":12.3},{"$f":"IF(D27<$C$6+$C$10,C30*(1+$C$17),0)","v":13.00356},{"$f":"IF(E27<$C$6+$C$10,D30*(1+$C$17),0)","v":13.747363631999999},14.533712831750398,15.36504120572652,16.243921562694076,17.173073876080178,18.155373701791962,19.193861077534461,20.291749931169431,21.452438027232322,22.679517482390008,23.976785882382714,25.348258034855004,26.798178394448708,28.331034198611171,29.951569354771728,31.664799121864668,33.476025631635324,35.390854297764861,37.415211163597007,39.555361242154753,41.817927905205998,44.209913381383778,46.738720426798928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation (SLM)",{"$f":"IF(C27<$C$6+$C$10,IF(C27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(D27<$C$6+$C$10,IF(D27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(E27<$C$6+$C$10,IF(E27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(F27<$C$6+$C$10,IF(F27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(G27<$C$6+$C$10,IF(G27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(H27<$C$6+$C$10,IF(H27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(I27<$C$6+$C$10,IF(I27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(J27<$C$6+$C$10,IF(J27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(K27<$C$6+$C$10,IF(K27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(L27<$C$6+$C$10,IF(L27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(M27<$C$6+$C$10,IF(M27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(N27<$C$6+$C$10,IF(N27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":40.285299999999999},{"$f":"IF(O27<$C$6+$C$10,IF(O27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(P27<$C$6+$C$10,IF(P27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(Q27<$C$6+$C$10,IF(Q27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(R27<$C$6+$C$10,IF(R27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(S27<$C$6+$C$10,IF(S27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(T27<$C$6+$C$10,IF(T27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(U27<$C$6+$C$10,IF(U27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(V27<$C$6+$C$10,IF(V27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(W27<$C$6+$C$10,IF(W27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(X27<$C$6+$C$10,IF(X27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(Y27<$C$6+$C$10,IF(Y27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(Z27<$C$6+$C$10,IF(Z27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(AA27<$C$6+$C$10,IF(AA27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":10.65203076923077},{"$f":"IF(AB27<$C$6+$C$10,IF(AB27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AC27<$C$6+$C$10,IF(AC27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AD27<$C$6+$C$10,IF(AD27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AE27<$C$6+$C$10,IF(AE27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AF27<$C$6+$C$10,IF(AF27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AG27<$C$6+$C$10,IF(AG27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AH27<$C$6+$C$10,IF(AH27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AI27<$C$6+$C$10,IF(AI27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AJ27<$C$6+$C$10,IF(AJ27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AK27<$C$6+$C$10,IF(AK27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AL27<$C$6+$C$10,IF(AL27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AM27<$C$6+$C$10,IF(AM27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AN27<$C$6+$C$10,IF(AN27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AO27<$C$6+$C$10,IF(AO27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0},{"$f":"IF(AP27<$C$6+$C$10,IF(AP27-$C$6<$C$11,Depreciation!$C$12,Depreciation!$C$15),0)","v":0}]
[null,"Battery Replacement Cost ",0,{"$f":"IF(AND(D27<$C$6+$C$10,MOD(D27-$C$6,$C$21)=0),$C$20*(1+$C$23)^((D27-$C$6)/$C$21),0)","v":0},{"$f":"IF(AND(E27<$C$6+$C$10,MOD(E27-$C$6,$C$21)=0),$C$20*(1+$C$23)^((E27-$C$6)/$C$21),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on term loan",{"$f":"'Term Loan 1'!C57+'Term Loan 2'!C60","v":58.87},{"$f":"'Term Loan 1'!D57+'Term Loan 2'!D60","v":53.75},{"$f":"'Term Loan 1'!E57+'Term Loan 2'!E60","v":48.63},{"$f":"'Term Loan 1'!F57+'Term Loan 2'!F60","v":43.51},{"$f":"'Term Loan 1'!G57+'Term Loan 2'!G60","v":38.39},{"$f":"'Term Loan 1'!H57+'Term Loan 2'!H60","v":33.270000000000003},{"$f":"'Term Loan 1'!I57+'Term Loan 2'!I60","v":28.16},{"$f":"'Term Loan 1'!J57+'Term Loan 2'!J60","v":23.04},{"$f":"'Term Loan 1'!K57+'Term Loan 2'!K60","v":17.920000000000002},{"$f":"'Term Loan 1'!L57+'Term Loan 2'!L60","v":12.8},{"$f":"'Term Loan 1'!M57+'Term Loan 2'!M60","v":7.68},{"$f":"'Term Loan 1'!N57+'Term Loan 2'!N60","v":2.56},{"$f":"'Term Loan 1'!O57+'Term Loan 2'!O60","v":0},{"$f":"'Term Loan 1'!P57+'Term Loan 2'!P60","v":0},{"$f":"'Term Loan 1'!Q57+'Term Loan 2'!Q60","v":0},{"$f":"'Term Loan 1'!R57+'Term Loan 2'!R60","v":0},{"$f":"'Term Loan 1'!S57+'Term Loan 2'!S60","v":0},{"$f":"'Term Loan 1'!T57+'Term Loan 2'!T60","v":0},{"$f":"'Term Loan 1'!U57+'Term Loan 2'!U60","v":0},{"$f":"'Term Loan 1'!V57+'Term Loan 2'!V60","v":0},{"$f":"'Term Loan 1'!W57+'Term Loan 2'!W60","v":0},{"$f":"'Term Loan 1'!X57+'Term Loan 2'!X60","v":0},{"$f":"'Term Loan 1'!Y57+'Term Loan 2'!Y60","v":0},{"$f":"'Term Loan 1'!Z57+'Term Loan 2'!Z60","v":0},{"$f":"'Term Loan 1'!AA57+'Term Loan 2'!AA60","v":0},{"$f":"'Term Loan 1'!AB57+'Term Loan 2'!AB60","v":0},{"$f":"'Term Loan 1'!AC57+'Term Loan 2'!AC60","v":0},{"$f":"'Term Loan 1'!AD57+'Term Loan 2'!AD60","v":0},{"$f":"'Term Loan 1'!AE57+'Term Loan 2'!AE60","v":0},{"$f":"'Term Loan 1'!AF57+'Term Loan 2'!AF60","v":0},{"$f":"'Term Loan 1'!AG57+'Term Loan 2'!AG60","v":0},{"$f":"'Term Loan 1'!AH57+'Term Loan 2'!AH60","v":0},{"$f":"'Term Loan 1'!AI57+'Term Loan 2'!AI60","v":0},{"$f":"'Term Loan 1'!AJ57+'Term Loan 2'!AJ60","v":0},{"$f":"'Term Loan 1'!AK57+'Term Loan 2'!AK60","v":0},{"$f":"'Term Loan 1'!AL57+'Term Loan 2'!AL60","v":0},{"$f":"'Term Loan 1'!AM57+'Term Loan 2'!AM60","v":0},{"$f":"'Term Loan 1'!AN57+'Term Loan 2'!AN60","v":0},{"$f":"'Term Loan 1'!AO57+'Term Loan 2'!AO60","v":0},{"$f":"'Term Loan 1'!AP57+'Term Loan 2'!AP60","v":0}]
[null,"Interest on working capital",{"$f":"'W Capital'!C20","v":3.8271744376278125},{"$f":"'W Capital'!D20","v":3.749984220858896},{"$f":"'W Capital'!E20","v":3.6749666664310845},{"$f":"'W Capital'!F20","v":3.6022460506302871},{"$f":"'W Capital'!G20","v":3.5319537583459719},{"$f":"'W Capital'!H20","v":3.4642286896832792},{"$f":"'W Capital'!I20","v":3.399442638708623},{"$f":"'W Capital'!J20","v":3.3373009524075834},{"$f":"'W Capital'!K20","v":3.2781927043904084},{"$f":"'W Capital'!L20","v":3.2222914073269386},{"$f":"'W Capital'!M20","v":3.3563081061736879},{"$f":"'W Capital'!N20","v":3.3073815164316898},{"$f":"'W Capital'!O20","v":2.6532341222013129},{"$f":"'W Capital'!P20","v":2.7272767905556456},{"$f":"'W Capital'!Q20","v":2.805554699539845},{"$f":"'W Capital'!R20","v":2.8883101049179412},{"$f":"'W Capital'!S20","v":2.9757991194836655},{"$f":"'W Capital'!T20","v":3.0682925056825474},{"$f":"'W Capital'!U20","v":3.1660765135720066},{"$f":"'W Capital'!V20","v":3.2694537667127421},{"$f":"'W Capital'!W20","v":3.3787441987331284},{"$f":"'W Capital'!X20","v":3.4942860434650802},{"$f":"'W Capital'!Y20","v":3.6164368817156998},{"$f":"'W Capital'!Z20","v":3.7455747479142545},{"$f":"'W Capital'!AA20","v":3.8820993000593669},{"$f":"'W Capital'!AB20","v":0},{"$f":"'W Capital'!AC20","v":0},{"$f":"'W Capital'!AD20","v":0},{"$f":"'W Capital'!AE20","v":0},{"$f":"'W Capital'!AF20","v":0},{"$f":"'W Capital'!AG20","v":0},{"$f":"'W Capital'!AH20","v":0},{"$f":"'W Capital'!AI20","v":0},{"$f":"'W Capital'!AJ20","v":0},{"$f":"'W Capital'!AK20","v":0},{"$f":"'W Capital'!AL20","v":0},{"$f":"'W Capital'!AM20","v":0},{"$f":"'W Capital'!AN20","v":0},{"$f":"'W Capital'!AO20","v":0},{"$f":"'W Capital'!AP20","v":0}]
[null,"Return on Equity",{"$f":"IF(C27<$C$6+$C$10,IF(C27-$C$6<$C$15,$C$12*$C$13,$C$12*$C$14),0)","v":41.460000000000008},{"$f":"IF(D27<$C$6+$C$10,IF(D27-$C$6<$C$15,$C$12*$C$13,$C$12*$C$14),0)","v":41.460000000000008},41.460000000000008,41.460000000000008,41.460000000000008,41.460000000000008,41.460000000000008,41.460000000000008,41.460000000000008,41.460000000000008,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,49.752000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Fixed Cost",{"$f":"SUM(C30:C35)","v":156.74247443762783},{"$f":"SUM(D30:D35)","v":152.2488442208589},147.7976302984311,143.39125888238067,139.03229496407249,134.72345025237735,130.4778165147888,126.27797465419957,122.13735378192487,118.05934133849637,122.52604613340603,118.58419899882171,87.034050773814798,88.479565594641429,90.007763863219324,91.623375072759885,93.331399243486175,95.137122396777983,97.046132914438104,99.064338833708376,101.19798613156091,103.4536780548506,105.83839555615248,108.3595188985288,111.02485049608907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff based on Fixed Cost (Rs/kWh)",{"$f":"IF(C27<$C$6+$C$10,IF(C28>0,C36/C28,0),0)","v":9.4173560705135699},{"$f":"IF(D27<$C$6+$C$10,IF(D28>0,D36/D28,0),0)","v":9.1473710779175033},8.8799345288651228,8.6151921943271255,8.3532981833737381,8.0944154201139966,7.8393304803405917,7.5869967948930297,7.3382212077580444,7.093207242159119,7.3615745093370606,7.1247415884896492,5.2291546968165585,5.3160037007114536,5.4078204676291355,5.504889153614509,5.6075101684382469,5.7160011053099007,5.8306977237706148,5.9519549888072811,6.0801481694040449,6.2156739999309423,6.3589519079639807,6.5104253123365066,6.6705629954391421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelized Fixed Cost",{"$f":"NPV($C$18,C37:AP37)/$C$19","v":7.7180943790021699}]
[null,"Variable Costs"]
[null,"Fuel Cost",{"$f":"Fuel!D22","v":0},{"$f":"Fuel!E22","v":0},{"$f":"Fuel!F22","v":0},{"$f":"Fuel!G22","v":0},{"$f":"Fuel!H22","v":0},{"$f":"Fuel!I22","v":0},{"$f":"Fuel!J22","v":0},{"$f":"Fuel!K22","v":0},{"$f":"Fuel!L22","v":0},{"$f":"Fuel!M22","v":0},{"$f":"Fuel!N22","v":0},{"$f":"Fuel!O22","v":0},{"$f":"Fuel!P22","v":0},{"$f":"Fuel!Q22","v":0},{"$f":"Fuel!R22","v":0},{"$f":"Fuel!S22","v":0},{"$f":"Fuel!T22","v":0},{"$f":"Fuel!U22","v":0},{"$f":"Fuel!V22","v":0},{"$f":"Fuel!W22","v":0},{"$f":"Fuel!X22","v":0},{"$f":"Fuel!Y22","v":0},{"$f":"Fuel!Z22","v":0},{"$f":"Fuel!AA22","v":0},{"$f":"Fuel!AB22","v":0},{"$f":"Fuel!AC22","v":0},{"$f":"Fuel!AD22","v":0},{"$f":"Fuel!AE22","v":0},{"$f":"Fuel!AF22","v":0},{"$f":"Fuel!AG22","v":0},{"$f":"Fuel!AH22","v":0},{"$f":"Fuel!AI22","v":0},{"$f":"Fuel!AJ22","v":0},{"$f":"Fuel!AK22","v":0},{"$f":"Fuel!AL22","v":0},{"$f":"Fuel!AM22","v":0},{"$f":"Fuel!AN22","v":0},{"$f":"Fuel!AO22","v":0},{"$f":"Fuel!AP22","v":0},{"$f":"Fuel!AQ22","v":0}]
[null,"Tariff based on Variable Cost (Rs/kWh)",{"$f":"IF(C27<$C$6+$C$10,IF(C28>0,C40/C28,0),0)","v":0},{"$f":"IF(D27<$C$6+$C$10,IF(D28>0,D40/D28,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Cost",{"$f":"SUM(C30:C35,C40)","v":156.74247443762783},152.2488442208589,147.7976302984311,143.39125888238067,139.03229496407249,134.72345025237735,130.4778165147888,126.27797465419957,122.13735378192487,118.05934133849637,122.52604613340603,118.58419899882171,87.034050773814798,88.479565594641429,90.007763863219324,91.623375072759885,93.331399243486175,95.137122396777983,97.046132914438104,99.064338833708376,101.19798613156091,103.4536780548506,105.83839555615248,108.3595188985288,111.02485049608907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tariff based on Generation Cost (Rs/kWh)",{"$f":"IF(C27<$C$6+$C$10,IF(C28>0,C42/C28,0),0)","v":9.4173560705135699},9.1473710779175033,8.8799345288651228,8.6151921943271255,8.3532981833737381,8.0944154201139966,7.8393304803405917,7.5869967948930297,7.3382212077580444,7.093207242159119,7.3615745093370606,7.1247415884896492,5.2291546968165585,5.3160037007114536,5.4078204676291355,5.504889153614509,5.6075101684382469,5.7160011053099007,5.8306977237706148,5.9519549888072811,6.0801481694040449,6.2156739999309423,6.3589519079639807,6.5104253123365066,6.6705629954391421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelized Tariff (Fixed+Variable)",{"$f":"NPV($C$18,C43:AP43)/$C$19","v":7.7180943790021699}]
[null,{"$f":"IF(C41=0,\"Levelized Tariff\",\"Levelized Tariff 1st Year\")","v":"Levelized Tariff"},{"$f":"C38+C41","v":7.7180943790021699}]
[null,"Levelized Tariff with AD",{"$f":"C45-Depreciation!$C$43","v":6.9680733378354143}]
[]
[null,"Costs in Rs/kWh","Levelized",{"$f":"C6","v":2014},{"$f":"D48+1","v":2015},{"$f":"E48+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,{"$f":"B30","v":"O&M "},{"$f":"NPV($C$18,D49:AQ49)/$C$19","v":1.1790589006273291},{"$f":"C30/$C$28","v":0.7390050468637348},0.78127613554434039,0.82596513049747655,0.8732103359619322,0.92315796717895471,0.97596260290159087,1.0317876637875618,1.0908059181562102,1.1532000166747454,1.2191630576285408,1.2888991845248934,1.362624217879717,1.4405663231424366,1.522966716826184,1.6100804130286417,1.7021770126538798,1.7995415377776816,1.9024753137385648,2.0112969016844104,2.1263430844607587,2.2479699088919136,2.3765537876805309,2.5124926643358569,2.6562072447358678,2.8081422991347593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation (SLM)",2.0008355816759749,{"$f":"C31/$C$28","v":2.4204097572698871},2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,2.4204097572698871,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0.63999223559425444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Battery Replacement Cost ",0,{"$f":"C32/$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on term loan",1.687659618425478,{"$f":"C33/$C$28","v":3.537010334054314},3.2293919730833935,2.9217736121124736,2.6141552511415527,2.3065368901706322,1.998918529199712,1.6919009853400626,1.3842826243691422,1.0766642633982217,0.7690459024273012,0.46142754145638071,0.15380918048546025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest on working capital",0.20611309047736945,{"$f":"C34/$C$28","v":0.22994318899470156},0.22530546868895077,0.22079828565435503,0.2164291066228243,0.21220582542333408,0.20813678741187694,0.20424433061214992,0.20051075176685795,0.19695942708425912,0.19360078150245968,0.20165273408878204,0.19871314085746755,0.15941084608275133,0.16385945629389845,0.16856252700912314,0.17353461336925868,0.17879110306919405,0.18434826397996562,0.19022329449483338,0.19643437675515155,0.20300073292075996,0.20994268465904112,0.217281716036752,0.2250405400092679,0.23324316871301173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Return on Equity",2.6444271877960173,{"$f":"C35/$C$28","v":2.4909877433309306},2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.4909877433309306,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,2.9891852919971167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel Cost",0,{"$f":"C40/$C$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelized Tariff",{"$f":"SUM(C49:C55)","v":7.718094379002169},{"$f":"$C$45","v":7.7180943790021699},{"$f":"IF(D27<$C$6+$C$10,$C$45,0)","v":7.7180943790021699},7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,7.7180943790021699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Levelized Tariff with AD",null,{"$f":"C46","v":6.9680733378354143},{"$f":"IF(D27<$C$6+$C$10,$C$46,0)","v":6.9680733378354143},6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,6.9680733378354143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Year",{"$f":"C6","v":2014},{"$f":"C59+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Reference Feed-in Tariff (FIT)",{"$f":"'REC-FIT'!C21","v":11.16},{"$f":"'REC-FIT'!D21","v":11.16},{"$f":"'REC-FIT'!E21","v":11.16},{"$f":"'REC-FIT'!F21","v":11.16},{"$f":"'REC-FIT'!G21","v":11.16},{"$f":"'REC-FIT'!H21","v":11.16},{"$f":"'REC-FIT'!I21","v":11.16},{"$f":"'REC-FIT'!J21","v":11.16},{"$f":"'REC-FIT'!K21","v":11.16},{"$f":"'REC-FIT'!L21","v":11.16},{"$f":"'REC-FIT'!M21","v":11.16},{"$f":"'REC-FIT'!N21","v":11.16},{"$f":"'REC-FIT'!O21","v":11.16},{"$f":"'REC-FIT'!P21","v":11.16},{"$f":"'REC-FIT'!Q21","v":11.16},{"$f":"'REC-FIT'!R21","v":11.16},{"$f":"'REC-FIT'!S21","v":11.16},{"$f":"'REC-FIT'!T21","v":11.16},{"$f":"'REC-FIT'!U21","v":11.16},{"$f":"'REC-FIT'!V21","v":11.16},{"$f":"'REC-FIT'!W21","v":11.16},{"$f":"'REC-FIT'!X21","v":11.16},{"$f":"'REC-FIT'!Y21","v":11.16},{"$f":"'REC-FIT'!Z21","v":11.16},{"$f":"'REC-FIT'!AA21","v":11.16},{"$f":"'REC-FIT'!AB21","v":0},{"$f":"'REC-FIT'!AC21","v":0},{"$f":"'REC-FIT'!AD21","v":0},{"$f":"'REC-FIT'!AE21","v":0},{"$f":"'REC-FIT'!AF21","v":0},{"$f":"'REC-FIT'!AG21","v":0},{"$f":"'REC-FIT'!AH21","v":0},{"$f":"'REC-FIT'!AI21","v":0},{"$f":"'REC-FIT'!AJ21","v":0},{"$f":"'REC-FIT'!AK21","v":0},{"$f":"'REC-FIT'!AL21","v":0},{"$f":"'REC-FIT'!AM21","v":0},{"$f":"'REC-FIT'!AN21","v":0},{"$f":"'REC-FIT'!AO21","v":0},{"$f":"'REC-FIT'!AP21","v":0}]
[null,"Levelized FIT",{"$f":"NPV($C$18,C60:AP60)/$C$19","v":11.159999999999989}]
[null,"APPC+REC Mean",{"$f":"'REC-FIT'!C23","v":9.475200000000001},{"$f":"'REC-FIT'!D23","v":9.6158080000000012},{"$f":"'REC-FIT'!E23","v":9.7620403200000005},{"$f":"'REC-FIT'!F23","v":9.9141219328000005},{"$f":"'REC-FIT'!G23","v":8.4122868101120005},{"$f":"'REC-FIT'!H23","v":8.5356554144153609},{"$f":"'REC-FIT'!I23","v":8.6627250768478206},{"$f":"'REC-FIT'!J23","v":8.793606829153255},{"$f":"'REC-FIT'!K23","v":8.9284150340278536},{"$f":"'REC-FIT'!L23","v":8.7672674850486878},{"$f":"'REC-FIT'!M23","v":8.9102855096001505},{"$f":"'REC-FIT'!N23","v":9.0575940748881543},{"$f":"'REC-FIT'!O23","v":9.2093218971347994},{"$f":"'REC-FIT'!P23","v":9.3656015540488422},{"$f":"'REC-FIT'!Q23","v":7.426569600670307},{"$f":"'REC-FIT'!R23","v":7.592366688690416},{"$f":"'REC-FIT'!S23","v":7.7631376893511286},{"$f":"'REC-FIT'!T23","v":7.939031820031663},{"$f":"'REC-FIT'!U23","v":8.1202027746326113},{"$f":"'REC-FIT'!V23","v":8.3068088578715891},{"$f":"'REC-FIT'!W23","v":8.4990131236077371},{"$f":"'REC-FIT'!X23","v":8.6969835173159709},{"$f":"'REC-FIT'!Y23","v":8.900893022835449},{"$f":"'REC-FIT'!Z23","v":9.1109198135205123},{"$f":"'REC-FIT'!AA23","v":9.3272474079261283},{"$f":"'REC-FIT'!AB23","v":0},{"$f":"'REC-FIT'!AC23","v":0},{"$f":"'REC-FIT'!AD23","v":0},{"$f":"'REC-FIT'!AE23","v":0},{"$f":"'REC-FIT'!AF23","v":0},{"$f":"'REC-FIT'!AG23","v":0},{"$f":"'REC-FIT'!AH23","v":0},{"$f":"'REC-FIT'!AI23","v":0},{"$f":"'REC-FIT'!AJ23","v":0},{"$f":"'REC-FIT'!AK23","v":0},{"$f":"'REC-FIT'!AL23","v":0},{"$f":"'REC-FIT'!AM23","v":0},{"$f":"'REC-FIT'!AN23","v":0},{"$f":"'REC-FIT'!AO23","v":0},{"$f":"'REC-FIT'!AP23","v":0}]
[null,"Levelized APPC+REC",{"$f":"NPV($C$18,C62:AP62)/$C$19","v":8.9952315904922973}]
[]
[null,"Land Lease and Royalty (Lakhs/yr)",{"$f":"C28*$C$45*$C$25","v":6.4229981422056062},6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,6.4229981422056062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of Lease and Royalty (lakhs/MW)",{"$f":"NPV($C$18,C65:AP65)","v":55.430463559398419}]

{"sheet":"Carbon","index":21,"n_rows":23,"n_cols":42,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,6,0,8]]}
[null,null,null,null,null,null,"Carbon Credits"]
[]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Emission factor ",{"$f":"'Inputs&Summary'!D101","v":0.9},"Ton CO2 / MWh"]
[null,"Discount Rate",{"$f":"'Inputs&Summary'!D89","v":0.10668289},"%"]
[null,"Cumulative Generation in 10 yrs",{"$f":"SUM(Tariff!C28:L28)/10000","v":1.6644000000000003E-2},"Million MWh"]
[null,"CO2 Saved",{"$f":"C8*C6","v":1.4979600000000003E-2},"Million Tonnes"]
[null,"Total number of CERs Generated",{"$f":"C9","v":1.4979600000000003E-2},"Million CERs"]
[null,"Assumed Price of one CER",{"$f":"'Inputs&Summary'!D102","v":0},"Dollars/ton"]
[null,"Total Income from sale of CERs",{"$f":"C11*C10","v":0},"Million Dollars"]
[null,"Exchange Rate",{"$f":"'Inputs&Summary'!D103","v":50},"Rs/dollar"]
[null,"Total Income from sale of CERs",{"$f":"SUM(C21:L21)","v":0},"Rs Lakhs"]
[null,"NPV of Carbon Credits Benefit to developer",{"$f":"NPV(C7,C22:L22)","v":0},"Rs Lakhs"]
[null,"NPV of Carbon Credits Benefit as a fraction of Project Cost",{"$f":"C15/('Inputs&Summary'!D41*'Inputs&Summary'!D34)","v":0},"%"]
[]
[null,"Year",{"$f":"'Inputs&Summary'!D14","v":2014},{"$f":"C18+1","v":2015},{"$f":"D18+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Annual Net Generation (MWh)",{"$f":"Tariff!C28*100","v":1664.3999999999999},{"$f":"Tariff!D28*100","v":1664.3999999999999},{"$f":"Tariff!E28*100","v":1664.3999999999999},{"$f":"Tariff!F28*100","v":1664.3999999999999},{"$f":"Tariff!G28*100","v":1664.3999999999999},{"$f":"Tariff!H28*100","v":1664.3999999999999},{"$f":"Tariff!I28*100","v":1664.3999999999999},{"$f":"Tariff!J28*100","v":1664.3999999999999},{"$f":"Tariff!K28*100","v":1664.3999999999999},{"$f":"Tariff!L28*100","v":1664.3999999999999},{"$f":"Tariff!M28*100","v":1664.3999999999999},{"$f":"Tariff!N28*100","v":1664.3999999999999},{"$f":"Tariff!O28*100","v":1664.3999999999999},{"$f":"Tariff!P28*100","v":1664.3999999999999},{"$f":"Tariff!Q28*100","v":1664.3999999999999},{"$f":"Tariff!R28*100","v":1664.3999999999999},{"$f":"Tariff!S28*100","v":1664.3999999999999},{"$f":"Tariff!T28*100","v":1664.3999999999999},{"$f":"Tariff!U28*100","v":1664.3999999999999},{"$f":"Tariff!V28*100","v":1664.3999999999999},{"$f":"Tariff!W28*100","v":1664.3999999999999},{"$f":"Tariff!X28*100","v":1664.3999999999999},{"$f":"Tariff!Y28*100","v":1664.3999999999999},{"$f":"Tariff!Z28*100","v":1664.3999999999999},{"$f":"Tariff!AA28*100","v":1664.3999999999999},{"$f":"Tariff!AB28*100","v":0},{"$f":"Tariff!AC28*100","v":0},{"$f":"Tariff!AD28*100","v":0},{"$f":"Tariff!AE28*100","v":0},{"$f":"Tariff!AF28*100","v":0},{"$f":"Tariff!AG28*100","v":0},{"$f":"Tariff!AH28*100","v":0},{"$f":"Tariff!AI28*100","v":0},{"$f":"Tariff!AJ28*100","v":0},{"$f":"Tariff!AK28*100","v":0},{"$f":"Tariff!AL28*100","v":0},{"$f":"Tariff!AM28*100","v":0},{"$f":"Tariff!AN28*100","v":0},{"$f":"Tariff!AO28*100","v":0},{"$f":"Tariff!AP28*100","v":0}]
[null,"Emissions Saved per Year (tons)",{"$f":"C19*$C$6","v":1497.9599999999998},{"$f":"D19*$C$6","v":1497.9599999999998},1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,1497.9599999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income from sale of CERs (Rs Lakhs)",{"$f":"C20*$C$11*$C$13/10^5","v":0},{"$f":"D20*$C$11*$C$13/10^5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Annual Income of developer from CERS (Lakhs)",{"$f":"1*C21","v":0},{"$f":"0.9*D21","v":0},{"$f":"0.8*E21","v":0},{"$f":"0.7*F21","v":0},{"$f":"0.6*G21","v":0},{"$f":"0.5*H21","v":0},{"$f":"0.5*I21","v":0},{"$f":"0.5*J21","v":0},{"$f":"0.5*K21","v":0},{"$f":"0.5*L21","v":0},{"$f":"0.5*M21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of carbon income",{"$f":"NPV(C7,C22:AP22)","v":0}]

{"sheet":"Profit Loss","index":22,"n_rows":95,"n_cols":42,"rows_kept":95,"cut":false,"hidden":false,"merged":[[1,7,1,12]]}
[]
[null,null,null,null,null,null,null,"Profit Loss Statement"]
[null,"Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,{"$f":"'Inputs&Summary'!C49","v":"Equity"},{"$f":"'Inputs&Summary'!D49","v":207.3},{"$f":"'Inputs&Summary'!F49","v":"Rs lacs"}]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C76","v":"Corporate Tax Rate"},{"$f":"'Inputs&Summary'!D76","v":0.33989999999999998},{"$f":"'Inputs&Summary'!F76","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C77","v":"MAT"},{"$f":"'Inputs&Summary'!D77","v":0.20008000000000001},{"$f":"'Inputs&Summary'!F77","v":"%"}]
[null,{"$f":"'Inputs&Summary'!C79","v":"Tax Holiday Start Year"},{"$f":"'Inputs&Summary'!D79","v":6},{"$f":"'Inputs&Summary'!F79","v":"year"}]
[null,{"$f":"'Inputs&Summary'!C78","v":"Tax Holiday Duration"},{"$f":"'Inputs&Summary'!D78","v":10},{"$f":"'Inputs&Summary'!F78","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C82","v":"MAT Setoff Start Year"},{"$f":"'Inputs&Summary'!D82","v":16},{"$f":"'Inputs&Summary'!F82","v":"year"}]
[null,{"$f":"'Inputs&Summary'!C80","v":"MAT set off allowed u/s 115JAA (3A)"},{"$f":"'Inputs&Summary'!D80","v":10},{"$f":"'Inputs&Summary'!F80","v":"years"}]
[null,{"$f":"'Inputs&Summary'!C81","v":"MAT Setoff Duration"},{"$f":"'Inputs&Summary'!D81","v":5},{"$f":"'Inputs&Summary'!F81","v":"years"}]
[]
[]
[null,"Income"]
[null,"Year",{"$f":"C6","v":2014},{"$f":"C19+1","v":2015},{"$f":"D19+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Net Energy sold (lakh kWhs)",{"$f":"Tariff!C28","v":16.643999999999998},{"$f":"Tariff!D28","v":16.643999999999998},{"$f":"Tariff!E28","v":16.643999999999998},{"$f":"Tariff!F28","v":16.643999999999998},{"$f":"Tariff!G28","v":16.643999999999998},{"$f":"Tariff!H28","v":16.643999999999998},{"$f":"Tariff!I28","v":16.643999999999998},{"$f":"Tariff!J28","v":16.643999999999998},{"$f":"Tariff!K28","v":16.643999999999998},{"$f":"Tariff!L28","v":16.643999999999998},{"$f":"Tariff!M28","v":16.643999999999998},{"$f":"Tariff!N28","v":16.643999999999998},{"$f":"Tariff!O28","v":16.643999999999998},{"$f":"Tariff!P28","v":16.643999999999998},{"$f":"Tariff!Q28","v":16.643999999999998},{"$f":"Tariff!R28","v":16.643999999999998},{"$f":"Tariff!S28","v":16.643999999999998},{"$f":"Tariff!T28","v":16.643999999999998},{"$f":"Tariff!U28","v":16.643999999999998},{"$f":"Tariff!V28","v":16.643999999999998},{"$f":"Tariff!W28","v":16.643999999999998},{"$f":"Tariff!X28","v":16.643999999999998},{"$f":"Tariff!Y28","v":16.643999999999998},{"$f":"Tariff!Z28","v":16.643999999999998},{"$f":"Tariff!AA28","v":16.643999999999998},{"$f":"Tariff!AB28","v":0},{"$f":"Tariff!AC28","v":0},{"$f":"Tariff!AD28","v":0},{"$f":"Tariff!AE28","v":0},{"$f":"Tariff!AF28","v":0},{"$f":"Tariff!AG28","v":0},{"$f":"Tariff!AH28","v":0},{"$f":"Tariff!AI28","v":0},{"$f":"Tariff!AJ28","v":0},{"$f":"Tariff!AK28","v":0},{"$f":"Tariff!AL28","v":0},{"$f":"Tariff!AM28","v":0},{"$f":"Tariff!AN28","v":0},{"$f":"Tariff!AO28","v":0},{"$f":"Tariff!AP28","v":0}]
[null,"Income from Carbon Market",{"$f":"Carbon!C22","v":0},{"$f":"Carbon!D22","v":0},{"$f":"Carbon!E22","v":0},{"$f":"Carbon!F22","v":0},{"$f":"Carbon!G22","v":0},{"$f":"Carbon!H22","v":0},{"$f":"Carbon!I22","v":0},{"$f":"Carbon!J22","v":0},{"$f":"Carbon!K22","v":0},{"$f":"Carbon!L22","v":0},{"$f":"Carbon!M22","v":0},{"$f":"Carbon!N22","v":0},{"$f":"Carbon!O22","v":0},{"$f":"Carbon!P22","v":0},{"$f":"Carbon!Q22","v":0},{"$f":"Carbon!R22","v":0},{"$f":"Carbon!S22","v":0},{"$f":"Carbon!T22","v":0},{"$f":"Carbon!U22","v":0},{"$f":"Carbon!V22","v":0},{"$f":"Carbon!W22","v":0},{"$f":"Carbon!X22","v":0},{"$f":"Carbon!Y22","v":0},{"$f":"Carbon!Z22","v":0},{"$f":"Carbon!AA22","v":0},{"$f":"Carbon!AB22","v":0},{"$f":"Carbon!AC22","v":0},{"$f":"Carbon!AD22","v":0},{"$f":"Carbon!AE22","v":0},{"$f":"Carbon!AF22","v":0},{"$f":"Carbon!AG22","v":0},{"$f":"Carbon!AH22","v":0},{"$f":"Carbon!AI22","v":0},{"$f":"Carbon!AJ22","v":0},{"$f":"Carbon!AK22","v":0},{"$f":"Carbon!AL22","v":0},{"$f":"Carbon!AM22","v":0},{"$f":"Carbon!AN22","v":0},{"$f":"Carbon!AO22","v":0},{"$f":"Carbon!AP22","v":0}]
[null,"CERC Tariff"]
[null,"Tariff based on Generation Cost (Rs/kWh)",{"$f":"Tariff!D$56","v":7.7180943790021699},{"$f":"Tariff!E$56","v":7.7180943790021699},{"$f":"Tariff!F$56","v":7.7180943790021699},{"$f":"Tariff!G$56","v":7.7180943790021699},{"$f":"Tariff!H$56","v":7.7180943790021699},{"$f":"Tariff!I$56","v":7.7180943790021699},{"$f":"Tariff!J$56","v":7.7180943790021699},{"$f":"Tariff!K$56","v":7.7180943790021699},{"$f":"Tariff!L$56","v":7.7180943790021699},{"$f":"Tariff!M$56","v":7.7180943790021699},{"$f":"Tariff!N$56","v":7.7180943790021699},{"$f":"Tariff!O$56","v":7.7180943790021699},{"$f":"Tariff!P$56","v":7.7180943790021699},{"$f":"Tariff!Q$56","v":7.7180943790021699},{"$f":"Tariff!R$56","v":7.7180943790021699},{"$f":"Tariff!S$56","v":7.7180943790021699},{"$f":"Tariff!T$56","v":7.7180943790021699},{"$f":"Tariff!U$56","v":7.7180943790021699},{"$f":"Tariff!V$56","v":7.7180943790021699},{"$f":"Tariff!W$56","v":7.7180943790021699},{"$f":"Tariff!X$56","v":7.7180943790021699},{"$f":"Tariff!Y$56","v":7.7180943790021699},{"$f":"Tariff!Z$56","v":7.7180943790021699},{"$f":"Tariff!AA$56","v":7.7180943790021699},{"$f":"Tariff!AB$56","v":7.7180943790021699},{"$f":"Tariff!AC$56","v":0},{"$f":"Tariff!AD$56","v":0},{"$f":"Tariff!AE$56","v":0},{"$f":"Tariff!AF$56","v":0},{"$f":"Tariff!AG$56","v":0},{"$f":"Tariff!AH$56","v":0},{"$f":"Tariff!AI$56","v":0},{"$f":"Tariff!AJ$56","v":0},{"$f":"Tariff!AK$56","v":0},{"$f":"Tariff!AL$56","v":0},{"$f":"Tariff!AM$56","v":0},{"$f":"Tariff!AN$56","v":0},{"$f":"Tariff!AO$56","v":0},{"$f":"Tariff!AP$56","v":0},{"$f":"Tariff!AQ$56","v":0}]
[null,"Income From Sale of Electricity (Lakhs)",{"$f":"C23*C20","v":128.45996284411211},128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income based on Generation Cost",{"$f":"C24+C21","v":128.45996284411211},{"$f":"D24+D21","v":128.45996284411211},128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,128.45996284411211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff with AD"]
[null,"Tariff based on Generation Cost (Rs/kWh)",{"$f":"Tariff!D$57","v":6.9680733378354143},{"$f":"Tariff!E$57","v":6.9680733378354143},{"$f":"Tariff!F$57","v":6.9680733378354143},{"$f":"Tariff!G$57","v":6.9680733378354143},{"$f":"Tariff!H$57","v":6.9680733378354143},{"$f":"Tariff!I$57","v":6.9680733378354143},{"$f":"Tariff!J$57","v":6.9680733378354143},{"$f":"Tariff!K$57","v":6.9680733378354143},{"$f":"Tariff!L$57","v":6.9680733378354143},{"$f":"Tariff!M$57","v":6.9680733378354143},{"$f":"Tariff!N$57","v":6.9680733378354143},{"$f":"Tariff!O$57","v":6.9680733378354143},{"$f":"Tariff!P$57","v":6.9680733378354143},{"$f":"Tariff!Q$57","v":6.9680733378354143},{"$f":"Tariff!R$57","v":6.9680733378354143},{"$f":"Tariff!S$57","v":6.9680733378354143},{"$f":"Tariff!T$57","v":6.9680733378354143},{"$f":"Tariff!U$57","v":6.9680733378354143},{"$f":"Tariff!V$57","v":6.9680733378354143},{"$f":"Tariff!W$57","v":6.9680733378354143},{"$f":"Tariff!X$57","v":6.9680733378354143},{"$f":"Tariff!Y$57","v":6.9680733378354143},{"$f":"Tariff!Z$57","v":6.9680733378354143},{"$f":"Tariff!AA$57","v":6.9680733378354143},{"$f":"Tariff!AB$57","v":6.9680733378354143},{"$f":"Tariff!AC$57","v":0},{"$f":"Tariff!AD$57","v":0},{"$f":"Tariff!AE$57","v":0},{"$f":"Tariff!AF$57","v":0},{"$f":"Tariff!AG$57","v":0},{"$f":"Tariff!AH$57","v":0},{"$f":"Tariff!AI$57","v":0},{"$f":"Tariff!AJ$57","v":0},{"$f":"Tariff!AK$57","v":0},{"$f":"Tariff!AL$57","v":0},{"$f":"Tariff!AM$57","v":0},{"$f":"Tariff!AN$57","v":0},{"$f":"Tariff!AO$57","v":0},{"$f":"Tariff!AP$57","v":0},{"$f":"Tariff!AQ$57","v":0}]
[null,"Income From Sale of Electricity (Lakhs)",{"$f":"C27*C20","v":115.97661263493262},{"$f":"D27*D20","v":115.97661263493262},115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income based on Generation Cost",{"$f":"C28+C21","v":115.97661263493262},{"$f":"D28+D21","v":115.97661263493262},115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,115.97661263493262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Provided FIT"]
[null,"Given Feed-in Tariff (Rs/kWh)",{"$f":"Tariff!C60","v":11.16},{"$f":"Tariff!D60","v":11.16},{"$f":"Tariff!E60","v":11.16},{"$f":"Tariff!F60","v":11.16},{"$f":"Tariff!G60","v":11.16},{"$f":"Tariff!H60","v":11.16},{"$f":"Tariff!I60","v":11.16},{"$f":"Tariff!J60","v":11.16},{"$f":"Tariff!K60","v":11.16},{"$f":"Tariff!L60","v":11.16},{"$f":"Tariff!M60","v":11.16},{"$f":"Tariff!N60","v":11.16},{"$f":"Tariff!O60","v":11.16},{"$f":"Tariff!P60","v":11.16},{"$f":"Tariff!Q60","v":11.16},{"$f":"Tariff!R60","v":11.16},{"$f":"Tariff!S60","v":11.16},{"$f":"Tariff!T60","v":11.16},{"$f":"Tariff!U60","v":11.16},{"$f":"Tariff!V60","v":11.16},{"$f":"Tariff!W60","v":11.16},{"$f":"Tariff!X60","v":11.16},{"$f":"Tariff!Y60","v":11.16},{"$f":"Tariff!Z60","v":11.16},{"$f":"Tariff!AA60","v":11.16},{"$f":"Tariff!AB60","v":0},{"$f":"Tariff!AC60","v":0},{"$f":"Tariff!AD60","v":0},{"$f":"Tariff!AE60","v":0},{"$f":"Tariff!AF60","v":0},{"$f":"Tariff!AG60","v":0},{"$f":"Tariff!AH60","v":0},{"$f":"Tariff!AI60","v":0},{"$f":"Tariff!AJ60","v":0},{"$f":"Tariff!AK60","v":0},{"$f":"Tariff!AL60","v":0},{"$f":"Tariff!AM60","v":0},{"$f":"Tariff!AN60","v":0},{"$f":"Tariff!AO60","v":0},{"$f":"Tariff!AP60","v":0}]
[null,"Income From Sale of Electricity (Lakhs)",{"$f":"C31*C20","v":185.74703999999997},{"$f":"D31*D20","v":185.74703999999997},185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income based on FIT",{"$f":"C32+C21","v":185.74703999999997},{"$f":"D32+D21","v":185.74703999999997},185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,185.74703999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"REC"]
[null,"APPC+Mean",{"$f":"'REC-FIT'!C23","v":9.475200000000001},{"$f":"'REC-FIT'!D23","v":9.6158080000000012},{"$f":"'REC-FIT'!E23","v":9.7620403200000005},{"$f":"'REC-FIT'!F23","v":9.9141219328000005},{"$f":"'REC-FIT'!G23","v":8.4122868101120005},{"$f":"'REC-FIT'!H23","v":8.5356554144153609},{"$f":"'REC-FIT'!I23","v":8.6627250768478206},{"$f":"'REC-FIT'!J23","v":8.793606829153255},{"$f":"'REC-FIT'!K23","v":8.9284150340278536},{"$f":"'REC-FIT'!L23","v":8.7672674850486878},{"$f":"'REC-FIT'!M23","v":8.9102855096001505},{"$f":"'REC-FIT'!N23","v":9.0575940748881543},{"$f":"'REC-FIT'!O23","v":9.2093218971347994},{"$f":"'REC-FIT'!P23","v":9.3656015540488422},{"$f":"'REC-FIT'!Q23","v":7.426569600670307},{"$f":"'REC-FIT'!R23","v":7.592366688690416},{"$f":"'REC-FIT'!S23","v":7.7631376893511286},{"$f":"'REC-FIT'!T23","v":7.939031820031663},{"$f":"'REC-FIT'!U23","v":8.1202027746326113},{"$f":"'REC-FIT'!V23","v":8.3068088578715891},{"$f":"'REC-FIT'!W23","v":8.4990131236077371},{"$f":"'REC-FIT'!X23","v":8.6969835173159709},{"$f":"'REC-FIT'!Y23","v":8.900893022835449},{"$f":"'REC-FIT'!Z23","v":9.1109198135205123},{"$f":"'REC-FIT'!AA23","v":9.3272474079261283},{"$f":"'REC-FIT'!AB23","v":0},{"$f":"'REC-FIT'!AC23","v":0},{"$f":"'REC-FIT'!AD23","v":0},{"$f":"'REC-FIT'!AE23","v":0},{"$f":"'REC-FIT'!AF23","v":0},{"$f":"'REC-FIT'!AG23","v":0},{"$f":"'REC-FIT'!AH23","v":0},{"$f":"'REC-FIT'!AI23","v":0},{"$f":"'REC-FIT'!AJ23","v":0},{"$f":"'REC-FIT'!AK23","v":0},{"$f":"'REC-FIT'!AL23","v":0},{"$f":"'REC-FIT'!AM23","v":0},{"$f":"'REC-FIT'!AN23","v":0},{"$f":"'REC-FIT'!AO23","v":0},{"$f":"'REC-FIT'!AP23","v":0}]
[null,"Income From Sale of Electricity (Lakhs)",{"$f":"C35*C20","v":157.70522879999999},{"$f":"D35*D20","v":160.04550835200001},162.47939908607998,165.0106454495232,140.01410166750412,142.06744871752926,144.1823961790551,146.36079206442676,148.60453982635957,145.92240002115034,148.30279202178488,150.75459578243843,153.27995365591158,155.88107226558893,123.60782443355657,126.36735116656327,129.20966370156017,132.13724561260699,135.15265498098518,138.25852663041471,141.45757442932717,144.752593662207,148.14646347207321,151.64214937623538,155.24270585752245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Income based on RECs",{"$f":"C36+C21","v":157.70522879999999},{"$f":"D36+D21","v":160.04550835200001},162.47939908607998,165.0106454495232,140.01410166750412,142.06744871752926,144.1823961790551,146.36079206442676,148.60453982635957,145.92240002115034,148.30279202178488,150.75459578243843,153.27995365591158,155.88107226558893,123.60782443355657,126.36735116656327,129.20966370156017,132.13724561260699,135.15265498098518,138.25852663041471,141.45757442932717,144.752593662207,148.14646347207321,151.64214937623538,155.24270585752245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Expenditure"]
[null,"Year",{"$f":"C6","v":2014},{"$f":"C40+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Fuel Cost",{"$f":"Fuel!D22","v":0},{"$f":"Fuel!E22","v":0},{"$f":"Fuel!F22","v":0},{"$f":"Fuel!G22","v":0},{"$f":"Fuel!H22","v":0},{"$f":"Fuel!I22","v":0},{"$f":"Fuel!J22","v":0},{"$f":"Fuel!K22","v":0},{"$f":"Fuel!L22","v":0},{"$f":"Fuel!M22","v":0},{"$f":"Fuel!N22","v":0},{"$f":"Fuel!O22","v":0},{"$f":"Fuel!P22","v":0},{"$f":"Fuel!Q22","v":0},{"$f":"Fuel!R22","v":0},{"$f":"Fuel!S22","v":0},{"$f":"Fuel!T22","v":0},{"$f":"Fuel!U22","v":0},{"$f":"Fuel!V22","v":0},{"$f":"Fuel!W22","v":0},{"$f":"Fuel!X22","v":0},{"$f":"Fuel!Y22","v":0},{"$f":"Fuel!Z22","v":0},{"$f":"Fuel!AA22","v":0},{"$f":"Fuel!AB22","v":0},{"$f":"Fuel!AC22","v":0},{"$f":"Fuel!AD22","v":0},{"$f":"Fuel!AE22","v":0},{"$f":"Fuel!AF22","v":0},{"$f":"Fuel!AG22","v":0},{"$f":"Fuel!AH22","v":0},{"$f":"Fuel!AI22","v":0},{"$f":"Fuel!AJ22","v":0},{"$f":"Fuel!AK22","v":0},{"$f":"Fuel!AL22","v":0},{"$f":"Fuel!AM22","v":0},{"$f":"Fuel!AN22","v":0},{"$f":"Fuel!AO22","v":0},{"$f":"Fuel!AP22","v":0},{"$f":"Fuel!AQ22","v":0}]
[null,"O&M + Insurance",{"$f":"Tariff!C30","v":12.3},{"$f":"Tariff!D30","v":13.00356},{"$f":"Tariff!E30","v":13.747363631999999},{"$f":"Tariff!F30","v":14.533712831750398},{"$f":"Tariff!G30","v":15.36504120572652},{"$f":"Tariff!H30","v":16.243921562694076},{"$f":"Tariff!I30","v":17.173073876080178},{"$f":"Tariff!J30","v":18.155373701791962},{"$f":"Tariff!K30","v":19.193861077534461},{"$f":"Tariff!L30","v":20.291749931169431},{"$f":"Tariff!M30","v":21.452438027232322},{"$f":"Tariff!N30","v":22.679517482390008},{"$f":"Tariff!O30","v":23.976785882382714},{"$f":"Tariff!P30","v":25.348258034855004},{"$f":"Tariff!Q30","v":26.798178394448708},{"$f":"Tariff!R30","v":28.331034198611171},{"$f":"Tariff!S30","v":29.951569354771728},{"$f":"Tariff!T30","v":31.664799121864668},{"$f":"Tariff!U30","v":33.476025631635324},{"$f":"Tariff!V30","v":35.390854297764861},{"$f":"Tariff!W30","v":37.415211163597007},{"$f":"Tariff!X30","v":39.555361242154753},{"$f":"Tariff!Y30","v":41.817927905205998},{"$f":"Tariff!Z30","v":44.209913381383778},{"$f":"Tariff!AA30","v":46.738720426798928},{"$f":"Tariff!AB30","v":0},{"$f":"Tariff!AC30","v":0},{"$f":"Tariff!AD30","v":0},{"$f":"Tariff!AE30","v":0},{"$f":"Tariff!AF30","v":0},{"$f":"Tariff!AG30","v":0},{"$f":"Tariff!AH30","v":0},{"$f":"Tariff!AI30","v":0},{"$f":"Tariff!AJ30","v":0},{"$f":"Tariff!AK30","v":0},{"$f":"Tariff!AL30","v":0},{"$f":"Tariff!AM30","v":0},{"$f":"Tariff!AN30","v":0},{"$f":"Tariff!AO30","v":0},{"$f":"Tariff!AP30","v":0}]
[null,"Book Depreciation ",{"$f":"Depreciation!C30","v":18.2424},{"$f":"Depreciation!D30","v":36.4848},{"$f":"Depreciation!E30","v":36.4848},{"$f":"Depreciation!F30","v":36.4848},{"$f":"Depreciation!G30","v":36.4848},{"$f":"Depreciation!H30","v":36.4848},{"$f":"Depreciation!I30","v":36.4848},{"$f":"Depreciation!J30","v":36.4848},{"$f":"Depreciation!K30","v":36.4848},{"$f":"Depreciation!L30","v":36.4848},{"$f":"Depreciation!M30","v":36.4848},{"$f":"Depreciation!N30","v":36.4848},{"$f":"Depreciation!O30","v":36.4848},{"$f":"Depreciation!P30","v":36.4848},{"$f":"Depreciation!Q30","v":36.4848},{"$f":"Depreciation!R30","v":36.4848},{"$f":"Depreciation!S30","v":36.4848},{"$f":"Depreciation!T30","v":19.900800000000004},{"$f":"Depreciation!U30","v":0},{"$f":"Depreciation!V30","v":0},{"$f":"Depreciation!W30","v":0},{"$f":"Depreciation!X30","v":0},{"$f":"Depreciation!Y30","v":0},{"$f":"Depreciation!Z30","v":0},{"$f":"Depreciation!AA30","v":0},{"$f":"Depreciation!AB30","v":0},{"$f":"Depreciation!AC30","v":0},{"$f":"Depreciation!AD30","v":0},{"$f":"Depreciation!AE30","v":0},{"$f":"Depreciation!AF30","v":0},{"$f":"Depreciation!AG30","v":0},{"$f":"Depreciation!AH30","v":0},{"$f":"Depreciation!AI30","v":0},{"$f":"Depreciation!AJ30","v":0},{"$f":"Depreciation!AK30","v":0},{"$f":"Depreciation!AL30","v":0},{"$f":"Depreciation!AM30","v":0},{"$f":"Depreciation!AN30","v":0},{"$f":"Depreciation!AO30","v":0},{"$f":"Depreciation!AP30","v":0}]
[null,"Interest on term loan and working capital",{"$f":"Tariff!C33+Tariff!C34","v":62.697174437627808},{"$f":"Tariff!D33+Tariff!D34","v":57.499984220858899},{"$f":"Tariff!E33+Tariff!E34","v":52.304966666431085},{"$f":"Tariff!F33+Tariff!F34","v":47.112246050630283},{"$f":"Tariff!G33+Tariff!G34","v":41.921953758345971},{"$f":"Tariff!H33+Tariff!H34","v":36.734228689683285},{"$f":"Tariff!I33+Tariff!I34","v":31.559442638708624},{"$f":"Tariff!J33+Tariff!J34","v":26.377300952407584},{"$f":"Tariff!K33+Tariff!K34","v":21.198192704390411},{"$f":"Tariff!L33+Tariff!L34","v":16.022291407326939},{"$f":"Tariff!M33+Tariff!M34","v":11.036308106173689},{"$f":"Tariff!N33+Tariff!N34","v":5.8673815164316903},{"$f":"Tariff!O33+Tariff!O34","v":2.6532341222013129},{"$f":"Tariff!P33+Tariff!P34","v":2.7272767905556456},{"$f":"Tariff!Q33+Tariff!Q34","v":2.805554699539845},{"$f":"Tariff!R33+Tariff!R34","v":2.8883101049179412},{"$f":"Tariff!S33+Tariff!S34","v":2.9757991194836655},{"$f":"Tariff!T33+Tariff!T34","v":3.0682925056825474},{"$f":"Tariff!U33+Tariff!U34","v":3.1660765135720066},{"$f":"Tariff!V33+Tariff!V34","v":3.2694537667127421},{"$f":"Tariff!W33+Tariff!W34","v":3.3787441987331284},{"$f":"Tariff!X33+Tariff!X34","v":3.4942860434650802},{"$f":"Tariff!Y33+Tariff!Y34","v":3.6164368817156998},{"$f":"Tariff!Z33+Tariff!Z34","v":3.7455747479142545},{"$f":"Tariff!AA33+Tariff!AA34","v":3.8820993000593669},{"$f":"Tariff!AB33+Tariff!AB34","v":0},{"$f":"Tariff!AC33+Tariff!AC34","v":0},{"$f":"Tariff!AD33+Tariff!AD34","v":0},{"$f":"Tariff!AE33+Tariff!AE34","v":0},{"$f":"Tariff!AF33+Tariff!AF34","v":0},{"$f":"Tariff!AG33+Tariff!AG34","v":0},{"$f":"Tariff!AH33+Tariff!AH34","v":0},{"$f":"Tariff!AI33+Tariff!AI34","v":0},{"$f":"Tariff!AJ33+Tariff!AJ34","v":0},{"$f":"Tariff!AK33+Tariff!AK34","v":0},{"$f":"Tariff!AL33+Tariff!AL34","v":0},{"$f":"Tariff!AM33+Tariff!AM34","v":0},{"$f":"Tariff!AN33+Tariff!AN34","v":0},{"$f":"Tariff!AO33+Tariff!AO34","v":0},{"$f":"Tariff!AP33+Tariff!AP34","v":0}]
[null,"Total Expenditure",{"$f":"C41+C42+C43+C44","v":93.239574437627809},106.98834422085889,102.53713029843108,98.13075888238069,93.771794964072484,89.462950252377368,85.217316514788791,81.017474654199546,76.876853781924865,72.798841338496374,68.973546133406018,65.031698998821696,63.114820004584026,64.560334825410649,66.088533093988545,67.704144303529105,69.412168474255395,54.633891627547222,36.642102145207332,38.660308064477604,40.793955362330138,43.049647285619834,45.434364786921698,47.955488129298033,50.620819726858294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax"]
[null,"Year",{"$f":"C6","v":2014},{"$f":"C48+1","v":2015},{"$f":"D48+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Years for Tax Holiday",{"$f":"IF(AND(C$48>=$C$6+$C$11-1,C$48<$C$6+$C$11+$C$12-1,C$48<$C$6+$C$8),C$48-$C$6-$C$11+2,\"\")","v":""},{"$f":"IF(AND(D$48>=$C$6+$C$11-1,D$48<$C$6+$C$11+$C$12-1,D$48<$C$6+$C$8),D$48-$C$6-$C$11+2,\"\")","v":""},"","","",1,2,3,4,5,6,7,8,9,10,"","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Depreciation (IT-Written Down Value)",{"$f":"Depreciation!C32","v":103.64999999999999},{"$f":"Depreciation!D32","v":88.102500000000006},{"$f":"Depreciation!E32","v":74.887124999999997},{"$f":"Depreciation!F32","v":63.654056249999996},{"$f":"Depreciation!G32","v":54.105947812499998},{"$f":"Depreciation!H32","v":45.990055640624995},{"$f":"Depreciation!I32","v":39.091547294531246},{"$f":"Depreciation!J32","v":33.227815200351557},{"$f":"Depreciation!K32","v":28.243642920298822},{"$f":"Depreciation!L32","v":24.007096482253996},{"$f":"Depreciation!M32","v":20.40603200991589},{"$f":"Depreciation!N32","v":17.345127208428512},{"$f":"Depreciation!O32","v":14.743358127164235},{"$f":"Depreciation!P32","v":12.5318544080896},{"$f":"Depreciation!Q32","v":10.652076246876151},{"$f":"Depreciation!R32","v":9.0542648098447263},{"$f":"Depreciation!S32","v":7.6961250883680119},{"$f":"Depreciation!T32","v":6.5417063251128065},{"$f":"Depreciation!U32","v":5.560450376345881},{"$f":"Depreciation!V32","v":4.7263828198939963},{"$f":"Depreciation!W32","v":4.0174253969099025},{"$f":"Depreciation!X32","v":3.4148115873734239},{"$f":"Depreciation!Y32","v":2.9025898492674171},{"$f":"Depreciation!Z32","v":2.4672013718773029},{"$f":"Depreciation!AA32","v":2.0971211660957065},{"$f":"Depreciation!AB32","v":0},{"$f":"Depreciation!AC32","v":0},{"$f":"Depreciation!AD32","v":0},{"$f":"Depreciation!AE32","v":0},{"$f":"Depreciation!AF32","v":0},{"$f":"Depreciation!AG32","v":0},{"$f":"Depreciation!AH32","v":0},{"$f":"Depreciation!AI32","v":0},{"$f":"Depreciation!AJ32","v":0},{"$f":"Depreciation!AK32","v":0},{"$f":"Depreciation!AL32","v":0},{"$f":"Depreciation!AM32","v":0},{"$f":"Depreciation!AN32","v":0},{"$f":"Depreciation!AO32","v":0},{"$f":"Depreciation!AP32","v":0}]
[null,"CERC Tariff"]
[null,"PBT",{"$f":"C25-C45","v":35.220388406484304},21.471618623253221,25.922832545681032,30.329203961731423,34.688167880039629,38.997012591734745,43.242646329323321,47.442488189912567,51.583109062187248,55.661121505615739,59.486416710706095,63.428263845290417,65.34514283952808,63.899628018701463,62.371429750123568,60.755818540583007,59.047794369856717,73.826071216564884,91.817860698904781,89.799654779634508,87.666007481781975,85.410315558492272,83.025598057190422,80.50447471481408,77.839143117253826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Income",{"$f":"C52+C43","v":53.462788406484307},57.956418623253221,62.407632545681032,66.81400396173143,71.172967880039636,75.481812591734752,79.727446329323328,83.927288189912559,88.067909062187255,92.145921505615746,95.971216710706102,99.913063845290424,101.82994283952809,100.38442801870147,98.856229750123561,97.240618540583,95.532594369856724,93.726871216564888,91.817860698904781,89.799654779634508,87.666007481781975,85.410315558492272,83.025598057190422,80.50447471481408,77.839143117253826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income after loss carried over",{"$f":"IF(C$48<$C$6+$C$8,C53-C$50,0)","v":-50.187211593515684},{"$f":"IF(D$48<$C$6+$C$8,D53-D$50,0)","v":-30.146081376746785},{"$f":"IF(E$48<$C$6+$C$8,E53-E$50,0)","v":-12.479492454318965},3.1599477117314336,17.067020067539637,29.491756951109757,40.635899034792082,50.699472989561002,59.82426614188843,68.138825023361747,75.565184700790212,82.567936636861916,87.086584712363845,87.85257361061187,88.204153503247412,88.186353730738276,87.836469281488718,87.185164891452075,86.257410322558897,85.073271959740509,83.648582084872075,81.99550397111885,80.123008207923007,78.037273342936771,75.742021951158122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax",{"$f":"IF(OR(C54<=0,ISNUMBER(C$49)),0,C54*$C$9)","v":0},0,0,1.0740662272175143,5.8010801209567227,0,0,0,0,0,0,0,0,0,0,29.974541633077937,29.855615908778013,29.63423754660456,29.318893768637768,28.916405139115799,28.432153050648015,27.870271799783296,27.233810489873029,26.524869209264207,25.744713261198644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT",{"$f":"MAX(C52*$C$10,0)","v":7.0468953123693794},4.2960414541405045,5.1866403357398614,6.0682671286632237,6.9404086294383296,7.8025222793542879,8.6519886775710102,9.4922930370377063,10.320748461162426,11.136677190843598,11.902042255478076,12.690727030165707,13.074256179332778,12.785037573981789,12.479275664404724,12.156024173599848,11.814282697520932,14.771120329010303,18.37091756863687,17.967114928309272,17.540214776954937,17.088895936943135,16.61176165928266,16.107335300940001,15.574055754900145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Set off under MAT",{"$f":"IF(C$48>=$C$6+$C$13-1,IF(C$48<$C$6+$C$13+$C$15-1,MAX(C55-C56,0),0),0)","v":0},{"$f":"IF(D$48>=$C$6+$C$13-1,IF(D$48<$C$6+$C$13+$C$15-1,MAX(D55-D56,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,17.818517459478088,18.041333211257083,14.863117217594256,10.947976200000898,10.949290210806527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT set off remaining at the end of each year",{"$f":"IF(C$48=$C$6+$C$13-2,SUM(OFFSET(C56,0,-$C$14+1,1,$C$14)),0)","v":0},{"$f":"IF(D$48=$C$6+$C$13-2,SUM(OFFSET(D56,0,-$C$14+1,1,$C$14)),IF(AND(D$48>=$C$6+$C$13-1,D$48<$C$6+$C$13+$C$15-1),MAX(C58-D57,0),0))","v":0},{"$f":"IF(E$48=$C$6+$C$13-2,SUM(OFFSET(E56,0,-$C$14+1,1,$C$14)),IF(AND(E$48>=$C$6+$C$13-1,E$48<$C$6+$C$13+$C$15-1),MAX(D58-E57,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,110.33556834933211,92.517050889854019,74.475717678596936,59.612600461002678,48.664624261001777,37.715334050195253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TAX Paid (MAT or IT)",{"$f":"MAX(C55-C57,C56)","v":7.0468953123693794},4.2960414541405045,5.1866403357398614,6.0682671286632237,6.9404086294383296,7.8025222793542879,8.6519886775710102,9.4922930370377063,10.320748461162426,11.136677190843598,11.902042255478076,12.690727030165707,13.074256179332778,12.785037573981789,12.479275664404724,12.15602417359985,11.814282697520932,14.771120329010303,18.37091756863687,17.967114928309272,28.432153050648015,27.870271799783296,27.233810489873029,26.524869209264207,25.744713261198644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PAT",{"$f":"C52-C59","v":28.173493094114924},17.175577169112717,20.736192209941173,24.2609368330682,27.747759250601298,31.194490312380456,34.590657651752309,37.950195152874862,41.262360601024824,44.52444431477214,47.584374455228016,50.737536815124713,52.270886660195302,51.114590444719674,49.892154085718843,48.599794366983161,47.233511672335787,59.054950887554583,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-Tax ROE",{"$f":"IF(C60/$C$7<0,0,C60/$C$7)","v":0.13590686490166387},{"$f":"IF(D60/$C$7<0,0,D60/$C$7)","v":8.2853724887181457E-2},0.10002987076672055,0.1170329803814192,0.1338531560569286,0.15047993397192694,0.16686279619755093,0.18306895876929502,0.19904660203099286,0.2147826546781097,0.22954353331031363,0.24475415733297015,0.25215092455472887,0.2465730363951745,0.24067609303289358,0.23444184451029021,0.22785099697219385,0.28487675295491838,0.35430266825985485,0.34651490521623363,0.28573977053127814,0.277568952043941,0.26913549236525514,0.26039365897515615,0.2512997098700202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff with AD"]
[null,"Accelerated Depreciation",{"$f":"Depreciation!C36","v":345.5},{"$f":"Depreciation!D36","v":310.95},{"$f":"Depreciation!E36","v":27.639999999999965},{"$f":"Depreciation!F36","v":5.5279999999999747},{"$f":"Depreciation!G36","v":1.1055999999999586},{"$f":"Depreciation!H36","v":0.22111999999997353},{"$f":"Depreciation!I36","v":4.4224000000031086E-2},{"$f":"Depreciation!J36","v":8.844800000042596E-3},{"$f":"Depreciation!K36","v":1.7689600000267093E-3},{"$f":"Depreciation!L36","v":3.5379199998715195E-4},{"$f":"Depreciation!M36","v":7.0758400033810184E-5},{"$f":"Depreciation!N36","v":1.4151679988572142E-5},{"$f":"Depreciation!O36","v":2.8303359613346404E-6},{"$f":"Depreciation!P36","v":5.660672286467161E-7},{"$f":"Depreciation!Q36","v":1.1321344572934322E-7},{"$f":"Depreciation!R36","v":2.2642689145868645E-8},{"$f":"Depreciation!S36","v":4.5285560190677649E-9},{"$f":"Depreciation!T36","v":9.05674824025482E-10},{"$f":"Depreciation!U36","v":1.8117134459316732E-10},{"$f":"Depreciation!V36","v":3.6197889130562548E-11},{"$f":"Depreciation!W36","v":7.2759576141834259E-12},{"$f":"Depreciation!X36","v":1.4551915228366853E-12},{"$f":"Depreciation!Y36","v":2.7284841053187851E-13},{"$f":"Depreciation!Z36","v":9.0949470177292829E-14},{"$f":"Depreciation!AA36","v":0},{"$f":"Depreciation!AB36","v":0},{"$f":"Depreciation!AC36","v":0},{"$f":"Depreciation!AD36","v":0},{"$f":"Depreciation!AE36","v":0},{"$f":"Depreciation!AF36","v":0},{"$f":"Depreciation!AG36","v":0},{"$f":"Depreciation!AH36","v":0},{"$f":"Depreciation!AI36","v":0},{"$f":"Depreciation!AJ36","v":0},{"$f":"Depreciation!AK36","v":0},{"$f":"Depreciation!AL36","v":0},{"$f":"Depreciation!AM36","v":0},{"$f":"Depreciation!AN36","v":0},{"$f":"Depreciation!AO36","v":0},{"$f":"Depreciation!AP36","v":0}]
[null,"PBT",{"$f":"C29-C45","v":22.737038197304813},8.9882684140737297,13.439482336501541,17.845853752551932,22.204817670860137,26.513662382555253,30.75929612014383,34.959137980733075,39.099758853007756,43.177771296436248,47.003066501526604,50.944913636110925,52.861792630348596,51.416277809521972,49.888079540944076,48.272468331403516,46.564444160677226,61.3427210073854,79.33451048972529,77.316304570455017,75.182657272602484,72.926965349312781,70.542247848010931,68.021124505634589,65.355792908074335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Income",{"$f":"C64+C43","v":40.979438197304816},45.47306841407373,49.924282336501541,54.330653752551932,58.689617670860137,62.998462382555253,67.244096120143837,71.443937980733068,75.584558853007763,79.662571296436255,83.487866501526611,87.429713636110932,89.346592630348596,87.901077809521979,86.372879540944069,84.757268331403509,83.049244160677233,81.243521007385397,79.33451048972529,77.316304570455017,75.182657272602484,72.926965349312781,70.542247848010931,68.021124505634589,65.355792908074335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income after loss carried over",{"$f":"IF(C$48<$C$6+$C$8,C65-C63,0)","v":-304.52056180269517},{"$f":"IF(D$48<$C$6+$C$8,D65-D63+MIN(C66,0),0)","v":-569.99749338862148},{"$f":"IF(E$48<$C$6+$C$8,E65-E63+MIN(D66,0),0)","v":-547.71321105211996},-498.91055729956798,-441.32653962870779,-378.54919724615252,-311.34932512600869,-239.91423194527567,-164.33144205226793,-84.669224547831661,-1.1814288047050781,86.248270679725863,89.346589800012637,87.90107724345475,86.372879427730624,84.757268308760814,83.049244156148674,81.243521006479725,79.334510489544115,77.316304570418822,75.182657272595208,72.926965349311331,70.542247848010661,68.021124505634504,65.355792908074335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax",{"$f":"IF(OR(C66<=0,ISNUMBER(C$49)),0,C66*$C$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.808995498147798,28.228438088674931,27.614672790102457,26.965800115396043,26.279811923485354,25.55458520695511,24.78787552223092,23.977310043538822,23.120380219465165,22.214434009454465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT",{"$f":"MAX(C64*$C$10,0)","v":4.5492266025167467},1.7983727442878719,2.6889716258872283,3.5705984188105906,4.4427399195856969,5.3048535695016552,6.1543199677183775,6.9946243271850737,7.8230797513097921,8.6390084809909649,9.4043735456254431,10.193058320313074,10.576587469480147,10.287368864129157,9.9816069545520918,9.6583554637472151,9.3166139876682994,12.273451619157671,15.873248858784237,15.469446218456641,15.042546067102306,14.591227227090501,14.114092949430027,13.609666591087368,13.076387045047513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Set off under MAT",{"$f":"IF(C$48>=$C$6+$C$13-1,IF(C$48<$C$6+$C$13+$C$15-1,MAX(C67-C68,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.150640034400581,18.91182410100663,15.341221170944786,11.092551256611806,10.810365705028714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT set off remaining at the end of each year",{"$f":"IF(C$48=$C$6+$C$13-2,SUM(OFFSET(C68,0,-$C$14+1,1,$C$14)),0)","v":0},{"$f":"IF(D$48=$C$6+$C$13-2,SUM(OFFSET(D68,0,-$C$14+1,1,$C$14)),IF(AND(D$48>=$C$6+$C$13-1,D$48<$C$6+$C$13+$C$15-1),MAX(C70-D69,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,85.35888125080578,66.208241216405199,47.296417115398569,31.955195944453784,20.862644687841978,10.052278982813265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TAX Paid (MAT or IT)",{"$f":"MAX(C67-C69,C68)","v":4.5492266025167467},1.7983727442878719,2.6889716258872283,3.5705984188105906,4.4427399195856969,5.3048535695016552,6.1543199677183775,6.9946243271850737,7.8230797513097921,8.6390084809909649,9.4043735456254431,10.193058320313074,10.576587469480147,10.287368864129157,9.9816069545520918,9.6583554637472169,9.3166139876683012,12.273451619157671,15.873248858784237,15.469446218456641,25.55458520695511,24.78787552223092,23.977310043538822,23.120380219465165,22.214434009454465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PAT",{"$f":"C64-C71","v":18.187811594788066},7.1898956697858578,10.750510710614313,14.275255333741342,17.76207775127444,21.208808813053597,24.604976152425451,27.964513653548003,31.276679101697965,34.538762815445281,37.598692955901157,40.751855315797854,42.28520516086845,41.128908945392816,39.906472586391985,38.614112867656303,37.247830173008921,49.069269388227731,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-Tax ROE",{"$f":"IF(C72/$C$7<0,0,C72/$C$7)","v":8.7736669535880676E-2},{"$f":"IF(D72/$C$7<0,0,D72/$C$7)","v":3.4683529521398249E-2},5.1859675400937347E-2,6.8862785015635988E-2,8.5682960691145393E-2,0.10230973860614373,0.11869260083176772,0.13489876340351184,0.15087640666520966,0.16661245931232649,0.18137333794453042,0.19658396196718694,0.20398072918894572,0.19840284102939129,0.19250589766711038,0.186271649144507,0.17968080160641062,0.2367065575891352,0.30613247289407164,0.29834470985045042,0.2394021807315358,0.23221943959036112,0.22462584565591948,0.21659789814842945,0.20811075204351118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Provided FIT"]
[null,"PBT",{"$f":"C33-C45","v":92.507465562372161},78.758695779141078,83.20990970156889,87.61628111761928,91.975245035927486,96.284089747622602,100.52972348521118,104.72956534580042,108.8701862180751,112.9481986615036,116.77349386659395,120.71534100117827,122.63221999541594,121.18670517458932,119.65850690601143,118.04289569647086,116.33487152574457,131.11314837245274,149.10493785479264,147.08673193552238,144.95308463766983,142.69739271438013,140.31267521307828,137.79155187070194,135.12622027314168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Income",{"$f":"C75+C43","v":110.74986556237216},115.24349577914109,119.69470970156888,124.10108111761929,128.46004503592749,132.76888974762261,137.01452348521119,141.21436534580042,145.35498621807511,149.4329986615036,153.25829386659396,157.20014100117828,159.11701999541594,157.67150517458933,156.14330690601142,154.52769569647086,152.81967152574458,151.01394837245275,149.10493785479264,147.08673193552238,144.95308463766983,142.69739271438013,140.31267521307828,137.79155187070194,135.12622027314168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income after loss carried over",{"$f":"IF(C$48<$C$6+$C$8,C76-C$50,0)","v":7.0998655623721731},27.140995779141079,44.807584701568885,60.447024867619291,74.354097223427488,86.778834106997607,97.922976190679947,107.98655014544886,117.11134329777629,125.4259021792496,132.85226185667807,139.85501379274976,144.3736618682517,145.13965076649973,145.49123065913525,145.47343088662612,145.12354643737658,144.47224204733993,143.54448747844677,142.3603491156284,140.93565924075992,139.28258112700669,137.41008536381085,135.32435049882463,133.02909910704597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax",{"$f":"IF(OR(C77<=0,ISNUMBER(C$49)),0,C77*$C$9)","v":2.4132443046503016},9.2252244653300526,15.230098040063263,20.545943752503796,25.272957646243,0,0,0,0,0,0,0,0,0,0,49.446419158364215,49.327493434064294,49.106115071890841,48.790771293924053,48.388282664402091,47.904030575934293,47.34214932506957,46.705688015159303,45.996746734550491,45.216590786484922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT",{"$f":"MAX(C75*$C$10,0)","v":18.508893709719423},15.758039851490548,16.648638733089903,17.530265526013267,18.402407026788371,19.264520676704333,20.113987074921052,20.954291434387748,21.782746858512468,22.59867558819364,23.36404065282812,24.152725427515751,24.536254576682822,24.247035971331833,23.941274061754768,23.61802257094989,23.276281094870974,26.233118726360345,29.832915965986913,29.429113325659319,29.00221317430498,28.550894334293176,28.073760056632704,27.569333698290045,27.036054152250188,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Set off under MAT",{"$f":"IF(C$48>=$C$6+$C$13-1,IF(C$48<$C$6+$C$13+$C$15-1,MAX(C78-C79,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.828396587414325,26.05121233919332,22.872996345530495,18.957855327937139,18.959169338742772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT set off remaining at the end of each year",{"$f":"IF(C$48=$C$6+$C$13-2,SUM(OFFSET(C79,0,-$C$14+1,1,$C$14)),0)","v":0},{"$f":"IF(D$48=$C$6+$C$13-2,SUM(OFFSET(D79,0,-$C$14+1,1,$C$14)),IF(AND(D$48>=$C$6+$C$13-1,D$48<$C$6+$C$13+$C$15-1),MAX(C81-D80,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,224.95555232283252,199.1271557354182,173.07594339622489,150.20294705069438,131.24509172275725,112.28592238401448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TAX Paid (MAT or IT)",{"$f":"MAX(C78-C80,C79)","v":18.508893709719423},15.758039851490548,16.648638733089903,20.545943752503796,25.272957646243,19.264520676704333,20.113987074921052,20.954291434387748,21.782746858512468,22.59867558819364,23.36404065282812,24.152725427515751,24.536254576682822,24.247035971331833,23.941274061754768,23.61802257094989,23.276281094870974,26.233118726360345,29.832915965986913,29.429113325659319,47.904030575934293,47.34214932506957,46.705688015159303,45.996746734550491,45.216590786484922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PAT",{"$f":"C75-C82","v":73.998571852652731},{"$f":"D75-D82","v":63.000655927650527},66.561270968478993,67.070337365115478,66.702287389684486,77.019569070918266,80.415736410290123,83.775273911412683,87.087439359562637,90.349523073309953,93.409453213765829,96.562615573662526,98.095965418733115,96.939669203257495,95.717232844256657,94.424873125520975,93.058590430873608,104.8800296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-Tax ROE",{"$f":"IF(C83/$C$7<0,0,C83/$C$7)","v":0.35696368476918827},{"$f":"IF(D83/$C$7<0,0,D83/$C$7)","v":0.30391054475470586},0.321086690634245,0.32354238960499504,0.32176694351029661,0.37153675383945134,0.38791961606507536,0.40412577863681948,0.42010342189851729,0.4358394745456341,0.45060035317783803,0.46581097720049458,0.47320774442225333,0.46762985626269893,0.46173291290041801,0.45549866437781461,0.44890781683971831,0.50593357282244278,0.57535948812737925,0.56757172508375808,0.46815752079949607,0.45998670231215899,0.45155324263347313,0.44281140924337403,0.43371746013823814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Based on RECs"]
[null,"PBT",{"$f":"C37-C45","v":64.465654362372177},53.057164131141121,59.942268787648899,66.879886567142506,46.242306703431638,52.604498465151892,58.965079664266312,65.343317410227215,71.727686044434705,73.123558682653965,79.329245888378864,85.722896783616733,90.165133651327551,91.320737440178277,57.519291339568028,58.663206863034162,59.797495227304779,77.503353985059761,98.510552835777844,99.598218565937103,100.66361906699703,101.70294637658716,102.71209868515152,103.68666124693735,104.62188613066417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Gross Income",{"$f":"C86+C43","v":82.708054362372181},89.541964131141128,96.427068787648892,103.36468656714251,82.727106703431645,89.089298465151899,95.449879664266319,101.82811741022721,108.21248604443471,109.60835868265397,115.81404588837887,122.20769678361674,126.64993365132756,127.80553744017828,94.004091339568021,95.148006863034169,96.282295227304786,97.404153985059764,98.510552835777844,99.598218565937103,100.66361906699703,101.70294637658716,102.71209868515152,103.68666124693735,104.62188613066417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable Income after loss carried over",{"$f":"IF(C$48<$C$6+$C$8,C87-C$50,0)","v":-20.941945637627811},1.439464131141122,21.539943787648895,39.710630317142517,28.621158890931646,43.099242824526904,56.358332369735074,68.60030220987565,79.968843124135887,85.601262200399972,95.408013878462981,104.86256957518823,111.90657552416332,115.27368303208868,83.352015092691872,86.093742053189445,88.586170138936779,90.862447659946952,92.95010245943196,94.871835746043104,96.646193670087129,98.288134789213743,99.809508835884102,101.21945987506004,102.52476496456846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income Tax",{"$f":"IF(OR(C88<=0,ISNUMBER(C$49)),0,C88*$C$9)","v":0},0.48927385817486735,7.3214268934218589,13.497643244796741,9.7283319070276661,0,0,0,0,0,0,0,0,0,0,29.26326292387909,30.11043923022461,30.884145959615967,31.59373982596092,32.24693697008005,32.850041228462615,33.40813701485375,33.925252053317003,34.404494411532909,34.848167611456816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT",{"$f":"MAX(C86*$C$10,0)","v":12.898288124823425},10.615677399358717,11.993249139032793,13.381327704353874,9.2521607252226019,10.525108052907591,11.797733139226404,13.073890947438262,14.351275423770497,14.630561621225405,15.872195517346844,17.151437188466037,18.040239940957616,18.271453147030872,11.508459811220771,11.737334429155876,11.96428284507914,15.506871065330758,19.709991411382433,19.927611570672696,20.140776902924767,20.34872551102756,20.550636704925115,20.745627182287226,20.932746977023289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Set off under MAT",{"$f":"IF(C$48>=$C$6+$C$13-1,IF(C$48<$C$6+$C$13+$C$15-1,MAX(C89-C90,0),0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.525928494723214,18.146156385145471,15.377274894285209,11.883748414578488,12.319325399407354,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAT set off remaining at the end of each year",{"$f":"IF(C$48=$C$6+$C$13-2,SUM(OFFSET(C90,0,-$C$14+1,1,$C$14)),0)","v":0},{"$f":"IF(D$48=$C$6+$C$13-2,SUM(OFFSET(D90,0,-$C$14+1,1,$C$14)),IF(AND(D$48>=$C$6+$C$13-1,D$48<$C$6+$C$13+$C$15-1),MAX(C92-D91,0),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,145.2223547895903,127.69642629486708,109.55026990972161,94.172995015436399,82.289246600857908,69.969921201450546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TAX Paid (MAT or IT)",{"$f":"MAX(C89-C91,C90)","v":12.898288124823425},10.615677399358717,11.993249139032793,13.497643244796741,9.7283319070276661,10.525108052907591,11.797733139226404,13.073890947438262,14.351275423770497,14.630561621225405,15.872195517346844,17.151437188466037,18.040239940957616,18.271453147030872,11.508459811220771,11.737334429155876,11.96428284507914,15.506871065330758,19.709991411382433,19.927611570672696,32.850041228462615,33.40813701485375,33.925252053317003,34.404494411532909,34.848167611456816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PAT",{"$f":"C86-C93","v":51.567366237548754},42.441486731782405,47.949019648616108,53.382243322345765,36.513974796403971,42.079390412244301,47.16734652503991,52.269426462788957,57.37641062066421,58.492997061428561,63.457050371032018,68.571459595150699,72.124893710369932,73.049284293147409,46.010831528347254,46.925872433878283,47.833212382225639,61.996482919729004,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Post-Tax ROE",{"$f":"IF(C94/$C$7<0,0,C94/$C$7)","v":0.24875719362059215},{"$f":"IF(D94/$C$7<0,0,D94/$C$7)","v":0.20473462002789389},0.23130255498608832,0.25751202760417635,0.17614073707864916,0.20298789393267871,0.22753182115311099,0.25214388066950771,0.27677959778419781,0.28216592890221204,0.30611215808505554,0.33078369317487072,0.34792519879580286,0.35238439118739701,0.22195287760900748,0.22636696784311761,0.23074390922443627,0.29906648779415823,0.38012813036370191,0.38432516640262615,0.32712772715163729,0.32944915273388042,0.33182270444686213,0.3342120927901806,0.33658330207046477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Cash Flows","index":23,"n_rows":45,"n_cols":43,"rows_kept":45,"cut":false,"hidden":false,"merged":[[1,12,1,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flows"]
[null,"User Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Project Cost",{"$f":"'Inputs&Summary'!$D$41*'Inputs&Summary'!$D$34","v":691},"Rs Lacs"]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!$D$40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[]
[null,"PARTICULARS","Yr0",{"$f":"C6","v":2014},{"$f":"D10+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Project Cost",{"$f":"C7","v":691}]
[null,"Loan Repayment",null,{"$f":"'Term Loan 1'!C29+'Term Loan 2'!C32","v":40.308333333333316},{"$f":"'Term Loan 1'!D29+'Term Loan 2'!D32","v":40.308333333333316},{"$f":"'Term Loan 1'!E29+'Term Loan 2'!E32","v":40.308333333333316},{"$f":"'Term Loan 1'!F29+'Term Loan 2'!F32","v":40.308333333333316},{"$f":"'Term Loan 1'!G29+'Term Loan 2'!G32","v":40.308333333333316},{"$f":"'Term Loan 1'!H29+'Term Loan 2'!H32","v":40.308333333333316},{"$f":"'Term Loan 1'!I29+'Term Loan 2'!I32","v":40.308333333333316},{"$f":"'Term Loan 1'!J29+'Term Loan 2'!J32","v":40.308333333333316},{"$f":"'Term Loan 1'!K29+'Term Loan 2'!K32","v":40.308333333333316},{"$f":"'Term Loan 1'!L29+'Term Loan 2'!L32","v":40.308333333333316},{"$f":"'Term Loan 1'!M29+'Term Loan 2'!M32","v":40.308333333333316},{"$f":"'Term Loan 1'!N29+'Term Loan 2'!N32","v":40.308333333333316},{"$f":"'Term Loan 1'!O29+'Term Loan 2'!O32","v":0},{"$f":"'Term Loan 1'!P29+'Term Loan 2'!P32","v":0},{"$f":"'Term Loan 1'!Q29+'Term Loan 2'!Q32","v":0},{"$f":"'Term Loan 1'!R29+'Term Loan 2'!R32","v":0},{"$f":"'Term Loan 1'!S29+'Term Loan 2'!S32","v":0},{"$f":"'Term Loan 1'!T29+'Term Loan 2'!T32","v":0},{"$f":"'Term Loan 1'!U29+'Term Loan 2'!U32","v":0},{"$f":"'Term Loan 1'!V29+'Term Loan 2'!V32","v":0},{"$f":"'Term Loan 1'!W29+'Term Loan 2'!W32","v":0},{"$f":"'Term Loan 1'!X29+'Term Loan 2'!X32","v":0},{"$f":"'Term Loan 1'!Y29+'Term Loan 2'!Y32","v":0},{"$f":"'Term Loan 1'!Z29+'Term Loan 2'!Z32","v":0},{"$f":"'Term Loan 1'!AA29+'Term Loan 2'!AA32","v":0},{"$f":"'Term Loan 1'!AB29+'Term Loan 2'!AB32","v":0},{"$f":"'Term Loan 1'!AC29+'Term Loan 2'!AC32","v":0},{"$f":"'Term Loan 1'!AD29+'Term Loan 2'!AD32","v":0},{"$f":"'Term Loan 1'!AE29+'Term Loan 2'!AE32","v":0},{"$f":"'Term Loan 1'!AF29+'Term Loan 2'!AF32","v":0},{"$f":"'Term Loan 1'!AG29+'Term Loan 2'!AG32","v":0},{"$f":"'Term Loan 1'!AH29+'Term Loan 2'!AH32","v":0},{"$f":"'Term Loan 1'!AI29+'Term Loan 2'!AI32","v":0},{"$f":"'Term Loan 1'!AJ29+'Term Loan 2'!AJ32","v":0},{"$f":"'Term Loan 1'!AK29+'Term Loan 2'!AK32","v":0},{"$f":"'Term Loan 1'!AL29+'Term Loan 2'!AL32","v":0},{"$f":"'Term Loan 1'!AM29+'Term Loan 2'!AM32","v":0},{"$f":"'Term Loan 1'!AN29+'Term Loan 2'!AN32","v":0},{"$f":"'Term Loan 1'!AO29+'Term Loan 2'!AO32","v":0},{"$f":"'Term Loan 1'!AP29+'Term Loan 2'!AP32","v":0}]
[null,"Total Outflow",{"$f":"SUM(C11:C12)","v":691},{"$f":"SUM(D11:D12)","v":40.308333333333316},40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,40.308333333333316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff"]
[null,"Cash Profit",null,{"$f":"'Profit Loss'!C43+'Profit Loss'!C60","v":46.415893094114921},{"$f":"'Profit Loss'!D43+'Profit Loss'!D60","v":53.660377169112721},{"$f":"'Profit Loss'!E43+'Profit Loss'!E60","v":57.220992209941173},{"$f":"'Profit Loss'!F43+'Profit Loss'!F60","v":60.7457368330682},{"$f":"'Profit Loss'!G43+'Profit Loss'!G60","v":64.232559250601298},{"$f":"'Profit Loss'!H43+'Profit Loss'!H60","v":67.679290312380459},{"$f":"'Profit Loss'!I43+'Profit Loss'!I60","v":71.075457651752316},{"$f":"'Profit Loss'!J43+'Profit Loss'!J60","v":74.434995152874862},{"$f":"'Profit Loss'!K43+'Profit Loss'!K60","v":77.747160601024831},{"$f":"'Profit Loss'!L43+'Profit Loss'!L60","v":81.009244314772133},{"$f":"'Profit Loss'!M43+'Profit Loss'!M60","v":84.069174455228023},{"$f":"'Profit Loss'!N43+'Profit Loss'!N60","v":87.22233681512472},{"$f":"'Profit Loss'!O43+'Profit Loss'!O60","v":88.755686660195295},{"$f":"'Profit Loss'!P43+'Profit Loss'!P60","v":87.599390444719674},{"$f":"'Profit Loss'!Q43+'Profit Loss'!Q60","v":86.376954085718836},{"$f":"'Profit Loss'!R43+'Profit Loss'!R60","v":85.084594366983168},{"$f":"'Profit Loss'!S43+'Profit Loss'!S60","v":83.718311672335787},{"$f":"'Profit Loss'!T43+'Profit Loss'!T60","v":78.955750887554586},{"$f":"'Profit Loss'!U43+'Profit Loss'!U60","v":73.446943130267911},{"$f":"'Profit Loss'!V43+'Profit Loss'!V60","v":71.832539851325237},{"$f":"'Profit Loss'!W43+'Profit Loss'!W60","v":59.233854431133963},{"$f":"'Profit Loss'!X43+'Profit Loss'!X60","v":57.540043758708975},{"$f":"'Profit Loss'!Y43+'Profit Loss'!Y60","v":55.791787567317392},{"$f":"'Profit Loss'!Z43+'Profit Loss'!Z60","v":53.97960550554987},{"$f":"'Profit Loss'!AA43+'Profit Loss'!AA60","v":52.094429856055186},{"$f":"'Profit Loss'!AB43+'Profit Loss'!AB60","v":0},{"$f":"'Profit Loss'!AC43+'Profit Loss'!AC60","v":0},{"$f":"'Profit Loss'!AD43+'Profit Loss'!AD60","v":0},{"$f":"'Profit Loss'!AE43+'Profit Loss'!AE60","v":0},{"$f":"'Profit Loss'!AF43+'Profit Loss'!AF60","v":0},{"$f":"'Profit Loss'!AG43+'Profit Loss'!AG60","v":0},{"$f":"'Profit Loss'!AH43+'Profit Loss'!AH60","v":0},{"$f":"'Profit Loss'!AI43+'Profit Loss'!AI60","v":0},{"$f":"'Profit Loss'!AJ43+'Profit Loss'!AJ60","v":0},{"$f":"'Profit Loss'!AK43+'Profit Loss'!AK60","v":0},{"$f":"'Profit Loss'!AL43+'Profit Loss'!AL60","v":0},{"$f":"'Profit Loss'!AM43+'Profit Loss'!AM60","v":0},{"$f":"'Profit Loss'!AN43+'Profit Loss'!AN60","v":0},{"$f":"'Profit Loss'!AO43+'Profit Loss'!AO60","v":0},{"$f":"'Profit Loss'!AP43+'Profit Loss'!AP60","v":0}]
[null,"Equity",{"$f":"'Inputs&Summary'!$D$49","v":207.3}]
[null,"Loan Amount",{"$f":"'Inputs&Summary'!$D$48","v":483.7}]
[null,"Total Inflow",{"$f":"+SUM(C15:C17)","v":691},{"$f":"+SUM(D15:D17)","v":46.415893094114921},53.660377169112721,57.220992209941173,60.7457368330682,64.232559250601298,67.679290312380459,71.075457651752316,74.434995152874862,77.747160601024831,81.009244314772133,84.069174455228023,87.22233681512472,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening Balance",0,{"$f":"IF(D$10<$C$6+$C$8,C21,0)","v":0},{"$f":"IF(E$10<$C$6+$C$8,D21,0)","v":6.107559760781605},19.45960359656101,36.372262473168867,56.809665972903751,80.733891890171734,108.10484886921887,138.87197318763788,172.99863500717942,210.43746227487094,251.13837325630976,294.89921437820448,341.81321785999586,430.56890452019115,518.16829496491084,604.54524905062965,689.62984341761285,773.34815508994859,852.30390597750318,925.75084910777105,997.58338895909628,1056.8172433902303,1114.3572871489391,1170.1490747162566,1224.1286802218065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Surplus/Deficit",{"$f":"+C18-C13","v":0},6.107559760781605,13.352043835779405,16.912658876607857,20.437403499734884,23.924225917267982,27.370956979047143,30.767124318419,34.126661819541546,37.438827267691515,40.700910981438817,43.760841121894707,46.914003481791404,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$f":"C19+C20","v":0},6.107559760781605,19.45960359656101,36.372262473168867,56.809665972903751,80.733891890171734,108.10484886921887,138.87197318763788,172.99863500717942,210.43746227487094,251.13837325630976,294.89921437820448,341.81321785999586,430.56890452019115,518.16829496491084,604.54524905062965,689.62984341761285,773.34815508994859,852.30390597750318,925.75084910777105,997.58338895909628,1056.8172433902303,1114.3572871489391,1170.1490747162566,1224.1286802218065,1276.2231100778617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff with AD"]
[null,"Cash Profit",null,{"$f":"'Profit Loss'!C43+'Profit Loss'!C72","v":36.430211594788062},{"$f":"'Profit Loss'!D43+'Profit Loss'!D72","v":43.674695669785855},{"$f":"'Profit Loss'!E43+'Profit Loss'!E72","v":47.235310710614314},{"$f":"'Profit Loss'!F43+'Profit Loss'!F72","v":50.760055333741342},{"$f":"'Profit Loss'!G43+'Profit Loss'!G72","v":54.24687775127444},{"$f":"'Profit Loss'!H43+'Profit Loss'!H72","v":57.693608813053601},{"$f":"'Profit Loss'!I43+'Profit Loss'!I72","v":61.089776152425451},{"$f":"'Profit Loss'!J43+'Profit Loss'!J72","v":64.449313653548003},{"$f":"'Profit Loss'!K43+'Profit Loss'!K72","v":67.761479101697972},{"$f":"'Profit Loss'!L43+'Profit Loss'!L72","v":71.023562815445274},{"$f":"'Profit Loss'!M43+'Profit Loss'!M72","v":74.083492955901164},{"$f":"'Profit Loss'!N43+'Profit Loss'!N72","v":77.236655315797861},{"$f":"'Profit Loss'!O43+'Profit Loss'!O72","v":78.77000516086845},{"$f":"'Profit Loss'!P43+'Profit Loss'!P72","v":77.613708945392816},{"$f":"'Profit Loss'!Q43+'Profit Loss'!Q72","v":76.391272586391977},{"$f":"'Profit Loss'!R43+'Profit Loss'!R72","v":75.09891286765631},{"$f":"'Profit Loss'!S43+'Profit Loss'!S72","v":73.732630173008914},{"$f":"'Profit Loss'!T43+'Profit Loss'!T72","v":68.970069388227728},{"$f":"'Profit Loss'!U43+'Profit Loss'!U72","v":63.461261630941053},{"$f":"'Profit Loss'!V43+'Profit Loss'!V72","v":61.846858351998378},{"$f":"'Profit Loss'!W43+'Profit Loss'!W72","v":49.628072065647373},{"$f":"'Profit Loss'!X43+'Profit Loss'!X72","v":48.139089827081861},{"$f":"'Profit Loss'!Y43+'Profit Loss'!Y72","v":46.564937804472109},{"$f":"'Profit Loss'!Z43+'Profit Loss'!Z72","v":44.900744286169427},{"$f":"'Profit Loss'!AA43+'Profit Loss'!AA72","v":43.14135889861987},{"$f":"'Profit Loss'!AB43+'Profit Loss'!AB72","v":0},{"$f":"'Profit Loss'!AC43+'Profit Loss'!AC72","v":0},{"$f":"'Profit Loss'!AD43+'Profit Loss'!AD72","v":0},{"$f":"'Profit Loss'!AE43+'Profit Loss'!AE72","v":0},{"$f":"'Profit Loss'!AF43+'Profit Loss'!AF72","v":0},{"$f":"'Profit Loss'!AG43+'Profit Loss'!AG72","v":0},{"$f":"'Profit Loss'!AH43+'Profit Loss'!AH72","v":0},{"$f":"'Profit Loss'!AI43+'Profit Loss'!AI72","v":0},{"$f":"'Profit Loss'!AJ43+'Profit Loss'!AJ72","v":0},{"$f":"'Profit Loss'!AK43+'Profit Loss'!AK72","v":0},{"$f":"'Profit Loss'!AL43+'Profit Loss'!AL72","v":0},{"$f":"'Profit Loss'!AM43+'Profit Loss'!AM72","v":0},{"$f":"'Profit Loss'!AN43+'Profit Loss'!AN72","v":0},{"$f":"'Profit Loss'!AO43+'Profit Loss'!AO72","v":0},{"$f":"'Profit Loss'!AP43+'Profit Loss'!AP72","v":0}]
[null,"Equity",{"$f":"'Inputs&Summary'!$D$49","v":207.3}]
[null,"Loan Amount",{"$f":"'Inputs&Summary'!$D$48","v":483.7}]
[null,"Total Inflow",{"$f":"+SUM(C23:C25)","v":691},{"$f":"+SUM(D23:D25)","v":36.430211594788062},43.674695669785855,47.235310710614314,50.760055333741342,54.24687775127444,57.693608813053601,61.089776152425451,64.449313653548003,67.761479101697972,71.023562815445274,74.083492955901164,77.236655315797861,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening Balance",0,{"$f":"IF(D$10<$C$6+$C$8,C29,0)","v":0},{"$f":"IF(E$10<$C$6+$C$8,D29,0)","v":-3.8781217385452535},-0.51175940209271431,6.4152179751882841,16.86693997559631,30.805484393537434,48.190759873257718,68.972202692349853,93.113183012564548,120.56632878092921,151.28155826304118,185.05671788560903,221.98503986807359,300.75504502894205,378.36875397433488,454.76002656072683,529.85893942838311,603.59156960139205,672.56163898961972,736.02290062056079,797.86975897255911,847.49783103820653,895.6369208652884,942.20185866976055,987.10260295593002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Surplus/Deficit",{"$f":"+C26-C$13","v":0},{"$f":"+D26-D$13","v":-3.8781217385452535},3.3663623364525392,6.9269773772809984,10.451722000408026,13.938544417941124,17.385275479720285,20.781442819092135,24.140980320214688,27.453145768364656,30.715229482111958,33.775159622567848,36.928321982464546,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$f":"C27+C28","v":0},-3.8781217385452535,-0.51175940209271431,6.4152179751882841,16.86693997559631,30.805484393537434,48.190759873257718,68.972202692349853,93.113183012564548,120.56632878092921,151.28155826304118,185.05671788560903,221.98503986807359,300.75504502894205,378.36875397433488,454.76002656072683,529.85893942838311,603.59156960139205,672.56163898961972,736.02290062056079,797.86975897255911,847.49783103820653,895.6369208652884,942.20185866976055,987.10260295593002,1030.24396185455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Provided FIT"]
[null,"Cash Profit",null,{"$f":"'Profit Loss'!C43+'Profit Loss'!C83","v":92.240971852652734},{"$f":"'Profit Loss'!D43+'Profit Loss'!D83","v":99.48545592765052},{"$f":"'Profit Loss'!E43+'Profit Loss'!E83","v":103.046070968479},{"$f":"'Profit Loss'!F43+'Profit Loss'!F83","v":103.55513736511548},{"$f":"'Profit Loss'!G43+'Profit Loss'!G83","v":103.18708738968448},{"$f":"'Profit Loss'!H43+'Profit Loss'!H83","v":113.50436907091827},{"$f":"'Profit Loss'!I43+'Profit Loss'!I83","v":116.90053641029013},{"$f":"'Profit Loss'!J43+'Profit Loss'!J83","v":120.26007391141269},{"$f":"'Profit Loss'!K43+'Profit Loss'!K83","v":123.57223935956264},{"$f":"'Profit Loss'!L43+'Profit Loss'!L83","v":126.83432307330995},{"$f":"'Profit Loss'!M43+'Profit Loss'!M83","v":129.89425321376584},{"$f":"'Profit Loss'!N43+'Profit Loss'!N83","v":133.04741557366253},{"$f":"'Profit Loss'!O43+'Profit Loss'!O83","v":134.58076541873311},{"$f":"'Profit Loss'!P43+'Profit Loss'!P83","v":133.4244692032575},{"$f":"'Profit Loss'!Q43+'Profit Loss'!Q83","v":132.20203284425665},{"$f":"'Profit Loss'!R43+'Profit Loss'!R83","v":130.90967312552098},{"$f":"'Profit Loss'!S43+'Profit Loss'!S83","v":129.54339043087361},{"$f":"'Profit Loss'!T43+'Profit Loss'!T83","v":124.7808296460924},{"$f":"'Profit Loss'!U43+'Profit Loss'!U83","v":119.27202188880572},{"$f":"'Profit Loss'!V43+'Profit Loss'!V83","v":117.65761860986306},{"$f":"'Profit Loss'!W43+'Profit Loss'!W83","v":97.049054061735546},{"$f":"'Profit Loss'!X43+'Profit Loss'!X83","v":95.355243389310559},{"$f":"'Profit Loss'!Y43+'Profit Loss'!Y83","v":93.606987197918983},{"$f":"'Profit Loss'!Z43+'Profit Loss'!Z83","v":91.794805136151439},{"$f":"'Profit Loss'!AA43+'Profit Loss'!AA83","v":89.909629486656769},{"$f":"'Profit Loss'!AB43+'Profit Loss'!AB83","v":0},{"$f":"'Profit Loss'!AC43+'Profit Loss'!AC83","v":0},{"$f":"'Profit Loss'!AD43+'Profit Loss'!AD83","v":0},{"$f":"'Profit Loss'!AE43+'Profit Loss'!AE83","v":0},{"$f":"'Profit Loss'!AF43+'Profit Loss'!AF83","v":0},{"$f":"'Profit Loss'!AG43+'Profit Loss'!AG83","v":0},{"$f":"'Profit Loss'!AH43+'Profit Loss'!AH83","v":0},{"$f":"'Profit Loss'!AI43+'Profit Loss'!AI83","v":0},{"$f":"'Profit Loss'!AJ43+'Profit Loss'!AJ83","v":0},{"$f":"'Profit Loss'!AK43+'Profit Loss'!AK83","v":0},{"$f":"'Profit Loss'!AL43+'Profit Loss'!AL83","v":0},{"$f":"'Profit Loss'!AM43+'Profit Loss'!AM83","v":0},{"$f":"'Profit Loss'!AN43+'Profit Loss'!AN83","v":0},{"$f":"'Profit Loss'!AO43+'Profit Loss'!AO83","v":0},{"$f":"'Profit Loss'!AP43+'Profit Loss'!AP83","v":0}]
[null,"Equity",{"$f":"'Inputs&Summary'!$D$49","v":207.3}]
[null,"Loan Amount",{"$f":"'Inputs&Summary'!$D$48","v":483.7}]
[null,"Total Inflow",{"$f":"+SUM(C31:C33)","v":691},{"$f":"+SUM(D31:D33)","v":92.240971852652734},99.48545592765052,103.046070968479,103.55513736511548,103.18708738968448,113.50436907091827,116.90053641029013,120.26007391141269,123.57223935956264,126.83432307330995,129.89425321376584,133.04741557366253,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening Balance",0,{"$f":"IF(D$10<$C$6+$C$8,C37,0)","v":0},{"$f":"IF(E$10<$C$6+$C$8,D37,0)","v":51.932638519319418},111.10976111363662,173.8474987487823,237.09430278056448,299.97305683691565,373.16909257450061,449.76129565145743,529.71303622953678,612.97694225576606,699.50293199574276,789.08885187617534,881.82793411650459,1016.4086995352377,1149.8331687384953,1282.0352015827518,1412.9448747082729,1542.4882651391465,1667.2690947852388,1786.5411166740446,1904.1987352839076,2001.247789345643,2096.6030327349536,2190.2100199328725,2282.0048250690238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Surplus/Deficit",{"$f":"+C34-C$13","v":0},{"$f":"+D34-D$13","v":51.932638519319418},59.177122594317204,62.737737635145685,63.246804031782169,62.878754056351163,73.196035737584964,76.592203076956821,79.951740578079381,83.263906026229336,86.525989739976637,89.585919880432527,92.739082240329225,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$f":"C35+C36","v":0},51.932638519319418,111.10976111363662,173.8474987487823,237.09430278056448,299.97305683691565,373.16909257450061,449.76129565145743,529.71303622953678,612.97694225576606,699.50293199574276,789.08885187617534,881.82793411650459,1016.4086995352377,1149.8331687384953,1282.0352015827518,1412.9448747082729,1542.4882651391465,1667.2690947852388,1786.5411166740446,1904.1987352839076,2001.247789345643,2096.6030327349536,2190.2100199328725,2282.0048250690238,2371.9144545556805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Based on RECs"]
[null,"Cash Profit",null,{"$f":"'Profit Loss'!C43+'Profit Loss'!C94","v":69.809766237548757},{"$f":"'Profit Loss'!D43+'Profit Loss'!D94","v":78.926286731782398},{"$f":"'Profit Loss'!E43+'Profit Loss'!E94","v":84.433819648616108},{"$f":"'Profit Loss'!F43+'Profit Loss'!F94","v":89.867043322345765},{"$f":"'Profit Loss'!G43+'Profit Loss'!G94","v":72.998774796403978},{"$f":"'Profit Loss'!H43+'Profit Loss'!H94","v":78.564190412244301},{"$f":"'Profit Loss'!I43+'Profit Loss'!I94","v":83.65214652503991},{"$f":"'Profit Loss'!J43+'Profit Loss'!J94","v":88.754226462788949},{"$f":"'Profit Loss'!K43+'Profit Loss'!K94","v":93.86121062066421},{"$f":"'Profit Loss'!L43+'Profit Loss'!L94","v":94.977797061428561},{"$f":"'Profit Loss'!M43+'Profit Loss'!M94","v":99.941850371032018},{"$f":"'Profit Loss'!N43+'Profit Loss'!N94","v":105.05625959515069},{"$f":"'Profit Loss'!O43+'Profit Loss'!O94","v":108.60969371036992},{"$f":"'Profit Loss'!P43+'Profit Loss'!P94","v":109.5340842931474},{"$f":"'Profit Loss'!Q43+'Profit Loss'!Q94","v":82.495631528347246},{"$f":"'Profit Loss'!R43+'Profit Loss'!R94","v":83.41067243387829},{"$f":"'Profit Loss'!S43+'Profit Loss'!S94","v":84.318012382225646},{"$f":"'Profit Loss'!T43+'Profit Loss'!T94","v":81.897282919729008},{"$f":"'Profit Loss'!U43+'Profit Loss'!U94","v":78.800561424395411},{"$f":"'Profit Loss'!V43+'Profit Loss'!V94","v":79.670606995264407},{"$f":"'Profit Loss'!W43+'Profit Loss'!W94","v":67.813577838534414},{"$f":"'Profit Loss'!X43+'Profit Loss'!X94","v":68.294809361733414},{"$f":"'Profit Loss'!Y43+'Profit Loss'!Y94","v":68.786846631834521},{"$f":"'Profit Loss'!Z43+'Profit Loss'!Z94","v":69.282166835404439},{"$f":"'Profit Loss'!AA43+'Profit Loss'!AA94","v":69.77371851920735},{"$f":"'Profit Loss'!AB43+'Profit Loss'!AB94","v":0},{"$f":"'Profit Loss'!AC43+'Profit Loss'!AC94","v":0},{"$f":"'Profit Loss'!AD43+'Profit Loss'!AD94","v":0},{"$f":"'Profit Loss'!AE43+'Profit Loss'!AE94","v":0},{"$f":"'Profit Loss'!AF43+'Profit Loss'!AF94","v":0},{"$f":"'Profit Loss'!AG43+'Profit Loss'!AG94","v":0},{"$f":"'Profit Loss'!AH43+'Profit Loss'!AH94","v":0},{"$f":"'Profit Loss'!AI43+'Profit Loss'!AI94","v":0},{"$f":"'Profit Loss'!AJ43+'Profit Loss'!AJ94","v":0},{"$f":"'Profit Loss'!AK43+'Profit Loss'!AK94","v":0},{"$f":"'Profit Loss'!AL43+'Profit Loss'!AL94","v":0},{"$f":"'Profit Loss'!AM43+'Profit Loss'!AM94","v":0},{"$f":"'Profit Loss'!AN43+'Profit Loss'!AN94","v":0},{"$f":"'Profit Loss'!AO43+'Profit Loss'!AO94","v":0},{"$f":"'Profit Loss'!AP43+'Profit Loss'!AP94","v":0}]
[null,"Equity",{"$f":"'Inputs&Summary'!$D$49","v":207.3}]
[null,"Loan Amount",{"$f":"'Inputs&Summary'!$D$48","v":483.7}]
[null,"Total Inflow",{"$f":"+SUM(C39:C41)","v":691},{"$f":"+SUM(D39:D41)","v":69.809766237548757},78.926286731782398,84.433819648616108,89.867043322345765,72.998774796403978,78.564190412244301,83.65214652503991,88.754226462788949,93.86121062066421,94.977797061428561,99.941850371032018,105.05625959515069,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening Balance",0,{"$f":"IF(D$10<$C$6+$C$8,C45,0)","v":0},{"$f":"IF(E$10<$C$6+$C$8,D45,0)","v":29.501432904215442},68.119386302664523,112.24487261794732,161.80358260695976,194.49402407003043,232.74988114894143,276.09369434064803,324.53958747010364,378.09246475743453,432.76192848552978,492.39544552322849,557.14337178504593,665.75306549541585,775.28714978856328,857.78278131691059,941.19345375078888,1025.5114661330144,1107.4087490527434,1186.2093104771388,1265.8799174724033,1333.6934953109378,1401.9883046726711,1470.7751513045057,1540.0573181399102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Surplus/Deficit",{"$f":"+C42-C$13","v":0},{"$f":"+D42-D$13","v":29.501432904215442},38.617953398449082,44.125486315282792,49.558709989012449,32.690441463070663,38.255857078910985,43.343813191706595,48.445893129455634,53.552877287330894,54.669463728095245,59.633517037698702,64.747926261817383,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",{"$f":"C43+C44","v":0},29.501432904215442,68.119386302664523,112.24487261794732,161.80358260695976,194.49402407003043,232.74988114894143,276.09369434064803,324.53958747010364,378.09246475743453,432.76192848552978,492.39544552322849,557.14337178504593,665.75306549541585,775.28714978856328,857.78278131691059,941.19345375078888,1025.5114661330144,1107.4087490527434,1186.2093104771388,1265.8799174724033,1333.6934953109378,1401.9883046726711,1470.7751513045057,1540.0573181399102,1609.8310366591174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Balance Sheet","index":24,"n_rows":56,"n_cols":43,"rows_kept":56,"cut":false,"hidden":false,"merged":[[1,10,1,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Balance Sheet (Rs Lacs)"]
[null,"User Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Project Cost",{"$f":"'Inputs&Summary'!$D$41*'Inputs&Summary'!$D$34","v":691},"Rs Lacs"]
[null,{"$f":"'Inputs&Summary'!C40","v":"Life of Plant and Machinery / Project Life"},{"$f":"'Inputs&Summary'!D40","v":25},{"$f":"'Inputs&Summary'!F40","v":"years"}]
[]
[null,"Assets","Yr0",{"$f":"C6","v":2014},{"$f":"D10+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Gross fixed assets",null,{"$f":"C7","v":691},{"$f":"IF(E10<$C$6+$C$8,+D13,0)","v":672.75760000000002},{"$f":"IF(F10<$C$6+$C$8,+E13,0)","v":636.27280000000007},599.78800000000012,563.30320000000017,526.81840000000022,490.33360000000022,453.84880000000021,417.3640000000002,380.8792000000002,344.39440000000019,307.90960000000018,271.42480000000018,234.94000000000017,198.45520000000016,161.97040000000015,125.48560000000015,89.00080000000014,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Book Depreciation",null,{"$f":"Depreciation!C30","v":18.2424},{"$f":"Depreciation!D30","v":36.4848},{"$f":"Depreciation!E30","v":36.4848},{"$f":"Depreciation!F30","v":36.4848},{"$f":"Depreciation!G30","v":36.4848},{"$f":"Depreciation!H30","v":36.4848},{"$f":"Depreciation!I30","v":36.4848},{"$f":"Depreciation!J30","v":36.4848},{"$f":"Depreciation!K30","v":36.4848},{"$f":"Depreciation!L30","v":36.4848},{"$f":"Depreciation!M30","v":36.4848},{"$f":"Depreciation!N30","v":36.4848},{"$f":"Depreciation!O30","v":36.4848},{"$f":"Depreciation!P30","v":36.4848},{"$f":"Depreciation!Q30","v":36.4848},{"$f":"Depreciation!R30","v":36.4848},{"$f":"Depreciation!S30","v":36.4848},{"$f":"Depreciation!T30","v":19.900800000000004},{"$f":"Depreciation!U30","v":0},{"$f":"Depreciation!V30","v":0},{"$f":"Depreciation!W30","v":0},{"$f":"Depreciation!X30","v":0},{"$f":"Depreciation!Y30","v":0},{"$f":"Depreciation!Z30","v":0},{"$f":"Depreciation!AA30","v":0},{"$f":"Depreciation!AB30","v":0},{"$f":"Depreciation!AC30","v":0},{"$f":"Depreciation!AD30","v":0},{"$f":"Depreciation!AE30","v":0},{"$f":"Depreciation!AF30","v":0},{"$f":"Depreciation!AG30","v":0},{"$f":"Depreciation!AH30","v":0},{"$f":"Depreciation!AI30","v":0},{"$f":"Depreciation!AJ30","v":0},{"$f":"Depreciation!AK30","v":0},{"$f":"Depreciation!AL30","v":0},{"$f":"Depreciation!AM30","v":0},{"$f":"Depreciation!AN30","v":0},{"$f":"Depreciation!AO30","v":0},{"$f":"Depreciation!AP30","v":0}]
[null,"Net fixed assets",null,{"$f":"+D11-D12","v":672.75760000000002},{"$f":"+E11-E12","v":636.27280000000007},599.78800000000012,563.30320000000017,526.81840000000022,490.33360000000022,453.84880000000021,417.3640000000002,380.8792000000002,344.39440000000019,307.90960000000018,271.42480000000018,234.94000000000017,198.45520000000016,161.97040000000015,125.48560000000015,89.00080000000014,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,69.100000000000136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Principal payment",null,{"$f":"'Term Loan 1'!C29","v":40.308333333333316},{"$f":"'Term Loan 1'!D29","v":40.308333333333316},{"$f":"'Term Loan 1'!E29","v":40.308333333333316},{"$f":"'Term Loan 1'!F29","v":40.308333333333316},{"$f":"'Term Loan 1'!G29","v":40.308333333333316},{"$f":"'Term Loan 1'!H29","v":40.308333333333316},{"$f":"'Term Loan 1'!I29","v":40.308333333333316},{"$f":"'Term Loan 1'!J29","v":40.308333333333316},{"$f":"'Term Loan 1'!K29","v":40.308333333333316},{"$f":"'Term Loan 1'!L29","v":40.308333333333316},{"$f":"'Term Loan 1'!M29","v":40.308333333333316},{"$f":"'Term Loan 1'!N29","v":40.308333333333316},{"$f":"'Term Loan 1'!O29","v":0},{"$f":"'Term Loan 1'!P29","v":0},{"$f":"'Term Loan 1'!Q29","v":0},{"$f":"'Term Loan 1'!R29","v":0},{"$f":"'Term Loan 1'!S29","v":0},{"$f":"'Term Loan 1'!T29","v":0},{"$f":"'Term Loan 1'!U29","v":0},{"$f":"'Term Loan 1'!V29","v":0},{"$f":"'Term Loan 1'!W29","v":0},{"$f":"'Term Loan 1'!X29","v":0},{"$f":"'Term Loan 1'!Y29","v":0},{"$f":"'Term Loan 1'!Z29","v":0},{"$f":"'Term Loan 1'!AA29","v":0},{"$f":"'Term Loan 1'!AB29","v":0},{"$f":"'Term Loan 1'!AC29","v":0},{"$f":"'Term Loan 1'!AD29","v":0},{"$f":"'Term Loan 1'!AE29","v":0},{"$f":"'Term Loan 1'!AF29","v":0},{"$f":"'Term Loan 1'!AG29","v":0},{"$f":"'Term Loan 1'!AH29","v":0},{"$f":"'Term Loan 1'!AI29","v":0},{"$f":"'Term Loan 1'!AJ29","v":0},{"$f":"'Term Loan 1'!AK29","v":0},{"$f":"'Term Loan 1'!AL29","v":0},{"$f":"'Term Loan 1'!AM29","v":0},{"$f":"'Term Loan 1'!AN29","v":0},{"$f":"'Term Loan 1'!AO29","v":0},{"$f":"'Term Loan 1'!AP29","v":0}]
[null,"CERC Tariff"]
[null,"Cash flow from operations",null,{"$f":"'Profit Loss'!C53-'Profit Loss'!C59","v":46.415893094114928},{"$f":"'Profit Loss'!D53-'Profit Loss'!D59","v":53.660377169112714},{"$f":"'Profit Loss'!E53-'Profit Loss'!E59","v":57.220992209941173},{"$f":"'Profit Loss'!F53-'Profit Loss'!F59","v":60.745736833068207},{"$f":"'Profit Loss'!G53-'Profit Loss'!G59","v":64.232559250601312},{"$f":"'Profit Loss'!H53-'Profit Loss'!H59","v":67.679290312380459},{"$f":"'Profit Loss'!I53-'Profit Loss'!I59","v":71.075457651752316},{"$f":"'Profit Loss'!J53-'Profit Loss'!J59","v":74.434995152874848},{"$f":"'Profit Loss'!K53-'Profit Loss'!K59","v":77.747160601024831},{"$f":"'Profit Loss'!L53-'Profit Loss'!L59","v":81.009244314772147},{"$f":"'Profit Loss'!M53-'Profit Loss'!M59","v":84.069174455228023},{"$f":"'Profit Loss'!N53-'Profit Loss'!N59","v":87.22233681512472},{"$f":"'Profit Loss'!O53-'Profit Loss'!O59","v":88.755686660195309},{"$f":"'Profit Loss'!P53-'Profit Loss'!P59","v":87.599390444719688},{"$f":"'Profit Loss'!Q53-'Profit Loss'!Q59","v":86.376954085718836},{"$f":"'Profit Loss'!R53-'Profit Loss'!R59","v":85.084594366983154},{"$f":"'Profit Loss'!S53-'Profit Loss'!S59","v":83.718311672335787},{"$f":"'Profit Loss'!T53-'Profit Loss'!T59","v":78.955750887554586},{"$f":"'Profit Loss'!U53-'Profit Loss'!U59","v":73.446943130267911},{"$f":"'Profit Loss'!V53-'Profit Loss'!V59","v":71.832539851325237},{"$f":"'Profit Loss'!W53-'Profit Loss'!W59","v":59.233854431133963},{"$f":"'Profit Loss'!X53-'Profit Loss'!X59","v":57.540043758708975},{"$f":"'Profit Loss'!Y53-'Profit Loss'!Y59","v":55.791787567317392},{"$f":"'Profit Loss'!Z53-'Profit Loss'!Z59","v":53.97960550554987},{"$f":"'Profit Loss'!AA53-'Profit Loss'!AA59","v":52.094429856055186},{"$f":"'Profit Loss'!AB53-'Profit Loss'!AB59","v":0},{"$f":"'Profit Loss'!AC53-'Profit Loss'!AC59","v":0},{"$f":"'Profit Loss'!AD53-'Profit Loss'!AD59","v":0},{"$f":"'Profit Loss'!AE53-'Profit Loss'!AE59","v":0},{"$f":"'Profit Loss'!AF53-'Profit Loss'!AF59","v":0},{"$f":"'Profit Loss'!AG53-'Profit Loss'!AG59","v":0},{"$f":"'Profit Loss'!AH53-'Profit Loss'!AH59","v":0},{"$f":"'Profit Loss'!AI53-'Profit Loss'!AI59","v":0},{"$f":"'Profit Loss'!AJ53-'Profit Loss'!AJ59","v":0},{"$f":"'Profit Loss'!AK53-'Profit Loss'!AK59","v":0},{"$f":"'Profit Loss'!AL53-'Profit Loss'!AL59","v":0},{"$f":"'Profit Loss'!AM53-'Profit Loss'!AM59","v":0},{"$f":"'Profit Loss'!AN53-'Profit Loss'!AN59","v":0},{"$f":"'Profit Loss'!AO53-'Profit Loss'!AO59","v":0},{"$f":"'Profit Loss'!AP53-'Profit Loss'!AP59","v":0}]
[null,"Cash and Equivalent",null,{"$f":"IF(D$10<$C$6+$C$8,D16-D$14+C17,0)","v":6.1075597607816121},{"$f":"IF(E$10<$C$6+$C$8,E16-E$14+D17,0)","v":19.45960359656101},36.372262473168867,56.809665972903758,80.733891890171748,108.1048488692189,138.87197318763791,172.99863500717944,210.43746227487097,251.13837325630979,294.89921437820448,341.81321785999586,430.56890452019115,518.16829496491084,604.54524905062965,689.62984341761285,773.34815508994859,852.30390597750318,925.75084910777105,997.58338895909628,1056.8172433902303,1114.3572871489391,1170.1490747162566,1224.1286802218065,1276.2231100778617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total assets",null,{"$f":"D17+D$13","v":678.86515976078158},{"$f":"E17+E$13","v":655.73240359656108},636.16026247316904,620.11286597290393,607.552291890172,598.43844886921909,592.72077318763809,590.36263500717962,591.31666227487119,595.53277325630995,602.80881437820472,613.23801785999603,665.50890452019132,716.62349496491106,766.5156490506298,815.11544341761305,862.34895508994873,921.40390597750331,994.85084910777118,1066.6833889590964,1125.9172433902304,1183.4572871489393,1239.2490747162567,1293.2286802218066,1345.3231100778619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff with AD"]
[null,"Cash flow from operations",null,{"$f":"'Profit Loss'!C65-'Profit Loss'!C71","v":36.430211594788069},{"$f":"'Profit Loss'!D65-'Profit Loss'!D71","v":43.674695669785855},{"$f":"'Profit Loss'!E65-'Profit Loss'!E71","v":47.235310710614314},{"$f":"'Profit Loss'!F65-'Profit Loss'!F71","v":50.760055333741342},{"$f":"'Profit Loss'!G65-'Profit Loss'!G71","v":54.24687775127444},{"$f":"'Profit Loss'!H65-'Profit Loss'!H71","v":57.693608813053601},{"$f":"'Profit Loss'!I65-'Profit Loss'!I71","v":61.089776152425458},{"$f":"'Profit Loss'!J65-'Profit Loss'!J71","v":64.449313653547989},{"$f":"'Profit Loss'!K65-'Profit Loss'!K71","v":67.761479101697972},{"$f":"'Profit Loss'!L65-'Profit Loss'!L71","v":71.023562815445288},{"$f":"'Profit Loss'!M65-'Profit Loss'!M71","v":74.083492955901164},{"$f":"'Profit Loss'!N65-'Profit Loss'!N71","v":77.236655315797861},{"$f":"'Profit Loss'!O65-'Profit Loss'!O71","v":78.77000516086845},{"$f":"'Profit Loss'!P65-'Profit Loss'!P71","v":77.61370894539283},{"$f":"'Profit Loss'!Q65-'Profit Loss'!Q71","v":76.391272586391977},{"$f":"'Profit Loss'!R65-'Profit Loss'!R71","v":75.098912867656296},{"$f":"'Profit Loss'!S65-'Profit Loss'!S71","v":73.732630173008928},{"$f":"'Profit Loss'!T65-'Profit Loss'!T71","v":68.970069388227728},{"$f":"'Profit Loss'!U65-'Profit Loss'!U71","v":63.461261630941053},{"$f":"'Profit Loss'!V65-'Profit Loss'!V71","v":61.846858351998378},{"$f":"'Profit Loss'!W65-'Profit Loss'!W71","v":49.628072065647373},{"$f":"'Profit Loss'!X65-'Profit Loss'!X71","v":48.139089827081861},{"$f":"'Profit Loss'!Y65-'Profit Loss'!Y71","v":46.564937804472109},{"$f":"'Profit Loss'!Z65-'Profit Loss'!Z71","v":44.900744286169427},{"$f":"'Profit Loss'!AA65-'Profit Loss'!AA71","v":43.14135889861987},{"$f":"'Profit Loss'!AB65-'Profit Loss'!AB71","v":0},{"$f":"'Profit Loss'!AC65-'Profit Loss'!AC71","v":0},{"$f":"'Profit Loss'!AD65-'Profit Loss'!AD71","v":0},{"$f":"'Profit Loss'!AE65-'Profit Loss'!AE71","v":0},{"$f":"'Profit Loss'!AF65-'Profit Loss'!AF71","v":0},{"$f":"'Profit Loss'!AG65-'Profit Loss'!AG71","v":0},{"$f":"'Profit Loss'!AH65-'Profit Loss'!AH71","v":0},{"$f":"'Profit Loss'!AI65-'Profit Loss'!AI71","v":0},{"$f":"'Profit Loss'!AJ65-'Profit Loss'!AJ71","v":0},{"$f":"'Profit Loss'!AK65-'Profit Loss'!AK71","v":0},{"$f":"'Profit Loss'!AL65-'Profit Loss'!AL71","v":0},{"$f":"'Profit Loss'!AM65-'Profit Loss'!AM71","v":0},{"$f":"'Profit Loss'!AN65-'Profit Loss'!AN71","v":0},{"$f":"'Profit Loss'!AO65-'Profit Loss'!AO71","v":0},{"$f":"'Profit Loss'!AP65-'Profit Loss'!AP71","v":0}]
[null,"Cash and Equivalent",null,{"$f":"IF(D$10<$C$6+$C$8,D20-D$14+C21,0)","v":-3.8781217385452464},{"$f":"IF(E$10<$C$6+$C$8,E20-E$14+D21,0)","v":-0.51175940209270721},6.4152179751882912,16.866939975596317,30.805484393537441,48.190759873257726,68.972202692349867,93.113183012564548,120.56632878092921,151.28155826304118,185.05671788560903,221.98503986807359,300.75504502894205,378.36875397433488,454.76002656072683,529.85893942838311,603.59156960139205,672.56163898961972,736.02290062056079,797.86975897255911,847.49783103820653,895.6369208652884,942.20185866976055,987.10260295593002,1030.24396185455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total assets",null,{"$f":"D21+D$13","v":668.87947826145478},{"$f":"E21+E$13","v":635.76104059790737},606.20321797518841,580.1701399755965,557.62388439353765,538.52435987325794,522.82100269235002,510.47718301256475,501.44552878092941,495.67595826304137,492.96631788560921,493.40983986807373,535.69504502894222,576.82395397433504,616.73042656072698,655.34453942838331,692.59236960139219,741.66163898961986,805.12290062056093,866.96975897255925,916.59783103820666,964.73692086528854,1011.3018586697607,1056.2026029559302,1099.3439618545501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"User Provided FIT"]
[null,"Cash flow from operations",null,{"$f":"'Profit Loss'!C76-'Profit Loss'!C82","v":92.240971852652734},{"$f":"'Profit Loss'!D76-'Profit Loss'!D82","v":99.485455927650534},{"$f":"'Profit Loss'!E76-'Profit Loss'!E82","v":103.04607096847897},{"$f":"'Profit Loss'!F76-'Profit Loss'!F82","v":103.55513736511548},{"$f":"'Profit Loss'!G76-'Profit Loss'!G82","v":103.18708738968449},{"$f":"'Profit Loss'!H76-'Profit Loss'!H82","v":113.50436907091827},{"$f":"'Profit Loss'!I76-'Profit Loss'!I82","v":116.90053641029013},{"$f":"'Profit Loss'!J76-'Profit Loss'!J82","v":120.26007391141266},{"$f":"'Profit Loss'!K76-'Profit Loss'!K82","v":123.57223935956264},{"$f":"'Profit Loss'!L76-'Profit Loss'!L82","v":126.83432307330996},{"$f":"'Profit Loss'!M76-'Profit Loss'!M82","v":129.89425321376584},{"$f":"'Profit Loss'!N76-'Profit Loss'!N82","v":133.04741557366253},{"$f":"'Profit Loss'!O76-'Profit Loss'!O82","v":134.58076541873311},{"$f":"'Profit Loss'!P76-'Profit Loss'!P82","v":133.4244692032575},{"$f":"'Profit Loss'!Q76-'Profit Loss'!Q82","v":132.20203284425665},{"$f":"'Profit Loss'!R76-'Profit Loss'!R82","v":130.90967312552095},{"$f":"'Profit Loss'!S76-'Profit Loss'!S82","v":129.54339043087361},{"$f":"'Profit Loss'!T76-'Profit Loss'!T82","v":124.7808296460924},{"$f":"'Profit Loss'!U76-'Profit Loss'!U82","v":119.27202188880572},{"$f":"'Profit Loss'!V76-'Profit Loss'!V82","v":117.65761860986306},{"$f":"'Profit Loss'!W76-'Profit Loss'!W82","v":97.049054061735546},{"$f":"'Profit Loss'!X76-'Profit Loss'!X82","v":95.355243389310559},{"$f":"'Profit Loss'!Y76-'Profit Loss'!Y82","v":93.606987197918983},{"$f":"'Profit Loss'!Z76-'Profit Loss'!Z82","v":91.794805136151439},{"$f":"'Profit Loss'!AA76-'Profit Loss'!AA82","v":89.909629486656769},{"$f":"'Profit Loss'!AB76-'Profit Loss'!AB82","v":0},{"$f":"'Profit Loss'!AC76-'Profit Loss'!AC82","v":0},{"$f":"'Profit Loss'!AD76-'Profit Loss'!AD82","v":0},{"$f":"'Profit Loss'!AE76-'Profit Loss'!AE82","v":0},{"$f":"'Profit Loss'!AF76-'Profit Loss'!AF82","v":0},{"$f":"'Profit Loss'!AG76-'Profit Loss'!AG82","v":0},{"$f":"'Profit Loss'!AH76-'Profit Loss'!AH82","v":0},{"$f":"'Profit Loss'!AI76-'Profit Loss'!AI82","v":0},{"$f":"'Profit Loss'!AJ76-'Profit Loss'!AJ82","v":0},{"$f":"'Profit Loss'!AK76-'Profit Loss'!AK82","v":0},{"$f":"'Profit Loss'!AL76-'Profit Loss'!AL82","v":0},{"$f":"'Profit Loss'!AM76-'Profit Loss'!AM82","v":0},{"$f":"'Profit Loss'!AN76-'Profit Loss'!AN82","v":0},{"$f":"'Profit Loss'!AO76-'Profit Loss'!AO82","v":0},{"$f":"'Profit Loss'!AP76-'Profit Loss'!AP82","v":0}]
[null,"Cash and Equivalent",null,{"$f":"IF(D$10<$C$6+$C$8,D24-D$14+C25,0)","v":51.932638519319418},{"$f":"IF(E$10<$C$6+$C$8,E24-E$14+D25,0)","v":111.10976111363664},173.8474987487823,237.09430278056448,299.97305683691565,373.16909257450061,449.76129565145743,529.71303622953678,612.97694225576606,699.50293199574276,789.08885187617534,881.82793411650459,1016.4086995352377,1149.8331687384953,1282.0352015827518,1412.9448747082729,1542.4882651391465,1667.2690947852388,1786.5411166740446,1904.1987352839076,2001.247789345643,2096.6030327349536,2190.2100199328725,2282.0048250690238,2371.9144545556805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total assets",null,{"$f":"D25+D$13","v":724.69023851931945},747.38256111363671,773.63549874878242,800.39750278056465,826.79145683691581,863.50269257450077,903.61009565145764,947.07703622953704,993.85614225576626,1043.8973319957429,1096.9984518761755,1153.2527341165048,1251.3486995352378,1348.2883687384954,1444.005601582752,1538.4304747082731,1631.4890651391465,1736.369094785239,1855.6411166740447,1973.2987352839077,2070.3477893456429,2165.7030327349539,2259.3100199328728,2351.1048250690237,2441.0144545556805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Based on RECs"]
[null,"Cash flow from operations",null,{"$f":"'Profit Loss'!C87-'Profit Loss'!C93","v":69.809766237548757},{"$f":"'Profit Loss'!D87-'Profit Loss'!D93","v":78.926286731782412},{"$f":"'Profit Loss'!E87-'Profit Loss'!E93","v":84.433819648616094},{"$f":"'Profit Loss'!F87-'Profit Loss'!F93","v":89.867043322345779},{"$f":"'Profit Loss'!G87-'Profit Loss'!G93","v":72.998774796403978},{"$f":"'Profit Loss'!H87-'Profit Loss'!H93","v":78.564190412244301},{"$f":"'Profit Loss'!I87-'Profit Loss'!I93","v":83.65214652503991},{"$f":"'Profit Loss'!J87-'Profit Loss'!J93","v":88.754226462788949},{"$f":"'Profit Loss'!K87-'Profit Loss'!K93","v":93.86121062066421},{"$f":"'Profit Loss'!L87-'Profit Loss'!L93","v":94.977797061428561},{"$f":"'Profit Loss'!M87-'Profit Loss'!M93","v":99.941850371032032},{"$f":"'Profit Loss'!N87-'Profit Loss'!N93","v":105.05625959515071},{"$f":"'Profit Loss'!O87-'Profit Loss'!O93","v":108.60969371036994},{"$f":"'Profit Loss'!P87-'Profit Loss'!P93","v":109.53408429314742},{"$f":"'Profit Loss'!Q87-'Profit Loss'!Q93","v":82.495631528347246},{"$f":"'Profit Loss'!R87-'Profit Loss'!R93","v":83.41067243387829},{"$f":"'Profit Loss'!S87-'Profit Loss'!S93","v":84.318012382225646},{"$f":"'Profit Loss'!T87-'Profit Loss'!T93","v":81.897282919729008},{"$f":"'Profit Loss'!U87-'Profit Loss'!U93","v":78.800561424395411},{"$f":"'Profit Loss'!V87-'Profit Loss'!V93","v":79.670606995264407},{"$f":"'Profit Loss'!W87-'Profit Loss'!W93","v":67.813577838534414},{"$f":"'Profit Loss'!X87-'Profit Loss'!X93","v":68.294809361733414},{"$f":"'Profit Loss'!Y87-'Profit Loss'!Y93","v":68.786846631834521},{"$f":"'Profit Loss'!Z87-'Profit Loss'!Z93","v":69.282166835404439},{"$f":"'Profit Loss'!AA87-'Profit Loss'!AA93","v":69.77371851920735},{"$f":"'Profit Loss'!AB87-'Profit Loss'!AB93","v":0},{"$f":"'Profit Loss'!AC87-'Profit Loss'!AC93","v":0},{"$f":"'Profit Loss'!AD87-'Profit Loss'!AD93","v":0},{"$f":"'Profit Loss'!AE87-'Profit Loss'!AE93","v":0},{"$f":"'Profit Loss'!AF87-'Profit Loss'!AF93","v":0},{"$f":"'Profit Loss'!AG87-'Profit Loss'!AG93","v":0},{"$f":"'Profit Loss'!AH87-'Profit Loss'!AH93","v":0},{"$f":"'Profit Loss'!AI87-'Profit Loss'!AI93","v":0},{"$f":"'Profit Loss'!AJ87-'Profit Loss'!AJ93","v":0},{"$f":"'Profit Loss'!AK87-'Profit Loss'!AK93","v":0},{"$f":"'Profit Loss'!AL87-'Profit Loss'!AL93","v":0},{"$f":"'Profit Loss'!AM87-'Profit Loss'!AM93","v":0},{"$f":"'Profit Loss'!AN87-'Profit Loss'!AN93","v":0},{"$f":"'Profit Loss'!AO87-'Profit Loss'!AO93","v":0},{"$f":"'Profit Loss'!AP87-'Profit Loss'!AP93","v":0}]
[null,"Cash and Equivalent",null,{"$f":"IF(D$10<$C$6+$C$8,D28-D$14+C29,0)","v":29.501432904215442},{"$f":"IF(E$10<$C$6+$C$8,E28-E$14+D29,0)","v":68.119386302664537},112.24487261794732,161.80358260695979,194.49402407003046,232.74988114894145,276.09369434064803,324.53958747010364,378.09246475743453,432.76192848552978,492.39544552322849,557.14337178504593,665.75306549541585,775.28714978856328,857.78278131691059,941.19345375078888,1025.5114661330144,1107.4087490527434,1186.2093104771388,1265.8799174724033,1333.6934953109378,1401.9883046726711,1470.7751513045057,1540.0573181399102,1609.8310366591174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total assets",null,{"$f":"D29+D$13","v":702.25903290421547},704.39218630266464,712.03287261794742,725.10678260696,721.31242407003072,723.0834811489417,729.94249434064818,741.90358747010384,758.97166475743472,777.15632848552991,800.30504552322873,828.56817178504616,900.69306549541602,973.74234978856339,1019.7531813169107,1066.6790537507891,1114.5122661330147,1176.5087490527435,1255.309310477139,1334.9799174724035,1402.7934953109379,1471.0883046726713,1539.8751513045058,1609.1573181399103,1678.9310366591176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Liabilities ","Yr0",{"$f":"C6","v":2014},{"$f":"D32+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Equity share capital",{"$f":"'Inputs&Summary'!D49","v":207.3},{"$f":"IF(D10<$C$6+$C$8,C33+'Cash Flows'!D16,0)","v":207.3},{"$f":"IF(E10<$C$6+$C$8,D33+'Cash Flows'!E16,0)","v":207.3},{"$f":"IF(F10<$C$6+$C$8,E33+'Cash Flows'!F16,0)","v":207.3},{"$f":"IF(G10<$C$6+$C$8,F33+'Cash Flows'!G16,0)","v":207.3},{"$f":"IF(H10<$C$6+$C$8,G33+'Cash Flows'!H16,0)","v":207.3},{"$f":"IF(I10<$C$6+$C$8,H33+'Cash Flows'!I16,0)","v":207.3},{"$f":"IF(J10<$C$6+$C$8,I33+'Cash Flows'!J16,0)","v":207.3},{"$f":"IF(K10<$C$6+$C$8,J33+'Cash Flows'!K16,0)","v":207.3},{"$f":"IF(L10<$C$6+$C$8,K33+'Cash Flows'!L16,0)","v":207.3},{"$f":"IF(M10<$C$6+$C$8,L33+'Cash Flows'!M16,0)","v":207.3},{"$f":"IF(N10<$C$6+$C$8,M33+'Cash Flows'!N16,0)","v":207.3},{"$f":"IF(O10<$C$6+$C$8,N33+'Cash Flows'!O16,0)","v":207.3},{"$f":"IF(P10<$C$6+$C$8,O33+'Cash Flows'!P16,0)","v":207.3},{"$f":"IF(Q10<$C$6+$C$8,P33+'Cash Flows'!Q16,0)","v":207.3},{"$f":"IF(R10<$C$6+$C$8,Q33+'Cash Flows'!R16,0)","v":207.3},{"$f":"IF(S10<$C$6+$C$8,R33+'Cash Flows'!S16,0)","v":207.3},{"$f":"IF(T10<$C$6+$C$8,S33+'Cash Flows'!T16,0)","v":207.3},{"$f":"IF(U10<$C$6+$C$8,T33+'Cash Flows'!U16,0)","v":207.3},{"$f":"IF(V10<$C$6+$C$8,U33+'Cash Flows'!V16,0)","v":207.3},{"$f":"IF(W10<$C$6+$C$8,V33+'Cash Flows'!W16,0)","v":207.3},{"$f":"IF(X10<$C$6+$C$8,W33+'Cash Flows'!X16,0)","v":207.3},{"$f":"IF(Y10<$C$6+$C$8,X33+'Cash Flows'!Y16,0)","v":207.3},{"$f":"IF(Z10<$C$6+$C$8,Y33+'Cash Flows'!Z16,0)","v":207.3},{"$f":"IF(AA10<$C$6+$C$8,Z33+'Cash Flows'!AA16,0)","v":207.3},{"$f":"IF(AB10<$C$6+$C$8,AA33+'Cash Flows'!AB16,0)","v":207.3},{"$f":"IF(AC10<$C$6+$C$8,AB33+'Cash Flows'!AC16,0)","v":0},{"$f":"IF(AD10<$C$6+$C$8,AC33+'Cash Flows'!AD16,0)","v":0},{"$f":"IF(AE10<$C$6+$C$8,AD33+'Cash Flows'!AE16,0)","v":0},{"$f":"IF(AF10<$C$6+$C$8,AE33+'Cash Flows'!AF16,0)","v":0},{"$f":"IF(AG10<$C$6+$C$8,AF33+'Cash Flows'!AG16,0)","v":0},{"$f":"IF(AH10<$C$6+$C$8,AG33+'Cash Flows'!AH16,0)","v":0},{"$f":"IF(AI10<$C$6+$C$8,AH33+'Cash Flows'!AI16,0)","v":0},{"$f":"IF(AJ10<$C$6+$C$8,AI33+'Cash Flows'!AJ16,0)","v":0},{"$f":"IF(AK10<$C$6+$C$8,AJ33+'Cash Flows'!AK16,0)","v":0},{"$f":"IF(AL10<$C$6+$C$8,AK33+'Cash Flows'!AL16,0)","v":0},{"$f":"IF(AM10<$C$6+$C$8,AL33+'Cash Flows'!AM16,0)","v":0},{"$f":"IF(AN10<$C$6+$C$8,AM33+'Cash Flows'!AN16,0)","v":0},{"$f":"IF(AO10<$C$6+$C$8,AN33+'Cash Flows'!AO16,0)","v":0},{"$f":"IF(AP10<$C$6+$C$8,AO33+'Cash Flows'!AP16,0)","v":0},{"$f":"IF(AQ10<$C$6+$C$8,AP33+'Cash Flows'!AQ16,0)","v":0}]
[null,"Rupee debt",{"$f":"'Inputs&Summary'!$D$48","v":483.7},{"$f":"C34-'Term Loan 1'!C$29","v":443.39166666666665},{"$f":"D34-'Term Loan 1'!D$29","v":403.08333333333331},{"$f":"E34-'Term Loan 1'!E$29","v":362.77499999999998},{"$f":"F34-'Term Loan 1'!F$29","v":322.46666666666664},{"$f":"G34-'Term Loan 1'!G$29","v":282.1583333333333},{"$f":"H34-'Term Loan 1'!H$29","v":241.85},{"$f":"I34-'Term Loan 1'!I$29","v":201.54166666666669},{"$f":"J34-'Term Loan 1'!J$29","v":161.23333333333338},{"$f":"K34-'Term Loan 1'!K$29","v":120.92500000000007},{"$f":"L34-'Term Loan 1'!L$29","v":80.61666666666676},{"$f":"M34-'Term Loan 1'!M$29","v":40.308333333333444},{"$f":"N34-'Term Loan 1'!N$29","v":1.2789769243681803E-13},{"$f":"O34-'Term Loan 1'!O$29","v":1.2789769243681803E-13},{"$f":"P34-'Term Loan 1'!P$29","v":1.2789769243681803E-13},{"$f":"Q34-'Term Loan 1'!Q$29","v":1.2789769243681803E-13},{"$f":"R34-'Term Loan 1'!R$29","v":1.2789769243681803E-13},{"$f":"S34-'Term Loan 1'!S$29","v":1.2789769243681803E-13},{"$f":"T34-'Term Loan 1'!T$29","v":1.2789769243681803E-13},{"$f":"U34-'Term Loan 1'!U$29","v":1.2789769243681803E-13},{"$f":"V34-'Term Loan 1'!V$29","v":1.2789769243681803E-13},{"$f":"W34-'Term Loan 1'!W$29","v":1.2789769243681803E-13},{"$f":"X34-'Term Loan 1'!X$29","v":1.2789769243681803E-13},{"$f":"Y34-'Term Loan 1'!Y$29","v":1.2789769243681803E-13},{"$f":"Z34-'Term Loan 1'!Z$29","v":1.2789769243681803E-13},{"$f":"AA34-'Term Loan 1'!AA$29","v":1.2789769243681803E-13},{"$f":"AB34-'Term Loan 1'!AB$29","v":1.2789769243681803E-13},{"$f":"AC34-'Term Loan 1'!AC$29","v":1.2789769243681803E-13},{"$f":"AD34-'Term Loan 1'!AD$29","v":1.2789769243681803E-13},{"$f":"AE34-'Term Loan 1'!AE$29","v":1.2789769243681803E-13},{"$f":"AF34-'Term Loan 1'!AF$29","v":1.2789769243681803E-13},{"$f":"AG34-'Term Loan 1'!AG$29","v":1.2789769243681803E-13},{"$f":"AH34-'Term Loan 1'!AH$29","v":1.2789769243681803E-13},{"$f":"AI34-'Term Loan 1'!AI$29","v":1.2789769243681803E-13},{"$f":"AJ34-'Term Loan 1'!AJ$29","v":1.2789769243681803E-13},{"$f":"AK34-'Term Loan 1'!AK$29","v":1.2789769243681803E-13},{"$f":"AL34-'Term Loan 1'!AL$29","v":1.2789769243681803E-13},{"$f":"AM34-'Term Loan 1'!AM$29","v":1.2789769243681803E-13},{"$f":"AN34-'Term Loan 1'!AN$29","v":1.2789769243681803E-13},{"$f":"AO34-'Term Loan 1'!AO$29","v":1.2789769243681803E-13},{"$f":"AP34-'Term Loan 1'!AP$29","v":1.2789769243681803E-13}]
[null,"CERC Tariff"]
[null,"PAT for the year",null,{"$f":"'Profit Loss'!C60","v":28.173493094114924},{"$f":"'Profit Loss'!D60","v":17.175577169112717},{"$f":"'Profit Loss'!E60","v":20.736192209941173},{"$f":"'Profit Loss'!F60","v":24.2609368330682},{"$f":"'Profit Loss'!G60","v":27.747759250601298},{"$f":"'Profit Loss'!H60","v":31.194490312380456},{"$f":"'Profit Loss'!I60","v":34.590657651752309},{"$f":"'Profit Loss'!J60","v":37.950195152874862},{"$f":"'Profit Loss'!K60","v":41.262360601024824},{"$f":"'Profit Loss'!L60","v":44.52444431477214},{"$f":"'Profit Loss'!M60","v":47.584374455228016},{"$f":"'Profit Loss'!N60","v":50.737536815124713},{"$f":"'Profit Loss'!O60","v":52.270886660195302},{"$f":"'Profit Loss'!P60","v":51.114590444719674},{"$f":"'Profit Loss'!Q60","v":49.892154085718843},{"$f":"'Profit Loss'!R60","v":48.599794366983161},{"$f":"'Profit Loss'!S60","v":47.233511672335787},{"$f":"'Profit Loss'!T60","v":59.054950887554583},{"$f":"'Profit Loss'!U60","v":73.446943130267911},{"$f":"'Profit Loss'!V60","v":71.832539851325237},{"$f":"'Profit Loss'!W60","v":59.233854431133963},{"$f":"'Profit Loss'!X60","v":57.540043758708975},{"$f":"'Profit Loss'!Y60","v":55.791787567317392},{"$f":"'Profit Loss'!Z60","v":53.97960550554987},{"$f":"'Profit Loss'!AA60","v":52.094429856055186},{"$f":"'Profit Loss'!AB60","v":0},{"$f":"'Profit Loss'!AC60","v":0},{"$f":"'Profit Loss'!AD60","v":0},{"$f":"'Profit Loss'!AE60","v":0},{"$f":"'Profit Loss'!AF60","v":0},{"$f":"'Profit Loss'!AG60","v":0},{"$f":"'Profit Loss'!AH60","v":0},{"$f":"'Profit Loss'!AI60","v":0},{"$f":"'Profit Loss'!AJ60","v":0},{"$f":"'Profit Loss'!AK60","v":0},{"$f":"'Profit Loss'!AL60","v":0},{"$f":"'Profit Loss'!AM60","v":0},{"$f":"'Profit Loss'!AN60","v":0},{"$f":"'Profit Loss'!AO60","v":0},{"$f":"'Profit Loss'!AP60","v":0}]
[null,"Reserves and surplus",null,{"$f":"IF(D$10<$C$6+$C$8,D36+C37,0)","v":28.173493094114924},{"$f":"IF(E$10<$C$6+$C$8,E36+D37,0)","v":45.349070263227645},66.085262473168825,90.346199306237025,118.09395855683832,149.28844886921877,183.87910652097108,221.82930167384595,263.09166227487077,307.61610658964292,355.20048104487091,405.93801785999563,458.20890452019091,509.32349496491059,559.21564905062939,607.81544341761253,655.04895508994832,714.1039059775029,787.55084910777077,859.38338895909601,918.61724339022999,976.15728714893896,1031.9490747162563,1085.9286802218062,1138.0231100778615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Networth",{"$f":"C$33+C37","v":207.3},{"$f":"D$33+D37","v":235.47349309411493},252.64907026322766,273.38526247316884,297.64619930623701,325.39395855683836,356.58844886921878,391.17910652097112,429.12930167384593,470.39166227487078,514.91610658964294,562.50048104487087,613.23801785999558,665.50890452019098,716.62349496491061,766.51564905062946,815.1154434176126,862.34895508994828,921.40390597750297,994.85084910777073,1066.683388959096,1125.9172433902299,1183.457287148939,1239.2490747162562,1293.2286802218061,1345.3231100778614,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total liabilities",{"$f":"C$34+C38","v":691},{"$f":"D$34+D38","v":678.86515976078158},655.73240359656097,636.16026247316881,620.11286597290359,607.55229189017166,598.43844886921875,592.72077318763786,590.36263500717928,591.31666227487085,595.53277325630972,602.80881437820426,613.23801785999569,665.50890452019109,716.62349496491072,766.51564905062958,815.11544341761271,862.34895508994839,921.40390597750309,994.85084910777084,1066.6833889590962,1125.9172433902302,1183.4572871489393,1239.2490747162565,1293.2286802218064,1345.3231100778617,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[null,"CERC Tariff with AD"]
[null,"PAT for the year",null,{"$f":"'Profit Loss'!C72","v":18.187811594788066},{"$f":"'Profit Loss'!D72","v":7.1898956697858578},{"$f":"'Profit Loss'!E72","v":10.750510710614313},{"$f":"'Profit Loss'!F72","v":14.275255333741342},{"$f":"'Profit Loss'!G72","v":17.76207775127444},{"$f":"'Profit Loss'!H72","v":21.208808813053597},{"$f":"'Profit Loss'!I72","v":24.604976152425451},{"$f":"'Profit Loss'!J72","v":27.964513653548003},{"$f":"'Profit Loss'!K72","v":31.276679101697965},{"$f":"'Profit Loss'!L72","v":34.538762815445281},{"$f":"'Profit Loss'!M72","v":37.598692955901157},{"$f":"'Profit Loss'!N72","v":40.751855315797854},{"$f":"'Profit Loss'!O72","v":42.28520516086845},{"$f":"'Profit Loss'!P72","v":41.128908945392816},{"$f":"'Profit Loss'!Q72","v":39.906472586391985},{"$f":"'Profit Loss'!R72","v":38.614112867656303},{"$f":"'Profit Loss'!S72","v":37.247830173008921},{"$f":"'Profit Loss'!T72","v":49.069269388227731},{"$f":"'Profit Loss'!U72","v":63.461261630941053},{"$f":"'Profit Loss'!V72","v":61.846858351998378},{"$f":"'Profit Loss'!W72","v":49.628072065647373},{"$f":"'Profit Loss'!X72","v":48.139089827081861},{"$f":"'Profit Loss'!Y72","v":46.564937804472109},{"$f":"'Profit Loss'!Z72","v":44.900744286169427},{"$f":"'Profit Loss'!AA72","v":43.14135889861987},{"$f":"'Profit Loss'!AB72","v":0},{"$f":"'Profit Loss'!AC72","v":0},{"$f":"'Profit Loss'!AD72","v":0},{"$f":"'Profit Loss'!AE72","v":0},{"$f":"'Profit Loss'!AF72","v":0},{"$f":"'Profit Loss'!AG72","v":0},{"$f":"'Profit Loss'!AH72","v":0},{"$f":"'Profit Loss'!AI72","v":0},{"$f":"'Profit Loss'!AJ72","v":0},{"$f":"'Profit Loss'!AK72","v":0},{"$f":"'Profit Loss'!AL72","v":0},{"$f":"'Profit Loss'!AM72","v":0},{"$f":"'Profit Loss'!AN72","v":0},{"$f":"'Profit Loss'!AO72","v":0},{"$f":"'Profit Loss'!AP72","v":0}]
[null,"Reserves and surplus",null,{"$f":"IF(D$10<$C$6+$C$8,D41+C42,0)","v":18.187811594788066},25.377707264573925,36.128217975188235,50.403473308929577,68.165551060204024,89.374359873257617,113.97933602568307,141.94384967923108,173.22052878092904,207.75929159637434,245.3579845522755,286.10983986807332,328.39504502894175,369.52395397433457,409.43042656072657,448.0445394283829,485.29236960139184,534.36163898961956,597.82290062056063,659.66975897255907,709.29783103820648,757.43692086528836,804.00185866976051,848.90260295592998,892.04396185454982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Networth",{"$f":"C$33+C42","v":207.3},{"$f":"D$33+D42","v":225.48781159478807},232.67770726457394,243.42821797518826,257.70347330892957,275.46555106020401,296.67435987325763,321.27933602568305,349.24384967923106,380.52052878092906,415.05929159637435,452.65798455227548,493.40983986807333,535.69504502894176,576.82395397433459,616.73042656072653,655.34453942838286,692.59236960139185,741.66163898961963,805.12290062056059,866.96975897255902,916.59783103820655,964.73692086528831,1011.3018586697606,1056.2026029559299,1099.3439618545499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total liabilities",{"$f":"C$34+C43","v":691},{"$f":"D$34+D43","v":668.87947826145478},635.76104059790725,606.20321797518818,580.17013997559616,557.62388439353731,538.52435987325759,522.82100269234979,510.47718301256441,501.44552878092912,495.67595826304114,492.96631788560893,493.40983986807345,535.69504502894188,576.8239539743347,616.73042656072664,655.34453942838297,692.59236960139197,741.66163898961975,805.1229006205607,866.96975897255913,916.59783103820666,964.73692086528843,1011.3018586697607,1056.2026029559302,1099.3439618545501,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[null,"User Provided FIT"]
[null,"PAT for the year",null,{"$f":"'Profit Loss'!C83","v":73.998571852652731},{"$f":"'Profit Loss'!D83","v":63.000655927650527},{"$f":"'Profit Loss'!E83","v":66.561270968478993},{"$f":"'Profit Loss'!F83","v":67.070337365115478},{"$f":"'Profit Loss'!G83","v":66.702287389684486},{"$f":"'Profit Loss'!H83","v":77.019569070918266},{"$f":"'Profit Loss'!I83","v":80.415736410290123},{"$f":"'Profit Loss'!J83","v":83.775273911412683},{"$f":"'Profit Loss'!K83","v":87.087439359562637},{"$f":"'Profit Loss'!L83","v":90.349523073309953},{"$f":"'Profit Loss'!M83","v":93.409453213765829},{"$f":"'Profit Loss'!N83","v":96.562615573662526},{"$f":"'Profit Loss'!O83","v":98.095965418733115},{"$f":"'Profit Loss'!P83","v":96.939669203257495},{"$f":"'Profit Loss'!Q83","v":95.717232844256657},{"$f":"'Profit Loss'!R83","v":94.424873125520975},{"$f":"'Profit Loss'!S83","v":93.058590430873608},{"$f":"'Profit Loss'!T83","v":104.8800296460924},{"$f":"'Profit Loss'!U83","v":119.27202188880572},{"$f":"'Profit Loss'!V83","v":117.65761860986306},{"$f":"'Profit Loss'!W83","v":97.049054061735546},{"$f":"'Profit Loss'!X83","v":95.355243389310559},{"$f":"'Profit Loss'!Y83","v":93.606987197918983},{"$f":"'Profit Loss'!Z83","v":91.794805136151439},{"$f":"'Profit Loss'!AA83","v":89.909629486656769},{"$f":"'Profit Loss'!AB83","v":0},{"$f":"'Profit Loss'!AC83","v":0},{"$f":"'Profit Loss'!AD83","v":0},{"$f":"'Profit Loss'!AE83","v":0},{"$f":"'Profit Loss'!AF83","v":0},{"$f":"'Profit Loss'!AG83","v":0},{"$f":"'Profit Loss'!AH83","v":0},{"$f":"'Profit Loss'!AI83","v":0},{"$f":"'Profit Loss'!AJ83","v":0},{"$f":"'Profit Loss'!AK83","v":0},{"$f":"'Profit Loss'!AL83","v":0},{"$f":"'Profit Loss'!AM83","v":0},{"$f":"'Profit Loss'!AN83","v":0},{"$f":"'Profit Loss'!AO83","v":0},{"$f":"'Profit Loss'!AP83","v":0}]
[null,"Reserves and surplus",null,{"$f":"IF(D$10<$C$6+$C$8,D46+C47,0)","v":73.998571852652731},136.99922778030327,203.56049874878227,270.63083611389777,337.33312350358227,414.35269257450057,494.76842898479072,578.5437028962034,665.63114225576601,755.98066532907592,849.39011854284172,945.95273411650419,1044.0486995352373,1140.988368738495,1236.7056015827516,1331.1304747082725,1424.1890651391461,1529.0690947852386,1648.3411166740443,1765.9987352839073,1863.0477893456427,1958.4030327349533,2052.0100199328722,2143.8048250690235,2233.7144545556803,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Networth",{"$f":"C$33+C47","v":207.3},281.29857185265274,344.29922778030328,410.86049874878228,477.93083611389778,544.63312350358228,621.65269257450063,702.06842898479067,785.84370289620347,872.93114225576596,963.28066532907587,1056.6901185428417,1153.2527341165041,1251.3486995352373,1348.2883687384949,1444.0056015827515,1538.4304747082724,1631.4890651391461,1736.3690947852385,1855.6411166740443,1973.2987352839073,2070.3477893456429,2165.7030327349535,2259.3100199328724,2351.1048250690237,2441.0144545556805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total liabilities",{"$f":"C$34+C48","v":691},724.69023851931934,747.3825611136366,773.63549874878231,800.39750278056442,826.79145683691559,863.50269257450066,903.61009565145741,947.07703622953682,993.85614225576603,1043.8973319957427,1096.9984518761751,1153.2527341165044,1251.3486995352375,1348.2883687384951,1444.0056015827518,1538.4304747082726,1631.4890651391463,1736.3690947852388,1855.6411166740445,1973.2987352839075,2070.3477893456429,2165.7030327349535,2259.3100199328724,2351.1048250690237,2441.0144545556805,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[null,"Based on RECs"]
[null,"PAT for the year",null,{"$f":"'Profit Loss'!C94","v":51.567366237548754},{"$f":"'Profit Loss'!D94","v":42.441486731782405},{"$f":"'Profit Loss'!E94","v":47.949019648616108},{"$f":"'Profit Loss'!F94","v":53.382243322345765},{"$f":"'Profit Loss'!G94","v":36.513974796403971},{"$f":"'Profit Loss'!H94","v":42.079390412244301},{"$f":"'Profit Loss'!I94","v":47.16734652503991},{"$f":"'Profit Loss'!J94","v":52.269426462788957},{"$f":"'Profit Loss'!K94","v":57.37641062066421},{"$f":"'Profit Loss'!L94","v":58.492997061428561},{"$f":"'Profit Loss'!M94","v":63.457050371032018},{"$f":"'Profit Loss'!N94","v":68.571459595150699},{"$f":"'Profit Loss'!O94","v":72.124893710369932},{"$f":"'Profit Loss'!P94","v":73.049284293147409},{"$f":"'Profit Loss'!Q94","v":46.010831528347254},{"$f":"'Profit Loss'!R94","v":46.925872433878283},{"$f":"'Profit Loss'!S94","v":47.833212382225639},{"$f":"'Profit Loss'!T94","v":61.996482919729004},{"$f":"'Profit Loss'!U94","v":78.800561424395411},{"$f":"'Profit Loss'!V94","v":79.670606995264407},{"$f":"'Profit Loss'!W94","v":67.813577838534414},{"$f":"'Profit Loss'!X94","v":68.294809361733414},{"$f":"'Profit Loss'!Y94","v":68.786846631834521},{"$f":"'Profit Loss'!Z94","v":69.282166835404439},{"$f":"'Profit Loss'!AA94","v":69.77371851920735},{"$f":"'Profit Loss'!AB94","v":0},{"$f":"'Profit Loss'!AC94","v":0},{"$f":"'Profit Loss'!AD94","v":0},{"$f":"'Profit Loss'!AE94","v":0},{"$f":"'Profit Loss'!AF94","v":0},{"$f":"'Profit Loss'!AG94","v":0},{"$f":"'Profit Loss'!AH94","v":0},{"$f":"'Profit Loss'!AI94","v":0},{"$f":"'Profit Loss'!AJ94","v":0},{"$f":"'Profit Loss'!AK94","v":0},{"$f":"'Profit Loss'!AL94","v":0},{"$f":"'Profit Loss'!AM94","v":0},{"$f":"'Profit Loss'!AN94","v":0},{"$f":"'Profit Loss'!AO94","v":0},{"$f":"'Profit Loss'!AP94","v":0}]
[null,"Reserves and surplus",null,{"$f":"IF(D$10<$C$6+$C$8,D51+C52,0)","v":51.567366237548754},94.008852969331159,141.95787261794726,195.34011594029303,231.854090736697,273.93348114894133,321.10082767398126,373.3702541367702,430.74666475743442,489.239661818863,552.69671218989504,621.26817178504575,693.39306549541573,766.44234978856309,812.45318131691033,859.37905375078867,907.21226613301428,969.20874905274331,1048.0093104771388,1127.6799174724033,1195.4934953109378,1263.7883046726711,1332.5751513045057,1401.8573181399101,1471.6310366591174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Networth",{"$f":"C$33+C52","v":207.3},258.86736623754877,301.30885296933116,349.25787261794727,402.64011594029307,439.15409073669701,481.23348114894134,528.40082767398121,580.67025413677015,638.04666475743443,696.53966181886301,759.99671218989511,828.56817178504571,900.69306549541579,973.74234978856316,1019.7531813169103,1066.6790537507886,1114.5122661330142,1176.5087490527433,1255.3093104771388,1334.9799174724033,1402.7934953109377,1471.088304672671,1539.8751513045056,1609.1573181399101,1678.9310366591174,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total liabilities",{"$f":"C$34+C53","v":691},702.25903290421547,704.39218630266441,712.03287261794731,725.10678260695977,721.31242407003037,723.08348114894136,729.94249434064795,741.9035874701035,758.9716647574345,777.1563284855298,800.3050455232285,828.56817178504582,900.69306549541591,973.74234978856327,1019.7531813169104,1066.6790537507889,1114.5122661330145,1176.5087490527435,1255.309310477139,1334.9799174724035,1402.7934953109379,1471.0883046726713,1539.8751513045058,1609.1573181399103,1678.9310366591176,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13,1.2789769243681803E-13]
[]
[null,"Check",null,{"$f":"AND((D18-D39)<0.001,(D22-D44)<0.001,(D26-D49)<0.001,(D30-D54)<0.001)","v":true},{"$f":"AND((E18-E39)<0.001,(E22-E44)<0.001,(E26-E49)<0.001,(E30-E54)<0.001)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"IRR","index":25,"n_rows":95,"n_cols":43,"rows_kept":95,"cut":false,"hidden":false,"merged":[[1,6,1,9]]}
[]
[null,null,null,null,null,null,"IRR Analysis"]
[null,"User Inputs","Value","Units"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[null,"Project Start Year",{"$f":"'Inputs&Summary'!D14","v":2014},"-"]
[null,"Project Cost",{"$f":"'Inputs&Summary'!D41*'Inputs&Summary'!D34","v":691},"Rs Lacs"]
[null,"Equity",{"$f":"'Inputs&Summary'!D49","v":207.3},{"$f":"'Inputs&Summary'!F49","v":"Rs lacs"}]
[null,"Discount Rate",{"$f":"'Inputs&Summary'!D89","v":0.10668289},{"$f":"'Inputs&Summary'!F89","v":"%"}]
[]
[null,null,"Yr0",{"$f":"C6","v":2014},{"$f":"D11+1","v":2015},{"$f":"E11+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Book Depreciation",null,{"$f":"Depreciation!C30","v":18.2424},{"$f":"Depreciation!D30","v":36.4848},{"$f":"Depreciation!E30","v":36.4848},{"$f":"Depreciation!F30","v":36.4848},{"$f":"Depreciation!G30","v":36.4848},{"$f":"Depreciation!H30","v":36.4848},{"$f":"Depreciation!I30","v":36.4848},{"$f":"Depreciation!J30","v":36.4848},{"$f":"Depreciation!K30","v":36.4848},{"$f":"Depreciation!L30","v":36.4848},{"$f":"Depreciation!M30","v":36.4848},{"$f":"Depreciation!N30","v":36.4848},{"$f":"Depreciation!O30","v":36.4848},{"$f":"Depreciation!P30","v":36.4848},{"$f":"Depreciation!Q30","v":36.4848},{"$f":"Depreciation!R30","v":36.4848},{"$f":"Depreciation!S30","v":36.4848},{"$f":"Depreciation!T30","v":19.900800000000004},{"$f":"Depreciation!U30","v":0},{"$f":"Depreciation!V30","v":0},{"$f":"Depreciation!W30","v":0},{"$f":"Depreciation!X30","v":0},{"$f":"Depreciation!Y30","v":0},{"$f":"Depreciation!Z30","v":0},{"$f":"Depreciation!AA30","v":0},{"$f":"Depreciation!AB30","v":0},{"$f":"Depreciation!AC30","v":0},{"$f":"Depreciation!AD30","v":0},{"$f":"Depreciation!AE30","v":0},{"$f":"Depreciation!AF30","v":0},{"$f":"Depreciation!AG30","v":0},{"$f":"Depreciation!AH30","v":0},{"$f":"Depreciation!AI30","v":0},{"$f":"Depreciation!AJ30","v":0},{"$f":"Depreciation!AK30","v":0},{"$f":"Depreciation!AL30","v":0},{"$f":"Depreciation!AM30","v":0},{"$f":"Depreciation!AN30","v":0},{"$f":"Depreciation!AO30","v":0},{"$f":"Depreciation!AP30","v":0}]
[null,"Interest Payments",null,{"$f":"'Term Loan 1'!C57+'Term Loan 2'!C60","v":58.87},{"$f":"'Term Loan 1'!D57+'Term Loan 2'!D60","v":53.75},{"$f":"'Term Loan 1'!E57+'Term Loan 2'!E60","v":48.63},{"$f":"'Term Loan 1'!F57+'Term Loan 2'!F60","v":43.51},{"$f":"'Term Loan 1'!G57+'Term Loan 2'!G60","v":38.39},{"$f":"'Term Loan 1'!H57+'Term Loan 2'!H60","v":33.270000000000003},{"$f":"'Term Loan 1'!I57+'Term Loan 2'!I60","v":28.16},{"$f":"'Term Loan 1'!J57+'Term Loan 2'!J60","v":23.04},{"$f":"'Term Loan 1'!K57+'Term Loan 2'!K60","v":17.920000000000002},{"$f":"'Term Loan 1'!L57+'Term Loan 2'!L60","v":12.8},{"$f":"'Term Loan 1'!M57+'Term Loan 2'!M60","v":7.68},{"$f":"'Term Loan 1'!N57+'Term Loan 2'!N60","v":2.56},{"$f":"'Term Loan 1'!O57+'Term Loan 2'!O60","v":0},{"$f":"'Term Loan 1'!P57+'Term Loan 2'!P60","v":0},{"$f":"'Term Loan 1'!Q57+'Term Loan 2'!Q60","v":0},{"$f":"'Term Loan 1'!R57+'Term Loan 2'!R60","v":0},{"$f":"'Term Loan 1'!S57+'Term Loan 2'!S60","v":0},{"$f":"'Term Loan 1'!T57+'Term Loan 2'!T60","v":0},{"$f":"'Term Loan 1'!U57+'Term Loan 2'!U60","v":0},{"$f":"'Term Loan 1'!V57+'Term Loan 2'!V60","v":0},{"$f":"'Term Loan 1'!W57+'Term Loan 2'!W60","v":0},{"$f":"'Term Loan 1'!X57+'Term Loan 2'!X60","v":0},{"$f":"'Term Loan 1'!Y57+'Term Loan 2'!Y60","v":0},{"$f":"'Term Loan 1'!Z57+'Term Loan 2'!Z60","v":0},{"$f":"'Term Loan 1'!AA57+'Term Loan 2'!AA60","v":0},{"$f":"'Term Loan 1'!AB57+'Term Loan 2'!AB60","v":0},{"$f":"'Term Loan 1'!AC57+'Term Loan 2'!AC60","v":0},{"$f":"'Term Loan 1'!AD57+'Term Loan 2'!AD60","v":0},{"$f":"'Term Loan 1'!AE57+'Term Loan 2'!AE60","v":0},{"$f":"'Term Loan 1'!AF57+'Term Loan 2'!AF60","v":0},{"$f":"'Term Loan 1'!AG57+'Term Loan 2'!AG60","v":0},{"$f":"'Term Loan 1'!AH57+'Term Loan 2'!AH60","v":0},{"$f":"'Term Loan 1'!AI57+'Term Loan 2'!AI60","v":0},{"$f":"'Term Loan 1'!AJ57+'Term Loan 2'!AJ60","v":0},{"$f":"'Term Loan 1'!AK57+'Term Loan 2'!AK60","v":0},{"$f":"'Term Loan 1'!AL57+'Term Loan 2'!AL60","v":0},{"$f":"'Term Loan 1'!AM57+'Term Loan 2'!AM60","v":0},{"$f":"'Term Loan 1'!AN57+'Term Loan 2'!AN60","v":0},{"$f":"'Term Loan 1'!AO57+'Term Loan 2'!AO60","v":0},{"$f":"'Term Loan 1'!AP57+'Term Loan 2'!AP60","v":0}]
[null,"Total Outflow-Capex",{"$f":"C7","v":691}]
[]
[null,"Project IRR-Pre Tax"]
[null,"CERC Tariff"]
[null,"Profit Before Tax (PBT)",null,{"$f":"'Profit Loss'!C52","v":35.220388406484304},{"$f":"'Profit Loss'!D52","v":21.471618623253221},{"$f":"'Profit Loss'!E52","v":25.922832545681032},{"$f":"'Profit Loss'!F52","v":30.329203961731423},{"$f":"'Profit Loss'!G52","v":34.688167880039629},{"$f":"'Profit Loss'!H52","v":38.997012591734745},{"$f":"'Profit Loss'!I52","v":43.242646329323321},{"$f":"'Profit Loss'!J52","v":47.442488189912567},{"$f":"'Profit Loss'!K52","v":51.583109062187248},{"$f":"'Profit Loss'!L52","v":55.661121505615739},{"$f":"'Profit Loss'!M52","v":59.486416710706095},{"$f":"'Profit Loss'!N52","v":63.428263845290417},{"$f":"'Profit Loss'!O52","v":65.34514283952808},{"$f":"'Profit Loss'!P52","v":63.899628018701463},{"$f":"'Profit Loss'!Q52","v":62.371429750123568},{"$f":"'Profit Loss'!R52","v":60.755818540583007},{"$f":"'Profit Loss'!S52","v":59.047794369856717},{"$f":"'Profit Loss'!T52","v":73.826071216564884},{"$f":"'Profit Loss'!U52","v":91.817860698904781},{"$f":"'Profit Loss'!V52","v":89.799654779634508},{"$f":"'Profit Loss'!W52","v":87.666007481781975},{"$f":"'Profit Loss'!X52","v":85.410315558492272},{"$f":"'Profit Loss'!Y52","v":83.025598057190422},{"$f":"'Profit Loss'!Z52","v":80.50447471481408},{"$f":"'Profit Loss'!AA52","v":77.839143117253826},{"$f":"'Profit Loss'!AB52","v":0},{"$f":"'Profit Loss'!AC52","v":0},{"$f":"'Profit Loss'!AD52","v":0},{"$f":"'Profit Loss'!AE52","v":0},{"$f":"'Profit Loss'!AF52","v":0},{"$f":"'Profit Loss'!AG52","v":0},{"$f":"'Profit Loss'!AH52","v":0},{"$f":"'Profit Loss'!AI52","v":0},{"$f":"'Profit Loss'!AJ52","v":0},{"$f":"'Profit Loss'!AK52","v":0},{"$f":"'Profit Loss'!AL52","v":0},{"$f":"'Profit Loss'!AM52","v":0},{"$f":"'Profit Loss'!AN52","v":0},{"$f":"'Profit Loss'!AO52","v":0},{"$f":"'Profit Loss'!AP52","v":0}]
[null,"Cashflow from operations (available for repayment)",null,{"$f":"+D18+D12","v":53.462788406484307},57.956418623253221,62.407632545681032,66.81400396173143,71.172967880039636,75.481812591734752,79.727446329323328,83.927288189912559,88.067909062187255,92.145921505615746,{"$f":"+N18+N12","v":95.971216710706102},99.913063845290424,101.82994283952809,100.38442801870147,98.856229750123561,97.240618540583,95.532594369856724,93.726871216564888,91.817860698904781,89.799654779634508,{"$f":"+X18+X12","v":87.666007481781975},85.410315558492272,83.025598057190422,80.50447471481408,77.839143117253826,0,0,0,0,0,{"$f":"+AH18+AH12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total Inflow: Cashflow before debt service",null,112.3327884064843,111.70641862325323,111.03763254568103,110.32400396173142,109.56296788003964,108.75181259173476,107.88744632932332,106.96728818991255,105.98790906218726,104.94592150561574,103.65121671070611,102.47306384529043,101.82994283952809,100.38442801870147,98.856229750123561,97.240618540583,95.532594369856724,93.726871216564888,91.817860698904781,89.799654779634508,87.666007481781975,85.410315558492272,83.025598057190422,80.50447471481408,77.839143117253826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net flow (Pre-Tax)",{"$f":"+C20-C14","v":-691},112.3327884064843,111.70641862325323,111.03763254568103,110.32400396173142,109.56296788003964,108.75181259173476,107.88744632932332,106.96728818991255,105.98790906218726,104.94592150561574,103.65121671070611,102.47306384529043,101.82994283952809,100.38442801870147,98.856229750123561,97.240618540583,95.532594369856724,93.726871216564888,91.817860698904781,89.799654779634508,87.666007481781975,85.410315558492272,83.025598057190422,80.50447471481408,77.839143117253826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR-Pre Tax RoE",{"$f":"+IRR(C21:AQ21)","v":0.15013567470665468}]
[null,"CERC Tariff with AD"]
[null,"Profit Before Tax (PBT)",null,{"$f":"'Profit Loss'!C64","v":22.737038197304813},{"$f":"'Profit Loss'!D64","v":8.9882684140737297},{"$f":"'Profit Loss'!E64","v":13.439482336501541},{"$f":"'Profit Loss'!F64","v":17.845853752551932},{"$f":"'Profit Loss'!G64","v":22.204817670860137},{"$f":"'Profit Loss'!H64","v":26.513662382555253},{"$f":"'Profit Loss'!I64","v":30.75929612014383},{"$f":"'Profit Loss'!J64","v":34.959137980733075},{"$f":"'Profit Loss'!K64","v":39.099758853007756},{"$f":"'Profit Loss'!L64","v":43.177771296436248},{"$f":"'Profit Loss'!M64","v":47.003066501526604},{"$f":"'Profit Loss'!N64","v":50.944913636110925},{"$f":"'Profit Loss'!O64","v":52.861792630348596},{"$f":"'Profit Loss'!P64","v":51.416277809521972},{"$f":"'Profit Loss'!Q64","v":49.888079540944076},{"$f":"'Profit Loss'!R64","v":48.272468331403516},{"$f":"'Profit Loss'!S64","v":46.564444160677226},{"$f":"'Profit Loss'!T64","v":61.3427210073854},{"$f":"'Profit Loss'!U64","v":79.33451048972529},{"$f":"'Profit Loss'!V64","v":77.316304570455017},{"$f":"'Profit Loss'!W64","v":75.182657272602484},{"$f":"'Profit Loss'!X64","v":72.926965349312781},{"$f":"'Profit Loss'!Y64","v":70.542247848010931},{"$f":"'Profit Loss'!Z64","v":68.021124505634589},{"$f":"'Profit Loss'!AA64","v":65.355792908074335},{"$f":"'Profit Loss'!AB64","v":0},{"$f":"'Profit Loss'!AC64","v":0},{"$f":"'Profit Loss'!AD64","v":0},{"$f":"'Profit Loss'!AE64","v":0},{"$f":"'Profit Loss'!AF64","v":0},{"$f":"'Profit Loss'!AG64","v":0},{"$f":"'Profit Loss'!AH64","v":0},{"$f":"'Profit Loss'!AI64","v":0},{"$f":"'Profit Loss'!AJ64","v":0},{"$f":"'Profit Loss'!AK64","v":0},{"$f":"'Profit Loss'!AL64","v":0},{"$f":"'Profit Loss'!AM64","v":0},{"$f":"'Profit Loss'!AN64","v":0},{"$f":"'Profit Loss'!AO64","v":0},{"$f":"'Profit Loss'!AP64","v":0}]
[null,"Net flow (Pre-Tax)",{"$f":"-C$14","v":-691},{"$f":"D$12+D$13+D24-D$14","v":99.849438197304806},{"$f":"E$12+E$13+E24-E$14","v":99.223068414073737},98.554282336501544,97.84065375255193,97.079617670860131,96.268462382555256,95.404096120143834,94.483937980733074,93.504558853007751,92.462571296436252,91.167866501526603,89.989713636110935,89.346592630348596,87.901077809521979,86.372879540944069,84.757268331403509,83.049244160677233,81.243521007385397,79.33451048972529,77.316304570455017,75.182657272602484,72.926965349312781,70.542247848010931,68.021124505634589,65.355792908074335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR-Pre Tax FIT",{"$f":"+IRR(C25:AQ25)","v":0.12925141717252076}]
[null,"User Provided FIT"]
[null,"Profit Before Tax (PBT)",null,{"$f":"'Profit Loss'!C75","v":92.507465562372161},{"$f":"'Profit Loss'!D75","v":78.758695779141078},{"$f":"'Profit Loss'!E75","v":83.20990970156889},{"$f":"'Profit Loss'!F75","v":87.61628111761928},{"$f":"'Profit Loss'!G75","v":91.975245035927486},{"$f":"'Profit Loss'!H75","v":96.284089747622602},{"$f":"'Profit Loss'!I75","v":100.52972348521118},{"$f":"'Profit Loss'!J75","v":104.72956534580042},{"$f":"'Profit Loss'!K75","v":108.8701862180751},{"$f":"'Profit Loss'!L75","v":112.9481986615036},{"$f":"'Profit Loss'!M75","v":116.77349386659395},{"$f":"'Profit Loss'!N75","v":120.71534100117827},{"$f":"'Profit Loss'!O75","v":122.63221999541594},{"$f":"'Profit Loss'!P75","v":121.18670517458932},{"$f":"'Profit Loss'!Q75","v":119.65850690601143},{"$f":"'Profit Loss'!R75","v":118.04289569647086},{"$f":"'Profit Loss'!S75","v":116.33487152574457},{"$f":"'Profit Loss'!T75","v":131.11314837245274},{"$f":"'Profit Loss'!U75","v":149.10493785479264},{"$f":"'Profit Loss'!V75","v":147.08673193552238},{"$f":"'Profit Loss'!W75","v":144.95308463766983},{"$f":"'Profit Loss'!X75","v":142.69739271438013},{"$f":"'Profit Loss'!Y75","v":140.31267521307828},{"$f":"'Profit Loss'!Z75","v":137.79155187070194},{"$f":"'Profit Loss'!AA75","v":135.12622027314168},{"$f":"'Profit Loss'!AB75","v":0},{"$f":"'Profit Loss'!AC75","v":0},{"$f":"'Profit Loss'!AD75","v":0},{"$f":"'Profit Loss'!AE75","v":0},{"$f":"'Profit Loss'!AF75","v":0},{"$f":"'Profit Loss'!AG75","v":0},{"$f":"'Profit Loss'!AH75","v":0},{"$f":"'Profit Loss'!AI75","v":0},{"$f":"'Profit Loss'!AJ75","v":0},{"$f":"'Profit Loss'!AK75","v":0},{"$f":"'Profit Loss'!AL75","v":0},{"$f":"'Profit Loss'!AM75","v":0},{"$f":"'Profit Loss'!AN75","v":0},{"$f":"'Profit Loss'!AO75","v":0},{"$f":"'Profit Loss'!AP75","v":0}]
[null,"Net flow (Pre-Tax)",{"$f":"-C$14","v":-691},{"$f":"D$12+D$13+D28-D$14","v":169.61986556237215},168.99349577914109,168.32470970156891,167.61108111761928,166.85004503592748,166.03888974762259,165.17452348521118,164.25436534580041,163.2749862180751,162.23299866150359,160.93829386659394,159.76014100117828,159.11701999541594,157.67150517458933,156.14330690601142,154.52769569647086,152.81967152574458,151.01394837245275,149.10493785479264,147.08673193552238,144.95308463766983,142.69739271438013,140.31267521307828,137.79155187070194,135.12622027314168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR-Pre Tax FIT",{"$f":"+IRR(C29:AQ29)","v":0.23947797978596252}]
[null,"Based on RECs"]
[null,"Profit Before Tax (PBT)",null,{"$f":"'Profit Loss'!C86","v":64.465654362372177},{"$f":"'Profit Loss'!D86","v":53.057164131141121},{"$f":"'Profit Loss'!E86","v":59.942268787648899},{"$f":"'Profit Loss'!F86","v":66.879886567142506},{"$f":"'Profit Loss'!G86","v":46.242306703431638},{"$f":"'Profit Loss'!H86","v":52.604498465151892},{"$f":"'Profit Loss'!I86","v":58.965079664266312},{"$f":"'Profit Loss'!J86","v":65.343317410227215},{"$f":"'Profit Loss'!K86","v":71.727686044434705},{"$f":"'Profit Loss'!L86","v":73.123558682653965},{"$f":"'Profit Loss'!M86","v":79.329245888378864},{"$f":"'Profit Loss'!N86","v":85.722896783616733},{"$f":"'Profit Loss'!O86","v":90.165133651327551},{"$f":"'Profit Loss'!P86","v":91.320737440178277},{"$f":"'Profit Loss'!Q86","v":57.519291339568028},{"$f":"'Profit Loss'!R86","v":58.663206863034162},{"$f":"'Profit Loss'!S86","v":59.797495227304779},{"$f":"'Profit Loss'!T86","v":77.503353985059761},{"$f":"'Profit Loss'!U86","v":98.510552835777844},{"$f":"'Profit Loss'!V86","v":99.598218565937103},{"$f":"'Profit Loss'!W86","v":100.66361906699703},{"$f":"'Profit Loss'!X86","v":101.70294637658716},{"$f":"'Profit Loss'!Y86","v":102.71209868515152},{"$f":"'Profit Loss'!Z86","v":103.68666124693735},{"$f":"'Profit Loss'!AA86","v":104.62188613066417},{"$f":"'Profit Loss'!AB86","v":0},{"$f":"'Profit Loss'!AC86","v":0},{"$f":"'Profit Loss'!AD86","v":0},{"$f":"'Profit Loss'!AE86","v":0},{"$f":"'Profit Loss'!AF86","v":0},{"$f":"'Profit Loss'!AG86","v":0},{"$f":"'Profit Loss'!AH86","v":0},{"$f":"'Profit Loss'!AI86","v":0},{"$f":"'Profit Loss'!AJ86","v":0},{"$f":"'Profit Loss'!AK86","v":0},{"$f":"'Profit Loss'!AL86","v":0},{"$f":"'Profit Loss'!AM86","v":0},{"$f":"'Profit Loss'!AN86","v":0},{"$f":"'Profit Loss'!AO86","v":0},{"$f":"'Profit Loss'!AP86","v":0}]
[null,"Net flow (Pre-Tax)",{"$f":"-C$14","v":-691},{"$f":"D$12+D$13+D32-D$14","v":141.57805436237217},143.29196413114113,145.05706878764892,146.8746865671425,121.11710670343163,122.35929846515189,123.60987966426632,124.86811741022721,126.1324860444347,122.40835868265397,123.49404588837886,124.76769678361674,126.64993365132756,127.80553744017828,94.004091339568021,95.148006863034169,96.282295227304786,97.404153985059764,98.510552835777844,99.598218565937103,100.66361906699703,101.70294637658716,102.71209868515152,103.68666124693735,104.62188613066417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR-Pre Tax REC",{"$f":"+IRR(C33:AQ33)","v":0.18820686008462295}]
[]
[null,"Project IRR- Post Tax",{"$f":"$C$6-1","v":2013},{"$f":"C36+1","v":2014},{"$f":"D36+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"CERC Tariff"]
[null,"Profit After Tax (PAT)",null,{"$f":"'Profit Loss'!C60","v":28.173493094114924},{"$f":"'Profit Loss'!D60","v":17.175577169112717},{"$f":"'Profit Loss'!E60","v":20.736192209941173},{"$f":"'Profit Loss'!F60","v":24.2609368330682},{"$f":"'Profit Loss'!G60","v":27.747759250601298},{"$f":"'Profit Loss'!H60","v":31.194490312380456},{"$f":"'Profit Loss'!I60","v":34.590657651752309},{"$f":"'Profit Loss'!J60","v":37.950195152874862},{"$f":"'Profit Loss'!K60","v":41.262360601024824},{"$f":"'Profit Loss'!L60","v":44.52444431477214},{"$f":"'Profit Loss'!M60","v":47.584374455228016},{"$f":"'Profit Loss'!N60","v":50.737536815124713},{"$f":"'Profit Loss'!O60","v":52.270886660195302},{"$f":"'Profit Loss'!P60","v":51.114590444719674},{"$f":"'Profit Loss'!Q60","v":49.892154085718843},{"$f":"'Profit Loss'!R60","v":48.599794366983161},{"$f":"'Profit Loss'!S60","v":47.233511672335787},{"$f":"'Profit Loss'!T60","v":59.054950887554583},{"$f":"'Profit Loss'!U60","v":73.446943130267911},{"$f":"'Profit Loss'!V60","v":71.832539851325237},{"$f":"'Profit Loss'!W60","v":59.233854431133963},{"$f":"'Profit Loss'!X60","v":57.540043758708975},{"$f":"'Profit Loss'!Y60","v":55.791787567317392},{"$f":"'Profit Loss'!Z60","v":53.97960550554987},{"$f":"'Profit Loss'!AA60","v":52.094429856055186},{"$f":"'Profit Loss'!AB60","v":0},{"$f":"'Profit Loss'!AC60","v":0},{"$f":"'Profit Loss'!AD60","v":0},{"$f":"'Profit Loss'!AE60","v":0},{"$f":"'Profit Loss'!AF60","v":0},{"$f":"'Profit Loss'!AG60","v":0},{"$f":"'Profit Loss'!AH60","v":0},{"$f":"'Profit Loss'!AI60","v":0},{"$f":"'Profit Loss'!AJ60","v":0},{"$f":"'Profit Loss'!AK60","v":0},{"$f":"'Profit Loss'!AL60","v":0},{"$f":"'Profit Loss'!AM60","v":0},{"$f":"'Profit Loss'!AN60","v":0},{"$f":"'Profit Loss'!AO60","v":0},{"$f":"'Profit Loss'!AP60","v":0}]
[null,"Cashflow from operations-Post tax (avlbl for repayment)",null,{"$f":"+D38+D12","v":46.415893094114921},53.660377169112721,57.220992209941173,60.7457368330682,64.232559250601298,67.679290312380459,71.075457651752316,74.434995152874862,77.747160601024831,81.009244314772133,{"$f":"+N38+N12","v":84.069174455228023},87.22233681512472,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,{"$f":"+X38+X12","v":59.233854431133963},57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,{"$f":"+AH38+AH12","v":0},0,0,0,0,0,0,0,0,0]
[null,"Total Inflow: Cashflow before debt service",null,105.28589309411493,107.41037716911272,105.85099220994118,104.2557368330682,102.6225592506013,100.94929031238047,99.235457651752313,97.474995152874868,95.667160601024833,93.80924431477213,91.74917445522803,89.782336815124722,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow (Post Tax)",{"$f":"C40-C14","v":-691},105.28589309411493,107.41037716911272,105.85099220994118,104.2557368330682,102.6225592506013,100.94929031238047,99.235457651752313,97.474995152874868,95.667160601024833,93.80924431477213,91.74917445522803,89.782336815124722,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR- Post Tax",{"$f":"+IRR(C41:AQ41)","v":0.13490263772128874}]
[null,"NPV of Net Flow without Tax Shelter",{"$f":"NPV(C9,D41:AQ41)+C41","v":133.49434656138476}]
[null,"CERF Tariff with AD"]
[null,"Profit After Tax (PAT)",null,{"$f":"'Profit Loss'!C72","v":18.187811594788066},{"$f":"'Profit Loss'!D72","v":7.1898956697858578},{"$f":"'Profit Loss'!E72","v":10.750510710614313},{"$f":"'Profit Loss'!F72","v":14.275255333741342},{"$f":"'Profit Loss'!G72","v":17.76207775127444},{"$f":"'Profit Loss'!H72","v":21.208808813053597},{"$f":"'Profit Loss'!I72","v":24.604976152425451},{"$f":"'Profit Loss'!J72","v":27.964513653548003},{"$f":"'Profit Loss'!K72","v":31.276679101697965},{"$f":"'Profit Loss'!L72","v":34.538762815445281},{"$f":"'Profit Loss'!M72","v":37.598692955901157},{"$f":"'Profit Loss'!N72","v":40.751855315797854},{"$f":"'Profit Loss'!O72","v":42.28520516086845},{"$f":"'Profit Loss'!P72","v":41.128908945392816},{"$f":"'Profit Loss'!Q72","v":39.906472586391985},{"$f":"'Profit Loss'!R72","v":38.614112867656303},{"$f":"'Profit Loss'!S72","v":37.247830173008921},{"$f":"'Profit Loss'!T72","v":49.069269388227731},{"$f":"'Profit Loss'!U72","v":63.461261630941053},{"$f":"'Profit Loss'!V72","v":61.846858351998378},{"$f":"'Profit Loss'!W72","v":49.628072065647373},{"$f":"'Profit Loss'!X72","v":48.139089827081861},{"$f":"'Profit Loss'!Y72","v":46.564937804472109},{"$f":"'Profit Loss'!Z72","v":44.900744286169427},{"$f":"'Profit Loss'!AA72","v":43.14135889861987},{"$f":"'Profit Loss'!AB72","v":0},{"$f":"'Profit Loss'!AC72","v":0},{"$f":"'Profit Loss'!AD72","v":0},{"$f":"'Profit Loss'!AE72","v":0},{"$f":"'Profit Loss'!AF72","v":0},{"$f":"'Profit Loss'!AG72","v":0},{"$f":"'Profit Loss'!AH72","v":0},{"$f":"'Profit Loss'!AI72","v":0},{"$f":"'Profit Loss'!AJ72","v":0},{"$f":"'Profit Loss'!AK72","v":0},{"$f":"'Profit Loss'!AL72","v":0},{"$f":"'Profit Loss'!AM72","v":0},{"$f":"'Profit Loss'!AN72","v":0},{"$f":"'Profit Loss'!AO72","v":0},{"$f":"'Profit Loss'!AP72","v":0}]
[null,"Cashflow from operations-Post tax (avlbl for repayment)",null,{"$f":"D$12+D45","v":36.430211594788062},{"$f":"E$12+E45","v":43.674695669785855},47.235310710614314,50.760055333741342,54.24687775127444,57.693608813053601,61.089776152425451,64.449313653548003,67.761479101697972,71.023562815445274,74.083492955901164,77.236655315797861,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Inflow: Cashflow before debt service",null,{"$f":"D46+D$13","v":95.300211594788067},{"$f":"E46+E$13","v":97.424695669785848},95.865310710614324,94.27005533374134,92.63687775127444,90.963608813053611,89.249776152425454,87.48931365354801,85.681479101697974,83.823562815445271,81.763492955901171,79.796655315797864,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow (Post Tax)",{"$f":"-C$14","v":-691},{"$f":"D47-D$14","v":95.300211594788067},{"$f":"E47-E$14","v":97.424695669785848},95.865310710614324,94.27005533374134,92.63687775127444,90.963608813053611,89.249776152425454,87.48931365354801,85.681479101697974,83.823562815445271,81.763492955901171,79.796655315797864,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Shelter (Accelerated Depreciation)",null,{"$f":"Depreciation!C50","v":82.204814999999996},{"$f":"Depreciation!D50","v":75.74586524999998},{"$f":"Depreciation!E50","v":-16.059297787500011},{"$f":"Depreciation!F50","v":-19.757046519375006},{"$f":"Depreciation!G50","v":-18.014818221468762},{"$f":"Depreciation!H50","v":-15.556861224248445},{"$f":"Depreciation!I50","v":-13.272185187811161},{"$f":"Depreciation!J50","v":-11.29112803907948},{"$f":"Depreciation!K50","v":-9.5994129591055586},{"$f":"Depreciation!L50","v":-8.1598918404173375},{"$f":"Depreciation!M50","v":-6.935986229390239},{"$f":"Depreciation!N50","v":-5.895603927988823},{"$f":"Depreciation!O50","v":-5.0112664653919294},{"$f":"Depreciation!P50","v":-4.2595771209034039},{"$f":"Depreciation!Q50","v":-3.6206406778319531},{"$f":"Depreciation!R50","v":-3.0775446011699721},{"$f":"Depreciation!S50","v":-2.6159129159970309},{"$f":"Depreciation!T50","v":-2.223525979598004},{"$f":"Depreciation!U50","v":-1.8899970828583847},{"$f":"Depreciation!V50","v":-1.6064975204696657},{"$f":"Depreciation!W50","v":-1.3655228924072027},{"$f":"Depreciation!X50","v":-1.1606944585477321},{"$f":"Depreciation!Y50","v":-0.98659028976590235},{"$f":"Depreciation!Z50","v":-0.83860174630106432},{"$f":"Depreciation!AA50","v":-0.71281148435593056},{"$f":"Depreciation!AB50","v":0},{"$f":"Depreciation!AC50","v":0},{"$f":"Depreciation!AD50","v":0},{"$f":"Depreciation!AE50","v":0},{"$f":"Depreciation!AF50","v":0},{"$f":"Depreciation!AG50","v":0},{"$f":"Depreciation!AH50","v":0},{"$f":"Depreciation!AI50","v":0},{"$f":"Depreciation!AJ50","v":0},{"$f":"Depreciation!AK50","v":0},{"$f":"Depreciation!AL50","v":0},{"$f":"Depreciation!AM50","v":0},{"$f":"Depreciation!AN50","v":0},{"$f":"Depreciation!AO50","v":0},{"$f":"Depreciation!AP50","v":0}]
[null,"Net Flows adjusted for tax savings",{"$f":"C48+C49","v":-691},177.50502659478806,173.17056091978583,79.806012923114309,74.51300881436633,74.622059529805682,75.40674758880516,75.977590964614294,76.198185614468528,76.08206614259241,75.663670975027941,74.827506726510933,73.901051387809048,73.758738695476524,73.354131824489414,72.77063190856002,72.021368266486334,71.116717257011885,66.746543408629719,61.571264548082667,60.240360831528712,48.262549173240174,46.97839536853413,45.578347514706209,44.062142539868361,42.428547414263939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR- Post Tax",{"$f":"+IRR(C50:AQ50)","v":0.13463007468873389}]
[null,"NPV of Net Flow without Tax Shelter",{"$f":"NPV('Inputs&Summary'!$D$89,D50:AQ50)+C50","v":111.46703689541789}]
[null,"User Provided FIT"]
[null,"Profit After Tax (PAT)",null,{"$f":"'Profit Loss'!C83","v":73.998571852652731},{"$f":"'Profit Loss'!D83","v":63.000655927650527},{"$f":"'Profit Loss'!E83","v":66.561270968478993},{"$f":"'Profit Loss'!F83","v":67.070337365115478},{"$f":"'Profit Loss'!G83","v":66.702287389684486},{"$f":"'Profit Loss'!H83","v":77.019569070918266},{"$f":"'Profit Loss'!I83","v":80.415736410290123},{"$f":"'Profit Loss'!J83","v":83.775273911412683},{"$f":"'Profit Loss'!K83","v":87.087439359562637},{"$f":"'Profit Loss'!L83","v":90.349523073309953},{"$f":"'Profit Loss'!M83","v":93.409453213765829},{"$f":"'Profit Loss'!N83","v":96.562615573662526},{"$f":"'Profit Loss'!O83","v":98.095965418733115},{"$f":"'Profit Loss'!P83","v":96.939669203257495},{"$f":"'Profit Loss'!Q83","v":95.717232844256657},{"$f":"'Profit Loss'!R83","v":94.424873125520975},{"$f":"'Profit Loss'!S83","v":93.058590430873608},{"$f":"'Profit Loss'!T83","v":104.8800296460924},{"$f":"'Profit Loss'!U83","v":119.27202188880572},{"$f":"'Profit Loss'!V83","v":117.65761860986306},{"$f":"'Profit Loss'!W83","v":97.049054061735546},{"$f":"'Profit Loss'!X83","v":95.355243389310559},{"$f":"'Profit Loss'!Y83","v":93.606987197918983},{"$f":"'Profit Loss'!Z83","v":91.794805136151439},{"$f":"'Profit Loss'!AA83","v":89.909629486656769},{"$f":"'Profit Loss'!AB83","v":0},{"$f":"'Profit Loss'!AC83","v":0},{"$f":"'Profit Loss'!AD83","v":0},{"$f":"'Profit Loss'!AE83","v":0},{"$f":"'Profit Loss'!AF83","v":0},{"$f":"'Profit Loss'!AG83","v":0},{"$f":"'Profit Loss'!AH83","v":0},{"$f":"'Profit Loss'!AI83","v":0},{"$f":"'Profit Loss'!AJ83","v":0},{"$f":"'Profit Loss'!AK83","v":0},{"$f":"'Profit Loss'!AL83","v":0},{"$f":"'Profit Loss'!AM83","v":0},{"$f":"'Profit Loss'!AN83","v":0},{"$f":"'Profit Loss'!AO83","v":0},{"$f":"'Profit Loss'!AP83","v":0}]
[null,"Cashflow from operations-Post tax (avlbl for repayment)",null,{"$f":"D$12+D54","v":92.240971852652734},99.48545592765052,103.046070968479,103.55513736511548,103.18708738968448,113.50436907091827,116.90053641029013,120.26007391141269,123.57223935956264,126.83432307330995,129.89425321376584,133.04741557366253,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Inflow: Cashflow before debt service",null,{"$f":"D55+D$13","v":151.11097185265274},153.23545592765052,151.676070968479,147.06513736511548,141.57708738968449,146.77436907091828,145.06053641029013,143.30007391141268,141.49223935956263,139.63432307330996,137.57425321376584,135.60741557366254,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow (Post Tax)",{"$f":"-C$14","v":-691},{"$f":"D56-D$14","v":151.11097185265274},153.23545592765052,151.676070968479,147.06513736511548,141.57708738968449,146.77436907091828,145.06053641029013,143.30007391141268,141.49223935956263,139.63432307330996,137.57425321376584,135.60741557366254,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR- Post Tax",{"$f":"+IRR(C57:AQ57)","v":0.20856750015143444}]
[null,"NPV of Net Flow without Tax Shelter",{"$f":"NPV('Inputs&Summary'!$D$89,D57:AQ57)+C57","v":518.88433721104411}]
[null,"Based on RECs"]
[null,"Profit After Tax (PAT)",null,{"$f":"'Profit Loss'!C94","v":51.567366237548754},{"$f":"'Profit Loss'!D94","v":42.441486731782405},{"$f":"'Profit Loss'!E94","v":47.949019648616108},{"$f":"'Profit Loss'!F94","v":53.382243322345765},{"$f":"'Profit Loss'!G94","v":36.513974796403971},{"$f":"'Profit Loss'!H94","v":42.079390412244301},{"$f":"'Profit Loss'!I94","v":47.16734652503991},{"$f":"'Profit Loss'!J94","v":52.269426462788957},{"$f":"'Profit Loss'!K94","v":57.37641062066421},{"$f":"'Profit Loss'!L94","v":58.492997061428561},{"$f":"'Profit Loss'!M94","v":63.457050371032018},{"$f":"'Profit Loss'!N94","v":68.571459595150699},{"$f":"'Profit Loss'!O94","v":72.124893710369932},{"$f":"'Profit Loss'!P94","v":73.049284293147409},{"$f":"'Profit Loss'!Q94","v":46.010831528347254},{"$f":"'Profit Loss'!R94","v":46.925872433878283},{"$f":"'Profit Loss'!S94","v":47.833212382225639},{"$f":"'Profit Loss'!T94","v":61.996482919729004},{"$f":"'Profit Loss'!U94","v":78.800561424395411},{"$f":"'Profit Loss'!V94","v":79.670606995264407},{"$f":"'Profit Loss'!W94","v":67.813577838534414},{"$f":"'Profit Loss'!X94","v":68.294809361733414},{"$f":"'Profit Loss'!Y94","v":68.786846631834521},{"$f":"'Profit Loss'!Z94","v":69.282166835404439},{"$f":"'Profit Loss'!AA94","v":69.77371851920735},{"$f":"'Profit Loss'!AB94","v":0},{"$f":"'Profit Loss'!AC94","v":0},{"$f":"'Profit Loss'!AD94","v":0},{"$f":"'Profit Loss'!AE94","v":0},{"$f":"'Profit Loss'!AF94","v":0},{"$f":"'Profit Loss'!AG94","v":0},{"$f":"'Profit Loss'!AH94","v":0},{"$f":"'Profit Loss'!AI94","v":0},{"$f":"'Profit Loss'!AJ94","v":0},{"$f":"'Profit Loss'!AK94","v":0},{"$f":"'Profit Loss'!AL94","v":0},{"$f":"'Profit Loss'!AM94","v":0},{"$f":"'Profit Loss'!AN94","v":0},{"$f":"'Profit Loss'!AO94","v":0},{"$f":"'Profit Loss'!AP94","v":0}]
[null,"Cashflow from operations-Post tax (avlbl for repayment)",null,{"$f":"D$12+D61","v":69.809766237548757},78.926286731782398,84.433819648616108,89.867043322345765,72.998774796403978,78.564190412244301,83.65214652503991,88.754226462788949,93.86121062066421,94.977797061428561,99.941850371032018,105.05625959515069,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Inflow: Cashflow before debt service",null,{"$f":"D62+D$13","v":128.67976623754876},132.6762867317824,133.06381964861612,133.37704332234577,111.38877479640398,111.83419041224431,111.81214652503991,111.79422646278894,111.78121062066421,107.77779706142856,107.62185037103202,107.61625959515069,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow (Post Tax)",{"$f":"-C$14","v":-691},{"$f":"D63-D$14","v":128.67976623754876},132.6762867317824,133.06381964861612,133.37704332234577,111.38877479640398,111.83419041224431,111.81214652503991,111.79422646278894,111.78121062066421,107.77779706142856,107.62185037103202,107.61625959515069,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR- Post Tax",{"$f":"+IRR(C64:AQ64)","v":0.16622128278806247}]
[null,"NPV of Net Flow without Tax Shelter",{"$f":"NPV('Inputs&Summary'!$D$89,D63:AQ63)+C64","v":278.56109521643896}]
[]
[null,"Equity IRR",{"$f":"$C$6-1","v":2013},{"$f":"C68+1","v":2014},{"$f":"D68+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Equity Outflow",{"$f":"-C8","v":-207.3}]
[null,"Capital repayments",null,{"$f":"'Term Loan 1'!C29+'Term Loan 2'!C32","v":40.308333333333316},{"$f":"'Term Loan 1'!D29+'Term Loan 2'!D32","v":40.308333333333316},{"$f":"'Term Loan 1'!E29+'Term Loan 2'!E32","v":40.308333333333316},{"$f":"'Term Loan 1'!F29+'Term Loan 2'!F32","v":40.308333333333316},{"$f":"'Term Loan 1'!G29+'Term Loan 2'!G32","v":40.308333333333316},{"$f":"'Term Loan 1'!H29+'Term Loan 2'!H32","v":40.308333333333316},{"$f":"'Term Loan 1'!I29+'Term Loan 2'!I32","v":40.308333333333316},{"$f":"'Term Loan 1'!J29+'Term Loan 2'!J32","v":40.308333333333316},{"$f":"'Term Loan 1'!K29+'Term Loan 2'!K32","v":40.308333333333316},{"$f":"'Term Loan 1'!L29+'Term Loan 2'!L32","v":40.308333333333316},{"$f":"'Term Loan 1'!M29+'Term Loan 2'!M32","v":40.308333333333316},{"$f":"'Term Loan 1'!N29+'Term Loan 2'!N32","v":40.308333333333316},{"$f":"'Term Loan 1'!O29+'Term Loan 2'!O32","v":0},{"$f":"'Term Loan 1'!P29+'Term Loan 2'!P32","v":0},{"$f":"'Term Loan 1'!Q29+'Term Loan 2'!Q32","v":0},{"$f":"'Term Loan 1'!R29+'Term Loan 2'!R32","v":0},{"$f":"'Term Loan 1'!S29+'Term Loan 2'!S32","v":0},{"$f":"'Term Loan 1'!T29+'Term Loan 2'!T32","v":0},{"$f":"'Term Loan 1'!U29+'Term Loan 2'!U32","v":0},{"$f":"'Term Loan 1'!V29+'Term Loan 2'!V32","v":0},{"$f":"'Term Loan 1'!W29+'Term Loan 2'!W32","v":0},{"$f":"'Term Loan 1'!X29+'Term Loan 2'!X32","v":0},{"$f":"'Term Loan 1'!Y29+'Term Loan 2'!Y32","v":0},{"$f":"'Term Loan 1'!Z29+'Term Loan 2'!Z32","v":0},{"$f":"'Term Loan 1'!AA29+'Term Loan 2'!AA32","v":0},{"$f":"'Term Loan 1'!AB29+'Term Loan 2'!AB32","v":0},{"$f":"'Term Loan 1'!AC29+'Term Loan 2'!AC32","v":0},{"$f":"'Term Loan 1'!AD29+'Term Loan 2'!AD32","v":0},{"$f":"'Term Loan 1'!AE29+'Term Loan 2'!AE32","v":0},{"$f":"'Term Loan 1'!AF29+'Term Loan 2'!AF32","v":0},{"$f":"'Term Loan 1'!AG29+'Term Loan 2'!AG32","v":0},{"$f":"'Term Loan 1'!AH29+'Term Loan 2'!AH32","v":0},{"$f":"'Term Loan 1'!AI29+'Term Loan 2'!AI32","v":0},{"$f":"'Term Loan 1'!AJ29+'Term Loan 2'!AJ32","v":0},{"$f":"'Term Loan 1'!AK29+'Term Loan 2'!AK32","v":0},{"$f":"'Term Loan 1'!AL29+'Term Loan 2'!AL32","v":0},{"$f":"'Term Loan 1'!AM29+'Term Loan 2'!AM32","v":0},{"$f":"'Term Loan 1'!AN29+'Term Loan 2'!AN32","v":0},{"$f":"'Term Loan 1'!AO29+'Term Loan 2'!AO32","v":0},{"$f":"'Term Loan 1'!AP29+'Term Loan 2'!AP32","v":0}]
[null,"CERC Tariff"]
[null,"Cashflow available for repayment",{"$f":"C39","v":0},46.415893094114921,53.660377169112721,57.220992209941173,60.7457368330682,64.232559250601298,67.679290312380459,71.075457651752316,74.434995152874862,77.747160601024831,81.009244314772133,84.069174455228023,87.22233681512472,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflow",{"$f":"+C72-C70","v":0},{"$f":"+D72-D$70","v":6.107559760781605},{"$f":"+E72-E$70","v":13.352043835779405},16.912658876607857,20.437403499734884,23.924225917267982,27.370956979047143,30.767124318419,34.126661819541546,37.438827267691515,40.700910981438817,43.760841121894707,46.914003481791404,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow",{"$f":"+C$69+C73","v":-207.3},{"$f":"+D$69+D73","v":6.107559760781605},{"$f":"+E$69+E73","v":13.352043835779405},16.912658876607857,20.437403499734884,23.924225917267982,27.370956979047143,30.767124318419,34.126661819541546,37.438827267691515,40.700910981438817,43.760841121894707,46.914003481791404,88.755686660195295,87.599390444719674,86.376954085718836,85.084594366983168,83.718311672335787,78.955750887554586,73.446943130267911,71.832539851325237,59.233854431133963,57.540043758708975,55.791787567317392,53.97960550554987,52.094429856055186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR (Post Tax)",{"$f":"+IRR(C74:AQ74)","v":0.14893645351745821}]
[null,"NPV @ Interest Rate",{"$f":"NPV('Inputs&Summary'!$D$89,D74:AQ74)+C74","v":108.89904117908651}]
[null,"CERC Tariff with AD"]
[null,"Cashflow available for repayment",{"$f":"C45","v":0},{"$f":"D46","v":36.430211594788062},43.674695669785855,47.235310710614314,50.760055333741342,54.24687775127444,57.693608813053601,61.089776152425451,64.449313653548003,67.761479101697972,71.023562815445274,74.083492955901164,77.236655315797861,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflow",{"$f":"+C78-C$70","v":0},{"$f":"+D78-D$70","v":-3.8781217385452535},{"$f":"+E78-E$70","v":3.3663623364525392},6.9269773772809984,10.451722000408026,13.938544417941124,17.385275479720285,20.781442819092135,24.140980320214688,27.453145768364656,30.715229482111958,33.775159622567848,36.928321982464546,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow",{"$f":"+C$69+C79","v":-207.3},{"$f":"+D$69+D79","v":-3.8781217385452535},{"$f":"+E$69+E79","v":3.3663623364525392},6.9269773772809984,10.451722000408026,13.938544417941124,17.385275479720285,20.781442819092135,24.140980320214688,27.453145768364656,30.715229482111958,33.775159622567848,36.928321982464546,78.77000516086845,77.613708945392816,76.391272586391977,75.09891286765631,73.732630173008914,68.970069388227728,63.461261630941053,61.846858351998378,49.628072065647373,48.139089827081861,46.564937804472109,44.900744286169427,43.14135889861987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow adjusted for tax savings",{"$f":"C80+C49","v":-207.3},78.32669326145475,79.112227586452519,-9.1323204102190125,-9.3053245189669802,-4.0762738035276378,1.8284142554718397,7.509257631280974,12.849852281135208,17.8537328092591,22.555337641694621,26.83917339317761,31.032718054475723,73.758738695476524,73.354131824489414,72.77063190856002,72.021368266486334,71.116717257011885,66.746543408629719,61.571264548082667,60.240360831528712,48.262549173240174,46.97839536853413,45.578347514706209,44.062142539868361,42.428547414263939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR (Post Tax)",{"$f":"+IRR(C81:AQ81)","v":0.15431158601697925}]
[null,"NPV @ Interest Rate",{"$f":"NPV('Inputs&Summary'!$D$89,D81:AQ81)+C81","v":86.871731513119357}]
[null,"User Provided FIT"]
[null,"Cashflow available for repayment",{"$f":"C55","v":0},92.240971852652734,99.48545592765052,103.046070968479,103.55513736511548,103.18708738968448,113.50436907091827,116.90053641029013,120.26007391141269,123.57223935956264,126.83432307330995,129.89425321376584,133.04741557366253,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflow",{"$f":"+C85-C$70","v":0},{"$f":"D85-D$70","v":51.932638519319418},{"$f":"E85-E$70","v":59.177122594317204},62.737737635145685,63.246804031782169,62.878754056351163,73.196035737584964,76.592203076956821,79.951740578079381,83.263906026229336,86.525989739976637,89.585919880432527,92.739082240329225,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow",{"$f":"C$69+C86","v":-207.3},{"$f":"D$69+D86","v":51.932638519319418},59.177122594317204,62.737737635145685,63.246804031782169,62.878754056351163,73.196035737584964,76.592203076956821,79.951740578079381,83.263906026229336,86.525989739976637,89.585919880432527,92.739082240329225,134.58076541873311,133.4244692032575,132.20203284425665,130.90967312552098,129.54339043087361,124.7808296460924,119.27202188880572,117.65761860986306,97.049054061735546,95.355243389310559,93.606987197918983,91.794805136151439,89.909629486656769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR (Post Tax)",{"$f":"+IRR(C87:AQ87)","v":0.31603138253448049}]
[null,"NPV @ Interest Rate",{"$f":"NPV('Inputs&Summary'!$D$89,D87:AQ87)+C87","v":494.2890318287462}]
[null,"Based on RECs"]
[null,"Cashflow available for repayment",{"$f":"C62","v":0},69.809766237548757,78.926286731782398,84.433819648616108,89.867043322345765,72.998774796403978,78.564190412244301,83.65214652503991,88.754226462788949,93.86121062066421,94.977797061428561,99.941850371032018,105.05625959515069,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflow",{"$f":"+C91-C$70","v":0},{"$f":"D91-D$70","v":29.501432904215442},{"$f":"E91-E$70","v":38.617953398449082},44.125486315282792,49.558709989012449,32.690441463070663,38.255857078910985,43.343813191706595,48.445893129455634,53.552877287330894,54.669463728095245,59.633517037698702,64.747926261817383,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Flow",{"$f":"C$69+C92","v":-207.3},{"$f":"D$69+D92","v":29.501432904215442},38.617953398449082,44.125486315282792,49.558709989012449,32.690441463070663,38.255857078910985,43.343813191706595,48.445893129455634,53.552877287330894,54.669463728095245,59.633517037698702,64.747926261817383,108.60969371036992,109.5340842931474,82.495631528347246,83.41067243387829,84.318012382225646,81.897282919729008,78.800561424395411,79.670606995264407,67.813577838534414,68.294809361733414,68.786846631834521,69.282166835404439,69.77371851920735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR (Post Tax)",{"$f":"+IRR(C93:AQ93)","v":0.21794040357711641}]
[null,"NPV @ Interest Rate",{"$f":"NPV('Inputs&Summary'!$D$89,D93:AQ93)+C93","v":253.96578983414037}]

{"sheet":"DSCR","index":26,"n_rows":33,"n_cols":43,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,7,1,11]]}
[]
[null,null,null,null,null,null,null,"Debt Service Coverage Ratio"]
[]
[null,"Inputs","Value"]
[null,"State",{"$f":"StateIP","v":"CERC"}]
[null,"Technology",{"$f":"TechnologyIP","v":"Solar PV"}]
[]
[null,"Debt Service Coverage Ratio Calculations","Yr0",{"$f":"'Inputs&Summary'!D14","v":2014},{"$f":"D8+1","v":2015},{"$f":"E8+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053]
[null,"Interest payments",null,{"$f":"'Term Loan 1'!C57+'Term Loan 2'!C60","v":58.87},{"$f":"'Term Loan 1'!D57+'Term Loan 2'!D60","v":53.75},{"$f":"'Term Loan 1'!E57+'Term Loan 2'!E60","v":48.63},{"$f":"'Term Loan 1'!F57+'Term Loan 2'!F60","v":43.51},{"$f":"'Term Loan 1'!G57+'Term Loan 2'!G60","v":38.39},{"$f":"'Term Loan 1'!H57+'Term Loan 2'!H60","v":33.270000000000003},{"$f":"'Term Loan 1'!I57+'Term Loan 2'!I60","v":28.16},{"$f":"'Term Loan 1'!J57+'Term Loan 2'!J60","v":23.04},{"$f":"'Term Loan 1'!K57+'Term Loan 2'!K60","v":17.920000000000002},{"$f":"'Term Loan 1'!L57+'Term Loan 2'!L60","v":12.8},{"$f":"'Term Loan 1'!M57+'Term Loan 2'!M60","v":7.68},{"$f":"'Term Loan 1'!N57+'Term Loan 2'!N60","v":2.56},{"$f":"'Term Loan 1'!O57+'Term Loan 2'!O60","v":0},{"$f":"'Term Loan 1'!P57+'Term Loan 2'!P60","v":0},{"$f":"'Term Loan 1'!Q57+'Term Loan 2'!Q60","v":0},{"$f":"'Term Loan 1'!R57+'Term Loan 2'!R60","v":0},{"$f":"'Term Loan 1'!S57+'Term Loan 2'!S60","v":0},{"$f":"'Term Loan 1'!T57+'Term Loan 2'!T60","v":0},{"$f":"'Term Loan 1'!U57+'Term Loan 2'!U60","v":0},{"$f":"'Term Loan 1'!V57+'Term Loan 2'!V60","v":0},{"$f":"'Term Loan 1'!W57+'Term Loan 2'!W60","v":0},{"$f":"'Term Loan 1'!X57+'Term Loan 2'!X60","v":0},{"$f":"'Term Loan 1'!Y57+'Term Loan 2'!Y60","v":0},{"$f":"'Term Loan 1'!Z57+'Term Loan 2'!Z60","v":0},{"$f":"'Term Loan 1'!AA57+'Term Loan 2'!AA60","v":0},{"$f":"'Term Loan 1'!AB57+'Term Loan 2'!AB60","v":0},{"$f":"'Term Loan 1'!AC57+'Term Loan 2'!AC60","v":0},{"$f":"'Term Loan 1'!AD57+'Term Loan 2'!AD60","v":0},{"$f":"'Term Loan 1'!AE57+'Term Loan 2'!AE60","v":0},{"$f":"'Term Loan 1'!AF57+'Term Loan 2'!AF60","v":0},{"$f":"'Term Loan 1'!AG57+'Term Loan 2'!AG60","v":0},{"$f":"'Term Loan 1'!AH57+'Term Loan 2'!AH60","v":0},{"$f":"'Term Loan 1'!AI57+'Term Loan 2'!AI60","v":0},{"$f":"'Term Loan 1'!AJ57+'Term Loan 2'!AJ60","v":0},{"$f":"'Term Loan 1'!AK57+'Term Loan 2'!AK60","v":0},{"$f":"'Term Loan 1'!AL57+'Term Loan 2'!AL60","v":0},{"$f":"'Term Loan 1'!AM57+'Term Loan 2'!AM60","v":0},{"$f":"'Term Loan 1'!AN57+'Term Loan 2'!AN60","v":0},{"$f":"'Term Loan 1'!AO57+'Term Loan 2'!AO60","v":0},{"$f":"'Term Loan 1'!AP57+'Term Loan 2'!AP60","v":0}]
[null,"Principal Repayments",null,{"$f":"'Term Loan 1'!C29+'Term Loan 2'!C32","v":40.308333333333316},{"$f":"'Term Loan 1'!D29+'Term Loan 2'!D32","v":40.308333333333316},{"$f":"'Term Loan 1'!E29+'Term Loan 2'!E32","v":40.308333333333316},{"$f":"'Term Loan 1'!F29+'Term Loan 2'!F32","v":40.308333333333316},{"$f":"'Term Loan 1'!G29+'Term Loan 2'!G32","v":40.308333333333316},{"$f":"'Term Loan 1'!H29+'Term Loan 2'!H32","v":40.308333333333316},{"$f":"'Term Loan 1'!I29+'Term Loan 2'!I32","v":40.308333333333316},{"$f":"'Term Loan 1'!J29+'Term Loan 2'!J32","v":40.308333333333316},{"$f":"'Term Loan 1'!K29+'Term Loan 2'!K32","v":40.308333333333316},{"$f":"'Term Loan 1'!L29+'Term Loan 2'!L32","v":40.308333333333316},{"$f":"'Term Loan 1'!M29+'Term Loan 2'!M32","v":40.308333333333316},{"$f":"'Term Loan 1'!N29+'Term Loan 2'!N32","v":40.308333333333316},{"$f":"'Term Loan 1'!O29+'Term Loan 2'!O32","v":0},{"$f":"'Term Loan 1'!P29+'Term Loan 2'!P32","v":0},{"$f":"'Term Loan 1'!Q29+'Term Loan 2'!Q32","v":0},{"$f":"'Term Loan 1'!R29+'Term Loan 2'!R32","v":0},{"$f":"'Term Loan 1'!S29+'Term Loan 2'!S32","v":0},{"$f":"'Term Loan 1'!T29+'Term Loan 2'!T32","v":0},{"$f":"'Term Loan 1'!U29+'Term Loan 2'!U32","v":0},{"$f":"'Term Loan 1'!V29+'Term Loan 2'!V32","v":0},{"$f":"'Term Loan 1'!W29+'Term Loan 2'!W32","v":0},{"$f":"'Term Loan 1'!X29+'Term Loan 2'!X32","v":0},{"$f":"'Term Loan 1'!Y29+'Term Loan 2'!Y32","v":0},{"$f":"'Term Loan 1'!Z29+'Term Loan 2'!Z32","v":0},{"$f":"'Term Loan 1'!AA29+'Term Loan 2'!AA32","v":0},{"$f":"'Term Loan 1'!AB29+'Term Loan 2'!AB32","v":0},{"$f":"'Term Loan 1'!AC29+'Term Loan 2'!AC32","v":0},{"$f":"'Term Loan 1'!AD29+'Term Loan 2'!AD32","v":0},{"$f":"'Term Loan 1'!AE29+'Term Loan 2'!AE32","v":0},{"$f":"'Term Loan 1'!AF29+'Term Loan 2'!AF32","v":0},{"$f":"'Term Loan 1'!AG29+'Term Loan 2'!AG32","v":0},{"$f":"'Term Loan 1'!AH29+'Term Loan 2'!AH32","v":0},{"$f":"'Term Loan 1'!AI29+'Term Loan 2'!AI32","v":0},{"$f":"'Term Loan 1'!AJ29+'Term Loan 2'!AJ32","v":0},{"$f":"'Term Loan 1'!AK29+'Term Loan 2'!AK32","v":0},{"$f":"'Term Loan 1'!AL29+'Term Loan 2'!AL32","v":0},{"$f":"'Term Loan 1'!AM29+'Term Loan 2'!AM32","v":0},{"$f":"'Term Loan 1'!AN29+'Term Loan 2'!AN32","v":0},{"$f":"'Term Loan 1'!AO29+'Term Loan 2'!AO32","v":0},{"$f":"'Term Loan 1'!AP29+'Term Loan 2'!AP32","v":0}]
[null,"Total Debt Service",{"$f":"+C9+C10","v":0},{"$f":"+D9+D10","v":99.178333333333313},94.058333333333309,88.938333333333318,83.818333333333314,78.698333333333323,73.578333333333319,68.46833333333332,63.348333333333315,58.228333333333318,53.10833333333332,47.988333333333316,42.868333333333318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cumulative Debt Service",{"$f":"C11","v":0},{"$f":"IF(D11>0,+D11+C12,0)","v":99.178333333333313},193.23666666666662,282.17499999999995,365.99333333333328,444.69166666666661,518.27,586.73833333333334,650.0866666666667,708.31500000000005,761.4233333333334,809.41166666666675,852.28000000000009,0,0,{"$f":"IF(R11>0,+R11+Q12,0)","v":0},{"$f":"IF(S11>0,+S11+R12,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AC11>0,+AC11+AB12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CERC Tariff"]
[null,"Post-tax Cashflow before Debt Service",{"$f":"IRR!C40","v":0},{"$f":"IRR!D40","v":105.28589309411493},{"$f":"IRR!E40","v":107.41037716911272},{"$f":"IRR!F40","v":105.85099220994118},{"$f":"IRR!G40","v":104.2557368330682},{"$f":"IRR!H40","v":102.6225592506013},{"$f":"IRR!I40","v":100.94929031238047},{"$f":"IRR!J40","v":99.235457651752313},{"$f":"IRR!K40","v":97.474995152874868},{"$f":"IRR!L40","v":95.667160601024833},{"$f":"IRR!M40","v":93.80924431477213},{"$f":"IRR!N40","v":91.74917445522803},{"$f":"IRR!O40","v":89.782336815124722},{"$f":"IRR!P40","v":88.755686660195295},{"$f":"IRR!Q40","v":87.599390444719674},{"$f":"IRR!R40","v":86.376954085718836},{"$f":"IRR!S40","v":85.084594366983168},{"$f":"IRR!T40","v":83.718311672335787},{"$f":"IRR!U40","v":78.955750887554586},{"$f":"IRR!V40","v":73.446943130267911},{"$f":"IRR!W40","v":71.832539851325237},{"$f":"IRR!X40","v":59.233854431133963},{"$f":"IRR!Y40","v":57.540043758708975},{"$f":"IRR!Z40","v":55.791787567317392},{"$f":"IRR!AA40","v":53.97960550554987},{"$f":"IRR!AB40","v":52.094429856055186},{"$f":"IRR!AC40","v":0},{"$f":"IRR!AD40","v":0},{"$f":"IRR!AE40","v":0},{"$f":"IRR!AF40","v":0},{"$f":"IRR!AG40","v":0},{"$f":"IRR!AH40","v":0},{"$f":"IRR!AI40","v":0},{"$f":"IRR!AJ40","v":0},{"$f":"IRR!AK40","v":0},{"$f":"IRR!AL40","v":0},{"$f":"IRR!AM40","v":0},{"$f":"IRR!AN40","v":0},{"$f":"IRR!AO40","v":0},{"$f":"IRR!AP40","v":0},{"$f":"IRR!AQ40","v":0}]
[null,"Cumulative Cashflow for Debt Service",{"$f":"C14","v":0},{"$f":"+D14+C15","v":105.28589309411493},{"$f":"+E14+D15","v":212.69627026322763},{"$f":"+F14+E15","v":318.54726247316881},{"$f":"+G14+F15","v":422.80299930623698},525.42555855683827,626.37484886921879,725.61030652097111,823.08530167384595,918.75246227487082,1012.561706589643,1104.3108810448709,1194.0932178599955,1282.8489045201909,1370.4482949649105,1456.8252490506293,1541.9098434176124,1625.6281550899482,1704.5839059775028,1778.0308491077708,1849.863388959096,1909.09724339023,1966.6372871489389,2022.4290747162563,2076.4086802218062,2128.5031100778615,{"$f":"+AC14+AB15","v":2128.5031100778615},2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615,2128.5031100778615]
[null,"DSCR",0,{"$f":"IF(D$11>0,D$14/D$11,\"\")","v":1.0615815930305506},{"$f":"IF(E$11>0,E$14/E$11,\"\")","v":1.1419549269330673},1.1901616349523962,1.243829752835317,1.3039991433609519,1.3719975125700115,1.4493628341825029,1.5387144384678613,1.6429658058967547,1.7663752263883035,1.9119058338185266,2.0943743279450584,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ$11>0,AQ$14/AQ$11,\"\")","v":""}]
[null,"Cummulative DSCR",0,{"$f":"IF(D$12>0,D$15/D$12,\"\")","v":1.0615815930305506},{"$f":"IF(E$12>0,E$15/E$12,\"\")","v":1.1007034737880717},1.1288996632344073,1.1552204939240343,1.181550269415524,1.2085878960179421,1.2366846774757136,1.2661162639963583,1.2970958715753171,1.3298275246660547,1.3643377363124296,1.4010574199324113,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ$12>0,AQ$15/AQ$12,\"\")","v":""}]
[null,"MINIMUM DSCR (after 1st year)",{"$f":"MIN(D16:AQ16)","v":1.0615815930305506}]
[null,"Average DSCR",{"$f":"AVERAGE($D16:$AQ16)","v":1.4764352525317752}]
[null,"Post-tax Cashflow before Debt Service w/ AD",{"$f":"IRR!C47","v":0},{"$f":"IRR!D47","v":95.300211594788067},{"$f":"IRR!E47","v":97.424695669785848},{"$f":"IRR!F47","v":95.865310710614324},{"$f":"IRR!G47","v":94.27005533374134},{"$f":"IRR!H47","v":92.63687775127444},{"$f":"IRR!I47","v":90.963608813053611},{"$f":"IRR!J47","v":89.249776152425454},{"$f":"IRR!K47","v":87.48931365354801},{"$f":"IRR!L47","v":85.681479101697974},{"$f":"IRR!M47","v":83.823562815445271},{"$f":"IRR!N47","v":81.763492955901171},{"$f":"IRR!O47","v":79.796655315797864},{"$f":"IRR!P47","v":78.77000516086845},{"$f":"IRR!Q47","v":77.613708945392816},{"$f":"IRR!R47","v":76.391272586391977},{"$f":"IRR!S47","v":75.09891286765631},{"$f":"IRR!T47","v":73.732630173008914},{"$f":"IRR!U47","v":68.970069388227728},{"$f":"IRR!V47","v":63.461261630941053},{"$f":"IRR!W47","v":61.846858351998378},{"$f":"IRR!X47","v":49.628072065647373},{"$f":"IRR!Y47","v":48.139089827081861},{"$f":"IRR!Z47","v":46.564937804472109},{"$f":"IRR!AA47","v":44.900744286169427},{"$f":"IRR!AB47","v":43.14135889861987},{"$f":"IRR!AC47","v":0},{"$f":"IRR!AD47","v":0},{"$f":"IRR!AE47","v":0},{"$f":"IRR!AF47","v":0},{"$f":"IRR!AG47","v":0},{"$f":"IRR!AH47","v":0},{"$f":"IRR!AI47","v":0},{"$f":"IRR!AJ47","v":0},{"$f":"IRR!AK47","v":0},{"$f":"IRR!AL47","v":0},{"$f":"IRR!AM47","v":0},{"$f":"IRR!AN47","v":0},{"$f":"IRR!AO47","v":0},{"$f":"IRR!AP47","v":0},{"$f":"IRR!AQ47","v":0}]
[null,"DSCR w/ AD",0,{"$f":"IF(D$11>0,D$20/D$11,\"\")","v":0.96089749032673222},{"$f":"IF(E$11>0,E$20/E$11,\"\")","v":1.0357901550787902},1.0778851718675599,1.1246949394572552,1.177113590943575,1.2362825398743329,1.3035190402243197,1.3810831169493758,1.4714740092457508,1.5783504688299757,1.7038202262195923,1.8614359157683891,"","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AQ$11>0,AQ$20/AQ$11,\"\")","v":""}]
[null,"MINIMUM DSCR w/ AD (after 1st year)",{"$f":"MIN(D21:AQ21)","v":0.96089749032673222}]
[null,"Average DSCR w/ AD",{"$f":"AVERAGE($D21:$AQ21)","v":1.3260288887321374}]
[null,"User Provided FIT"]
[null,"Post-tax Cashflow before Debt Service",{"$f":"IRR!C56","v":0},{"$f":"IRR!D56","v":151.11097185265274},{"$f":"IRR!E56","v":153.23545592765052},{"$f":"IRR!F56","v":151.676070968479},{"$f":"IRR!G56","v":147.06513736511548},{"$f":"IRR!H56","v":141.57708738968449},{"$f":"IRR!I56","v":146.77436907091828},{"$f":"IRR!J56","v":145.06053641029013},{"$f":"IRR!K56","v":143.30007391141268},{"$f":"IRR!L56","v":141.49223935956263},{"$f":"IRR!M56","v":139.63432307330996},{"$f":"IRR!N56","v":137.57425321376584},{"$f":"IRR!O56","v":135.60741557366254},{"$f":"IRR!P56","v":134.58076541873311},{"$f":"IRR!Q56","v":133.4244692032575},{"$f":"IRR!R56","v":132.20203284425665},{"$f":"IRR!S56","v":130.90967312552098},{"$f":"IRR!T56","v":129.54339043087361},{"$f":"IRR!U56","v":124.7808296460924},{"$f":"IRR!V56","v":119.27202188880572},{"$f":"IRR!W56","v":117.65761860986306},{"$f":"IRR!X56","v":97.049054061735546},{"$f":"IRR!Y56","v":95.355243389310559},{"$f":"IRR!Z56","v":93.606987197918983},{"$f":"IRR!AA56","v":91.794805136151439},{"$f":"IRR!AB56","v":89.909629486656769},{"$f":"IRR!AC56","v":0},{"$f":"IRR!AD56","v":0},{"$f":"IRR!AE56","v":0},{"$f":"IRR!AF56","v":0},{"$f":"IRR!AG56","v":0},{"$f":"IRR!AH56","v":0},{"$f":"IRR!AI56","v":0},{"$f":"IRR!AJ56","v":0},{"$f":"IRR!AK56","v":0},{"$f":"IRR!AL56","v":0},{"$f":"IRR!AM56","v":0},{"$f":"IRR!AN56","v":0},{"$f":"IRR!AO56","v":0},{"$f":"IRR!AP56","v":0},{"$f":"IRR!AQ56","v":0}]
[null,"DSCR",0,{"$f":"IF(D$11>0,D25/D$11,\"\")","v":1.5236288690673645},{"$f":"IF(E$11>0,E25/E$11,\"\")","v":1.6291534252961875},1.7054071656594909,1.7545700506863913,1.7989845704866834,1.9948042096303482,2.1186514896466515,2.2620969861571636,2.4299551654617626,2.6292356455040324,2.866827073533829,3.1633470449903793,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"MINIMUM DSCR (after 1st year)",{"$f":"MIN(D26:AQ26)","v":1.5236288690673645}]
[null,"Average DSCR",{"$f":"AVERAGE($D26:$AQ26)","v":2.1563884746766906}]
[null,"Based on RECs"]
[null,"Post-tax Cashflow before Debt Service",{"$f":"IRR!C63","v":0},{"$f":"IRR!D63","v":128.67976623754876},{"$f":"IRR!E63","v":132.6762867317824},{"$f":"IRR!F63","v":133.06381964861612},{"$f":"IRR!G63","v":133.37704332234577},{"$f":"IRR!H63","v":111.38877479640398},{"$f":"IRR!I63","v":111.83419041224431},{"$f":"IRR!J63","v":111.81214652503991},{"$f":"IRR!K63","v":111.79422646278894},{"$f":"IRR!L63","v":111.78121062066421},{"$f":"IRR!M63","v":107.77779706142856},{"$f":"IRR!N63","v":107.62185037103202},{"$f":"IRR!O63","v":107.61625959515069},{"$f":"IRR!P63","v":108.60969371036992},{"$f":"IRR!Q63","v":109.5340842931474},{"$f":"IRR!R63","v":82.495631528347246},{"$f":"IRR!S63","v":83.41067243387829},{"$f":"IRR!T63","v":84.318012382225646},{"$f":"IRR!U63","v":81.897282919729008},{"$f":"IRR!V63","v":78.800561424395411},{"$f":"IRR!W63","v":79.670606995264407},{"$f":"IRR!X63","v":67.813577838534414},{"$f":"IRR!Y63","v":68.294809361733414},{"$f":"IRR!Z63","v":68.786846631834521},{"$f":"IRR!AA63","v":69.282166835404439},{"$f":"IRR!AB63","v":69.77371851920735},{"$f":"IRR!AC63","v":0},{"$f":"IRR!AD63","v":0},{"$f":"IRR!AE63","v":0},{"$f":"IRR!AF63","v":0},{"$f":"IRR!AG63","v":0},{"$f":"IRR!AH63","v":0},{"$f":"IRR!AI63","v":0},{"$f":"IRR!AJ63","v":0},{"$f":"IRR!AK63","v":0},{"$f":"IRR!AL63","v":0},{"$f":"IRR!AM63","v":0},{"$f":"IRR!AN63","v":0},{"$f":"IRR!AO63","v":0},{"$f":"IRR!AP63","v":0},{"$f":"IRR!AQ63","v":0}]
[null,"DSCR",0,{"$f":"IF(D$11>0,D30/D$11,\"\")","v":1.2974584459396252},{"$f":"IF(E$11>0,E30/E$11,\"\")","v":1.4105745023313452},1.4961357455384758,1.5912633670717917,1.4153892475029628,1.5199337270334701,1.6330490473704136,1.7647540287214445,1.9197047935540701,2.0293952059267895,2.2426669753974662,2.5103905663500812,"","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"MINIMUM DSCR (after 1st year)",{"$f":"MIN(D31:AQ31)","v":1.2974584459396252}]
[null,"Average DSCR",{"$f":"AVERAGE($D31:$AQ31)","v":1.7358929710614948}]