{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Global Parameters","TETHYS NPV","Chart - TETHYS vs MSHIP","Chart - TETHYS vs MSHIP Profit","LCOE Breakdown 50 Turbines","SALES Comparison","TETHYS vs Mothership(50-200WTs)","PSP Weight-1","PSP Cost-1","PSP Installation","Substation CAPEX","WT CAPEX","Sensitivity","WT OPEX","MSHIP OPEX","Wind Farm O&M","WT Energy","WEC Yield","Wind Yield 11.5 ms Ave","CO2 Calcs","ESRI_MAPINFO_SHEET"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":1,"defined_names":218,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart - TETHYS vs MSHIP","index":2,"reason":"not_a_worksheet"},{"sheet":"Chart - TETHYS vs MSHIP Profit","index":3,"reason":"not_a_worksheet"},{"sheet":"LCOE Breakdown 50 Turbines","index":4,"reason":"not_a_worksheet"},{"sheet":"SALES Comparison","index":5,"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":"Global Parameters","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"Description","Quantity/Percentage","Unit","Notes/References","Hours in a year",8760]
[null,"Project Lifespan",20,"Years"]
[null,"Discount Rate For Money",3.5000000000000003E-2,null,"HM Treasury, “The Green Book : Appraisal and Evaluation in Central Government,” London, 2003."]
[]
[null,"$/£ Exch Rate",0.704596,null,"XE.Com 09/03/2016"]
[null,"€/£ Exch Rate",0.77393599999999996,null,"XE.Com 09/03/2016"]
[null,"Strike Price WTs",155,"per MWH","CfD"]
[null,"Strike Price WEC",305,"per MWH","CfD"]
[]
[null,"Export Cable Length",75,"KM"]
[null,"WT Rated Power",{"$f":"Rated_Power/1000","v":5.9999999999999991},"MW"]
[null,"Site Water Depth ",100,"m"]
[]
[null,"WT Availability",0.93]
[null,"Electrical Array Losses",1.7999999999999999E-2]
[null,"Aerodynamic Array Losses",7.0000000000000007E-2]
[null,"Other Losses",0.02]
[null,"WEC Availability",0.9]
[null,"WT Spares Cost",1.3878186807421849E-2]
[]
[]
[null,null,"Variable Inputs"]
[null,null,"Global Fixed Inputs that Should not need Changed"]
[null,null,"Cells that have assumptions that need refined"]
[null,null,"Intermediate Calculated Cells  (Cells with no background may also be int. calc. cells)"]
[null,null,"Outputs"]

{"sheet":"TETHYS NPV","index":1,"n_rows":64,"n_cols":32,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,21,9,22],[9,23,9,24],[9,25,9,26],[9,27,9,28],[9,16,9,17],[39,2,39,3],[9,3,9,5],[9,12,9,13],[9,14,9,15],[9,6,9,8],[9,9,9,11]]}
[null,null,null,null,null,null,null,"LOW CASE PROJECT VARIABLES",null,null,"HI CASE PROJECT VARIABLES"]
[null,null,null,null,null,null,"Number of Platform Turbines",2,null,"Number of Platform Turbines",2]
[null,null,null,null,null,null,"Number of Floating Turbines",4,null,"Number of Floating Turbines",14]
[null,null,null,null,null,null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100}]
[null,null,null,null,null,null,"Inter Array Cable Length Required",{"$f":"WTs_No_LO_FL*1.9","v":7.6},"KM","Inter Array Cable Length Required",{"$f":"WTs_No_HI_FL*1.9","v":26.599999999999998},"KM"]
[null,null,null,null,null,null,"Inter-Array Cable Cost",{"$f":"H5*Inter_Array_Cable_Cost","v":2135600},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"K5*Inter_Array_Cable_Cost","v":7474599.9999999991},"(total for wind turbine array)"]
[null,null,null,null,null,null,"Inter-Array Cable Installation",{"$f":"H5*Int_Array_Installation","v":1444000},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"K5*Int_Array_Installation","v":5054000},"(total for wind turbine array)"]
[null,null,null,null,null,null,"Total Rated Power WTs & Tethys)",{"$f":"(WTs_No_LO_PL+WTs_No_LO_FL)*WT_Rated_MW+WEC_Rated","v":64.8},"MW","Total Rated Power WTs & Tethys)",{"$f":"(WTs_No_HI_PL+WTs_No_HI_FL)*WT_Rated_MW+WEC_Rated","v":124.79999999999998},"MW"]
[null,null,null,null,null,null,"Susbtation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*H8+H8*Substation_perMW","v":27144720},"Platform + WTs + Distance","Susbtation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*'TETHYS NPV'!K8+'TETHYS NPV'!K8*Substation_perMW","v":52278719.999999993},"Platform + WTs + Distance",null,null,null,null,null,null,null,null,null,null,null,"Sales"]
[null,null,null,"Cost for system PSP",null,null,"Cost for WTs  Low Case",null,null,"Cost for WTs  High Case",null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Energy NPV (MWH)",null,null,null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Sales (£m)",null,"Total Sales NPV (£m)"]
[null,"Generation Year","Year","One Off","Recurrent","NPV","One Off","Recurrent","NPV","One Off","Recurrent","NPV1","Low","High","Low","High","Low","High",null,null,null,"Low","High","Low","High","Low","High","Low","High"]
[]
[null,null,1,{"$f":"'PSP Cost-1'!E74","v":342915108.84277135},0,{"$f":"(E13+D13)/((1+Discount_Rate)^(C13-1))","v":342915108.84277135},{"$f":"WTs_No_LO_PL*WT_CX_PLAT+WTs_No_LO_FL*WT_CX_TETHYS+H6+H9","v":88475935.327999979},0,{"$f":"G13+H13","v":88475935.327999979},{"$f":"WTs_No_HI_PL*WT_CX_PLAT+WTs_No_HI_FL*WT_CX_TETHYS+K6+K9","v":226831744.04799998},0,{"$f":"(K13+J13)/((1+Discount_Rate)^($C13-1))","v":226831744.04799998}]
[null,null,2,null,0,0,null,0,{"$f":"(H14+G14)/((1+Discount_Rate)^($C14-1))","v":0},null,0,{"$f":"(K14+J14)/((1+Discount_Rate)^($C14-1))","v":0}]
[null,null,3,null,0,0,null,0,0,{"$f":"'PSP Installation'!Q9","v":0},0,0]
[null,null,4,{"$f":"'PSP Installation'!K9","v":1627576.065114056},0,1467980.3598494851,{"$f":"H7+WTs_No_LO_FL*WT_INST_TETHYS+WTs_No_LO_PL*WT_INST_PL","v":9350220.6015999988},0,8433363.2679999862,{"$f":"K7+WTs_No_HI_FL*WT_INST_TETHYS+WTs_No_HI_PL*WT_INST_PL","v":27685126.937599994},0,24970398.296861589,0,0,0,0,{"$f":"O16+M16","v":0},{"$f":"P16+N16","v":0}]
[null,1,5,null,{"$f":"PSP_OPEX","v":12612712.008963142},10991249.850411376,null,{"$f":"WT_OPEX_TETHYS*WTs_No_LO_FL+WT_OPEX_PLAT*WTs_No_LO_PL+WTs_No_LO_FL*10810+548974+0.01*$H$9","v":2568883.7941568228},2238633.8162787827,null,{"$f":"WT_OPEX_TETHYS*WTs_No_HI_FL+WT_OPEX_PLAT*WTs_No_HI_PL+WTs_No_HI_FL*10810+548974+0.01*$K$9","v":5770361.4510848606},5028536.637559358,{"$f":"WEC_Yield_LO","v":34058.879999999997},{"$f":"WEC_Yield_Hi","v":93094.271999999997},{"$f":"WT_ANN_ENRGY_ADJ*(WTs_No_LO_FL+WTs_No_LO_PL)","v":137882.96196495558},{"$f":"WT_ANN_ENRGY_ADJ*(WTs_No_HI_FL+WTs_No_HI_PL)","v":367687.89857321489},{"$f":"(O17+M17)/((1+Discount_Rate)^($C17-1))","v":149837.38179653676},{"$f":"(P17+N17)/((1+Discount_Rate)^($C17-1))","v":401545.04120810598},null,null,null,{"$f":"M17*Strike_Price_WEC","v":10387958.399999999},{"$f":"N17*Strike_Price_WEC","v":28393752.960000001},{"$f":"O17*Strike_Price_WTs","v":21371859.104568116},{"$f":"P17*Strike_Price_WTs","v":56991624.278848305},{"$f":"(V17+X17)/1000000","v":31.759817504568115},{"$f":"(W17+Y17)/1000000","v":85.385377238848292},{"$f":"Z17/((1+Discount_Rate)^($C17-1))","v":27.676846117480952},{"$f":"AA17/((1+Discount_Rate)^($C17-1))","v":74.408423353904936},null,{"$f":"W17+Y17","v":85385377.238848299},{"$f":"W17/AE17","v":0.33253648198536651}]
[null,2,6,null,12612712.008963142,{"$f":"(E18+D18)/((1+Discount_Rate)^(C18-1))","v":10619565.072861236},null,2568883.7941568228,2162931.2234577611,null,5770361.4510848606,4858489.5048882691,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,144770.41719472155,387966.22338947438,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,{"$f":"(V18+X18)/1000000","v":31.759817504568115},{"$f":"(W18+Y18)/1000000","v":85.385377238848292},{"$f":"Z18/((1+Discount_Rate)^($C18-1))","v":26.740914123170008},{"$f":"AA18/((1+Discount_Rate)^($C18-1))","v":71.892196477202845}]
[null,3,7,null,12612712.008963142,10260449.345759647,null,2568883.7941568228,2089788.6216983199,null,5770361.4510848606,4694192.7583461534,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,139874.79922195317,374846.59264683514,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,25.836632003062807,69.461059398263615]
[null,4,8,null,12612712.008963142,9913477.6287532821,null,2568883.7941568228,2019119.4412544155,null,5770361.4510848606,4535451.9404310668,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,135144.73354778087,362170.62091481662,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,24.962929471558269,67.112134684312679]
[null,5,9,null,12612712.008963142,9578239.2548340913,null,2568883.7941568228,1950840.0398593391,null,5770361.4510848606,4382079.1694986159,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,130574.62178529555,349923.30523170694,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,24.118772436288189,64.842642207065396]
[null,6,10,null,12612712.008963142,9254337.4442841467,null,2568883.7941568228,1884869.6037288303,null,5770361.4510848606,4233892.9173899675,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,126159.05486501986,338090.14998232556,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,23.303161774191491,62.649895852237108]
[null,7,11,null,12612712.008963142,8941388.8350571487,null,2568883.7941568228,1821130.0519119136,null,5770361.4510848606,4090717.7945796791,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,121892.80663286944,326657.14974137739,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,22.515132148977287,60.531300340325714]
[null,8,12,null,12612712.008963142,8639023.0290407222,null,2568883.7941568228,1759545.9438762448,null,5770361.4510848606,3952384.3425890617,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,117770.82766460815,315610.77269698295,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,21.753750868577086,58.484348154904069]
[null,9,13,null,12612712.008963142,8346882.1536625344,null,2568883.7941568228,1700044.3902185941,null,5770361.4510848606,3818728.8334193835,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,113788.23928947648,304937.9446347662,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,21.0181167812339,56.506616574786541]
[null,10,14,null,12612712.008963142,8064620.4383212905,null,2568883.7941568228,1642554.9663947774,null,5770361.4510848606,3689593.0757675213,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,109940.32781591933,294626.03346354229,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,20.30735920892165,54.595764806557057]
[null,11,15,null,12612712.008963142,7791903.8051413428,null,2568883.7941568228,1587009.6293669343,null,5770361.4510848606,3564824.2277947059,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,106222.53895257905,284662.83426429203,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,19.62063691683251,52.749531214064788]
[null,12,16,null,12612712.008963142,7528409.4735665154,null,2568883.7941568228,1533342.6370695019,null,5770361.4510848606,3444274.6162267695,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,102630.47241795079,275036.55484472663,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,18.95713711771257,50.965730641608495]
[null,13,17,null,12612712.008963142,7273825.5783251375,null,2568883.7941568228,1481490.4705985531,null,5770361.4510848606,3327801.5615717587,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,99159.876732319623,265735.80178234464,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,18.316074509867221,49.24225182764107]
[null,14,18,null,12612712.008963142,7027850.8003141424,null,2568883.7941568228,1431391.7590324185,null,5770361.4510848606,3215267.2092480762,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,95806.644185816054,256749.5669394634,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,17.6966903476978,47.577054905933402]
[null,15,19,null,12612712.008963142,6790194.0099653555,null,2568883.7941568228,1382987.2067946072,null,5770361.4510848606,3106538.3664232623,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,92566.805976633885,248067.21443426417,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,17.098251543669374,45.968168991240006]
[null,16,20,null,12612712.008963142,6560573.9226718424,null,2568883.7941568228,1336219.5234730507,null,5770361.4510848606,3001486.3443703018,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,89436.527513655936,239678.46805242918,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,16.520049800646738,44.413689846608705]
[null,17,21,null,12612712.008963142,6338718.7658665152,null,2568883.7941568228,1291033.3560126096,null,5770361.4510848606,2899986.8061548816,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,86412.103877928443,231573.39908447265,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,15.96140077357173,42.911777629573635]
[null,18,22,null,12612712.008963142,6124365.9573589526,null,2568883.7941568228,1247375.223200589,null,5770361.4510848606,2801919.6194733158,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,83489.955437612036,223742.41457436976,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,15.421643259489597,41.460654714563901]
[null,19,23,null,12612712.008963142,5917261.794549712,null,2568883.7941568228,1205193.4523677188,null,5770361.4510848606,2707168.7144669718,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,80666.623611219358,216176.24596557464,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,14.900138414965793,40.058603588950632]
[null,20,24,{"$f":"D16+0.1*D13","v":35919086.949391194},12612712.008963142,21998767.23965092,{"$f":"WT_DX_PL*WT_Rated_MW*(WTs_No_LO_FL+WTs_No_LO_PL)","v":2189929.3055999996},2568883.7941568228,2157101.6110156137,{"$f":"WT_DX_PL*WT_Rated_MW*(WTs_No_HI_PL+WTs_No_HI_FL)","v":5839811.4815999987},5770361.4510848606,5262724.593774057,34058.879999999997,93094.271999999997,137882.96196495558,367687.89857321489,77938.76677412499,208865.93813098999,null,null,null,10387958.399999999,28393752.960000001,21371859.104568116,56991624.278848305,31.759817504568115,85.385377238848292,14.396268999966951,38.703964820242156]
[null,null,"Total",null,null,{"$f":"SUM(F13:F36)","v":522344193.60301679},null,null,{"$f":"SUM(I13:I36)","v":130831901.5636106},null,null,{"$f":"SUM(L13:L36)","v":328418201.3788349},{"$f":"SUM(M16:M36)","v":681177.59999999998},1861885.439999999,2757659.2392991115,7353757.9714643005,2204083.5252940212,5906662.2719828617,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AB17:AB36)","v":407.12190661788196},{"$f":"SUM(AC17:AC36)","v":1094.5358100299868},null,"WEC REVENUE",{"$f":"AC37*AF17","v":363.97308767437522}]
[null,null,null,null,null,"LCOE",null,null,null,null,null,null,null,null,"Low","High",null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"AB37-(F37+I37)/1000000","v":-246.05418854874546},{"$f":"AC37-(L37+F37)/1000000","v":243.77341504813512},null,"WT REVENUE",{"$f":"AC37-AF37","v":730.56272235561164}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind/Wave Ratio",{"$f":"M37/(M37+O37)","v":0.19808372186068432},{"$f":"N37/(N37+P37)","v":0.20203531721765683},null,null,null,null,null,null,null,null,null,null,"Proft %",{"$f":"AB38/AB37","v":-0.60437472056665309},{"$f":"AC38/AC37","v":0.2227185376798741}]
[null,null,"LCOE",null,null,null,{"$f":"G13/(WTs_No_LO_FL+WTs_No_LO_PL)","v":14745989.22133333},null,null,null,null,null,null,"Annual Sales (GWh)",{"$f":"(M17+O17)/1000","v":171.94184196495559},{"$f":"(N17+P17)/1000","v":460.7821705732149},null,null,null,null,null,null,null,null,null,null,"Profitability Index",{"$f":"1000000*AB37/(F13+I13)","v":0.94374213864467205},{"$f":"AC37*1000000/(F13++L13)","v":1.9210914539967192}]
[null,null,"Low","High",null,null,{"$f":"G40/6","v":2457664.8702222216},null,null,null,null,null,null,"MWh",{"$f":"O40*1000","v":171941.84196495559},{"$f":"P40*1000","v":460782.17057321488}]
[null,null,{"$f":"(F37+I37)/Q37","v":296.34815907418698},{"$f":"(L37+F37)/R37","v":144.03437268070712},"per MWH",null,{"$f":"G41/Exch_Rate_Euro","v":3175540.1870726026},"per MW Capex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Total Costs",{"$f":"(F37+I37)/1000000","v":653.17609516662742},{"$f":"(F37+L37)/1000000","v":850.76239498185168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV Sales",{"$f":"AB37","v":407.12190661788196},{"$f":"AC37","v":1094.5358100299868}]
[]
[]
[null,null,null,null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,"CAPEX","WT/Tower/Found",{"$f":"I13","v":88475935.327999979},{"$f":"I47/$I$54","v":0.13898964833014343},{"$f":"J47*$C$42","v":41.189326413006654},{"$f":"L13","v":226831744.04799998},{"$f":"L47/$L$54","v":0.27327770019416692},{"$f":"M47*$D$42","v":39.361382115093186},{"$f":"AF38*1000000","v":730562722.35561168},"Costs"]
[null,null,null,null,null,null,null,"Platform",{"$f":"F13","v":342915108.84277135},0.53869620262794971,159.64162794904811,{"$f":"I48","v":342915108.84277135},0.41313023756743122,59.504954603456461,{"$f":"AF37*1000000","v":363973087.67437524},"Revenue"]
[null,null,null,null,null,null,"OPEX","WTs",{"$f":"SUM(I17:I36)-I51","v":32929939.474824641},5.1730684622560044E-2,15.330293155543023,{"$f":"SUM(L17:L36)-L51","v":73968956.386544019},8.9114803450084462E-2,12.83559481149743]
[null,null,null,null,null,null,null,"Platform",{"$f":"SUM(F17:F36)-I52","v":172243943.24624163},0.27058346441934678,80.186911556589195,{"$f":"I50","v":172243943.24624163},0.20751252819687763,29.888936822224817]
[null,null,null,null,null,null,"DECEX","WTs",{"$f":"G36/((1+Discount_Rate)^(C36-1))","v":992663.49278593378},1.5594065127540445E-3,0.46212724930295873,{"$f":"J36/((1+Discount_Rate)^(C36-1))","v":2647102.6474291566},3.1891220812297451E-3,0.45934319837211746]
[null,null,null,null,null,null,null,"Platform",{"$f":"E36/((1+Discount_Rate)^(C36-1))","v":5717161.1541543119},8.9812694866328192E-3,2.6615826785128043,{"$f":"I52","v":5717161.1541543119},6.8878042551050742E-3,0.99208056503156461]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J47:J52)","v":1.0105406759993869},null,{"$f":"E36/((1+Discount_Rate)^(C36-1))","v":5717161.1541543119},{"$f":"SUM(M47:M52)","v":0.99311219574489507}]
[null,null,null,null,null,null,null,"total",{"$f":"SUM(I47:I50)","v":636564926.8918376},null,null,{"$f":"SUM(L47:L53)","v":830041177.47929466}]
[]
[]
[]
[null,null,null,null,null,null,null,null,0.15,0.41]
[null,null,null,null,null,null,null,"WT CAPEX",{"$f":"K47","v":41.189326413006654},{"$f":"N47","v":39.361382115093186}]
[null,null,null,null,null,null,null,"Platform CAPEX",159.64162794904811,59.504954603456461]
[null,null,null,null,null,null,null,"WT OPEX",15.330293155543023,12.83559481149743]
[null,null,null,null,null,null,null,"Platform OPEX",80.186911556589195,29.888936822224817]
[null,null,null,null,null,null,null,"WT DECEX",0.46212724930295873,0.45934319837211746]
[null,null,null,null,null,null,null,"Platform DECEX",2.6615826785128043,0.99208056503156461]

{"sheet":"TETHYS vs Mothership(50-200WTs)","index":6,"n_rows":188,"n_cols":36,"rows_kept":188,"cut":false,"hidden":false,"merged":[[184,1,184,2],[8,31,8,33],[52,31,52,33],[9,31,9,33],[53,31,53,33],[102,31,102,33],[103,31,103,33],[153,31,153,33],[154,31,154,33],[9,28,9,29],[8,19,8,21],[154,2,154,4],[154,5,154,7],[154,8,154,10],[154,11,154,13],[154,14,154,15],[154,24,154,25],[154,26,154,27],[154,28,154,29],[9,16,9,17],[9,19,9,21],[53,24,53,25],[53,26,53,27],[53,28,53,29],[103,24,103,25],[103,26,103,27],[103,28,103,29],[39,1,39,2],[9,24,9,25],[9,26,9,27],[9,2,9,4],[9,5,9,7],[9,8,9,10],[9,11,9,13],[9,14,9,15],[103,14,103,15],[133,7,133,9],[133,10,133,12],[133,13,133,15],[83,1,83,2],[83,7,83,9],[83,10,83,12],[83,13,83,15],[133,1,133,2],[103,2,103,4],[103,5,103,7],[103,8,103,10],[103,11,103,13],[53,11,53,13],[53,19,53,21],[53,2,53,4],[53,5,53,7],[53,8,53,10],[53,14,53,15],[53,16,53,17]]}
[null,null,null,null,null,null,"LOW CASE PROJECT VARIABLES",null,null,"HI CASE PROJECT VARIABLES",null,null,"Mothership PROJECT VARIABLES"]
[null,"Wind farm Size",null,null,null,"Number of Platform Turbines",2,null,"Number of Platform Turbines",2]
[null,{"$f":"G3+G2","v":25},"Turbines",null,null,"Number of Floating Turbines",23,null,"Number of Floating Turbines",23,null,"Number of Floating Turbines",25]
[null,{"$f":"G47+G46","v":50},"Turbines",null,null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100}]
[null,{"$f":"G97+G96","v":100},"Turbines",null,null,"Inter Array Cable Length Required",{"$f":"G3*1.9","v":43.699999999999996},"KM","Inter Array Cable Length Required",{"$f":"J3*1.9","v":43.699999999999996},"KM","Inter Array Cable Length Required",{"$f":"M3*1.9","v":47.5},"KM"]
[null,{"$f":"G148+G147","v":150},"Turbines",null,null,"Inter-Array Cable Cost",{"$f":"G5*Inter_Array_Cable_Cost","v":12279699.999999998},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"J5*Inter_Array_Cable_Cost","v":12279699.999999998},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"M5*Inter_Array_Cable_Cost","v":13347500},"(total for wind turbine array)"]
[null,null,null,null,null,"Inter-Array Cable Installation",{"$f":"G5*Int_Array_Installation","v":8302999.9999999991},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"J5*Int_Array_Installation","v":8302999.9999999991},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"M5*Int_Array_Installation","v":9025000},"(total for wind turbine array)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales"]
[null,null,null,null,null,"Total Rated Power WTs & Tethys)",{"$f":"(G2+G3)*WT_Rated_MW+WEC_Rated","v":178.79999999999998},"MW","Total Rated Power WTs & Tethys",{"$f":"(J2+J3)*WT_Rated_MW+WEC_Rated","v":178.79999999999998},"MW"]
[null,null,null,null,null,"Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*'TETHYS vs Mothership(50-200WTs)'!G8+'TETHYS vs Mothership(50-200WTs)'!G8*Substation_perMW","v":74899319.999999985},"Platform + WTs + Distance","Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*J8+J8*Substation_perMW","v":74899319.999999985},"Platform + WTs + Distance","Substation & Export Cable Cost",null,"Included in CAPEX",null,null,null,null,null,"DISCOUNTED",null,null,null,null,null,null,null,null,null,null,null,"DISCOUNTED"]
[null,null,"Cost for system PSP",null,null,"Cost for WTs  Low Case",null,null,"Cost for WTs  High Case",null,null,"Cost for WTs Mothership Version",null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,null,"Total Energy NPV (MWH)",null,null,null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Sales (£m)",null,null,"Total Sales NPV (£m)"]
[null,"Year","One Off","Recurrent","NPV","One Off","Recurrent","NPV","One Off","Recurrent","NPV1","One Off","Recurrent","NPV1","Low","High","Low","High","Mothership","Low","High","Mothership",null,null,"Low","High","Low","High","Low","High","Mothership","Low","High","Mothership"]
[]
[null,1,{"$f":"'PSP Cost-1'!$E$74","v":342915108.84277135},0,{"$f":"(D13+C13)/((1+Discount_Rate)^(B13-1))","v":342915108.84277135},{"$f":"G2*WT_CX_PLAT+G3*WT_CX_TETHYS+G6+G9","v":351351971.89599991},0,{"$f":"F13+G13","v":351351971.89599991},{"$f":"J2*WT_CX_PLAT+J3*WT_CX_TETHYS+J6+J9","v":351351971.89599991},0,{"$f":"(J13+I13)/((1+Discount_Rate)^($B13-1))","v":351351971.89599991},{"$f":"M3*WT_CX_STD+M6","v":358009681.64479989},0,{"$f":"(M13+L13)/((1+Discount_Rate)^($B13-1))","v":358009681.64479989}]
[null,2,null,0,{"$f":"(D14+C14)/((1+Discount_Rate)^(B14-1))","v":0},null,0,{"$f":"(G14+F14)/((1+Discount_Rate)^(E14-1))","v":0},null,0,0,null,0,0]
[null,3,null,0,{"$f":"(D15+C15)/((1+Discount_Rate)^(B15-1))","v":0},null,0,{"$f":"(G15+F15)/((1+Discount_Rate)^(B15-1))","v":0},null,0,0,null,0,0]
[null,4,{"$f":"'PSP Installation'!$K$9","v":1627576.065114056},0,{"$f":"(D16+C16)/((1+Discount_Rate)^(B16-1))","v":1467980.3598494851},{"$f":"G7+G3*WT_INST_TETHYS+G2*WT_INST_PL","v":44186542.639999993},0,39853729.822837032,{"$f":"J7+J3*WT_INST_TETHYS+J2*WT_INST_PL","v":44186542.639999993},0,39853729.822837032,{"$f":"M7+M3*WT_INST_STD","v":54961971.279999994},0,49572549.085131332,0,0,0,0,null,{"$f":"Q16+O16","v":0},{"$f":"R16+P16","v":0}]
[null,5,null,{"$f":"PSP_OPEX","v":12612712.008963142},{"$f":"(D17+C17)/((1+Discount_Rate)^(B17-1))","v":10991249.850411376},null,{"$f":"WT_OPEX_TETHYS*$G$3+WT_OPEX_PLAT*$G$2+$G$3*10810+548974+0.01*$G$9","v":8651691.3423200939},7539449.176711875,null,{"$f":"WT_OPEX_TETHYS*$J$3+WT_OPEX_PLAT*$J$2+$J$3*10810+548974+0.01*$J$9","v":8651691.3423200939},7539449.176711875,null,{"$f":"WT_OPEX_STD*$M$3+Mshpp_no_CTV+$M$3*10810+548974","v":30482832.049280621},26564027.067586545,{"$f":"WEC_Yield_LO","v":34058.879999999997},{"$f":"WEC_Yield_Hi","v":93094.271999999997},{"$f":"($G$2+$G$3)*WT_ANN_ENRGY_ADJ","v":574512.34152064822},{"$f":"($J$2+$J$3)*WT_ANN_ENRGY_ADJ","v":574512.34152064822},{"$f":"$M$3*WT_ANN_ENRGY_ADJ","v":574512.34152064822},{"$f":"(Q17+O17)/((1+Discount_Rate)^($B17-1))","v":530334.66099519504},{"$f":"(R17+P17)/((1+Discount_Rate)^($B17-1))","v":581780.59451273351},{"$f":"S17/((1+Discount_Rate)^($B17-1))","v":500654.31473507668},null,null,{"$f":"O17*Strike_Price_WEC","v":10387958.399999999},{"$f":"P17*Strike_Price_WEC","v":28393752.960000001},{"$f":"Q17*Strike_Price_WTs","v":89049412.935700476},{"$f":"R17*Strike_Price_WTs","v":89049412.935700476},{"$f":"(Y17+AA17)/1000000","v":99.437371335700476},{"$f":"(Z17+AB17)/1000000","v":117.44316589570049},{"$f":"S17*Strike_Price_WTs/1000000","v":89.049412935700474},{"$f":"AC17/((1+Discount_Rate)^($B17-1))","v":86.653924393272987},{"$f":"AD17/((1+Discount_Rate)^($B17-1))","v":102.34493411612223},{"$f":"AE17/((1+Discount_Rate)^($B17-1))","v":77.601418783936893}]
[null,6,null,12612712.008963142,10619565.072861236,null,8651691.3423200939,7284491.9581757253,null,8651691.3423200939,7284491.9581757253,null,30482832.049280621,25665726.635349322,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,512400.63864270062,562106.85460167495,483723.97558944614,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,{"$f":"(Y18+AA18)/1000000","v":99.437371335700476},{"$f":"(Z18+AB18)/1000000","v":117.44316589570049},89.049412935700474,83.723598447606761,98.883994315093958,74.977216216364155]
[null,7,null,12612712.008963142,10260449.345759647,null,8651691.3423200939,7038156.4813292027,null,8651691.3423200939,7038156.4813292027,null,30482832.049280621,24797803.512414802,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,495073.08081420348,543098.41024316417,467366.15998980304,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,80.892365649861603,95.540091125694644,72.441754798419467]
[null,8,null,12612712.008963142,9913477.6287532821,null,8651691.3423200939,6800151.1896900516,null,8651691.3423200939,6800151.1896900516,null,30482832.049280621,23959230.446777586,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,478331.47904753964,524732.76351996546,451561.50723652472,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,78.156875024020877,92.309266788110776,69.992033621661335]
[null,9,null,12612712.008963142,9578239.2548340913,null,8651691.3423200939,6570194.3861739645,null,8651691.3423200939,6570194.3861739645,null,30482832.049280621,23149014.924422793,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,462156.01840341999,506988.1773139764,436291.3113396375,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,75.513888912097485,89.187697379817195,67.625153257643817]
[null,10,null,12612712.008963142,9254337.4442841467,null,8651691.3423200939,6348013.8996849908,null,8651691.3423200939,6348013.8996849908,null,30482832.049280621,22366197.994611397,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,446527.55401296628,489843.6495787212,421537.49887887685,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,72.960279142123184,86.171688289678457,65.338312326225918]
[null,11,null,12612712.008963142,8941388.8350571487,null,8651691.3423200939,6133346.7629806679,null,8651691.3423200939,6133346.7629806679,null,30482832.049280621,21609853.134890243,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,431427.58841832494,473278.88848185627,407282.60761244141,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,70.493023325722888,83.257669845099969,63.128804179928423]
[null,12,null,12612712.008963142,8639023.0290407222,null,8651691.3423200939,5925938.9014305966,null,8651691.3423200939,5925938.9014305966,null,30482832.049280621,20879085.154483326,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,416838.24967954098,457274.28838826693,393509.76580912212,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,68.109201280891668,80.442193087053099,60.99401370041393]
[null,13,null,12612712.008963142,8346882.1536625344,null,8651691.3423200939,5725544.832300093,null,8651691.3423200939,5725544.832300093,null,30482832.049280621,20173029.134766497,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,402742.27022177872,441810.90665533039,380202.6722793451,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,65.805991575740748,77.721925687974021,58.931414203298488]
[null,14,null,12612712.008963142,8064620.4383212905,null,8651691.3423200939,5531927.37420299,null,8651691.3423200939,5531927.37420299,null,30482832.049280621,19490849.405571502,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,389122.96639785392,426870.44121287973,367345.57708149293,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,63.580668189121518,75.093648007704388,56.9385644476314]
[null,15,null,12612712.008963142,7791903.8051413428,null,8651691.3423200939,5344857.3663796997,null,8651691.3423200939,5344857.3663796997,null,30482832.049280621,18831738.556107726,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,375964.21874188783,412435.20890133298,354923.26288066944,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,61.43059728417537,72.554249282806154,55.013105746503761]
[null,16,null,12612712.008963142,7528409.4735665154,null,8651691.3423200939,5164113.3974683098,null,8651691.3423200939,5164113.3974683098,null,30482832.049280621,18194916.479331139,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,363250.45289071294,398488.12454235076,342921.02693784493,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,59.353234090990703,70.100723944740253,53.152759175365965]
[null,17,null,12612712.008963142,7273825.5783251375,null,8651691.3423200939,4989481.5434476435,null,8651691.3423200939,4989481.5434476435,null,30482832.049280621,17579629.448629126,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,350966.62115044735,385012.68071724719,331324.66370806278,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,57.346119894677017,67.730168062550987,51.355322874749731]
[null,18,null,12612712.008963142,7027850.8003141424,null,8651691.3423200939,4820755.1144421678,null,8651691.3423200939,4820755.1144421678,null,30482832.049280621,16985149.225728624,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,339098.18468642258,371992.92822922434,320120.4480271138,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,55.406879125291809,65.439775905846361,49.618669444202645]
[null,19,null,12612712.008963142,6790194.0099653555,null,8651691.3423200939,4657734.4100890514,null,8651691.3423200939,4657734.4100890514,null,30482832.049280621,16410772.198771618,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,327631.09631538414,359413.45722630376,309295.11886677664,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,53.533216546175666,63.226836624006154,47.94074342435038]
[null,20,null,12612712.008963142,6560573.9226718424,null,8651691.3423200939,4500226.4831778277,null,8651691.3423200939,4500226.4831778277,null,30482832.049280621,15855818.549537797,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,316551.78387959825,347259.37896261236,298835.86363939778,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,51.722914537367799,61.088731037687111,46.319558864106654]
[null,21,null,12612712.008963142,6338718.7658665152,null,8651691.3423200939,4348044.9112829259,null,8651691.3423200939,4348044.9112829259,null,30482832.049280621,15319631.44882879,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,305847.13418318675,335516.3081764371,288730.30303323461,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,49.973830470886767,59.022928538828133,44.753196970151365]
[null,22,null,12612712.008963142,6124365.9573589526,null,8651691.3423200939,4201009.5761187701,null,8651691.3423200939,4201009.5761187701,null,30482832.049280621,14801576.279061636,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,295504.47747167805,324170.3460641905,278966.47636061319,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,48.283894174769827,57.026984095486128,43.239803835895046]
[null,23,null,12612712.008963142,5917261.794549712,null,8651691.3423200939,4058946.4503562991,null,8651691.3423200939,4058946.4503562991,null,30482832.049280621,14301039.883151339,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,285511.57243640389,313208.06383013574,269532.82740155864,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,46.651105482869397,55.098535357957616,41.777588247241589]
[null,24,{"$f":"C15+0.1*C13","v":34291510.884277135},12612712.008963142,21261010.391774837,{"$f":"(G3*WT_DX_PL+G2*WT_DX_Tethys)*WT_Rated_MW","v":9124705.4399999995},8651691.3423200939,8057785.2782566557,{"$f":"(J3*WT_DX_Tethys+J2*WT_DX_PL)*WT_Rated_MW","v":9124705.4399999995},8651691.3423200939,8057785.2782566557,{"$f":"WT_DX_STD*WT_Rated_MW*M3","v":18249410.879999995},30482832.049280621,22089625.612009678,34058.879999999997,93094.271999999997,574512.34152064822,574512.34152064822,574512.34152064822,275856.59172599413,302616.4867924017,260418.1907261436,null,null,10387958.399999999,28393752.960000001,89049412.935700476,89049412.935700476,99.437371335700476,117.44316589570049,89.049412935700474,45.073531867506667,53.235299862760982,40.364819562552256]
[null,"Total Discounted Costs for PSP",null,null,{"$f":"SUM(E13:E36)","v":521606436.75514072},null,"Total Discounted Costs for WTs",{"$f":"SUM(H13:H36)","v":506245871.21253639},null,"Total Discounted Costs for WTs",{"$f":"SUM(K13:K36)","v":506245871.21253639},"Total Discounted Costs for WTs",null,{"$f":"SUM(N13:N36)","v":806606945.82196259},{"$f":"SUM(O16:O36)","v":681177.59999999998},1861885.439999999,11490246.830412967,11490246.830412967,11490246.830412967,7801136.6401152387,8557897.9579508044,{"$f":"SUM(V17:V36)","v":7364543.5721331825},"Energy Equivalence Check",null,null,null,null,null,null,null,"NPV",{"$f":"SUM(AF17:AF36)","v":1274.6651394151706},{"$f":"SUM(AG17:AG36)","v":1505.4773413550186},{"$f":"SUM(AH17:AH36)","v":1141.5042536806432}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37/U37","v":0.91157158901006896},{"$f":"U37/U37","v":1},{"$f":"V37/U37","v":0.86055519805433955},{"$f":"IF(_xlfn.STDEV.P(T38:V38)<0.01,\"OK\",\"Check\")","v":"Check"},null,null,null,null,null,null,null,"Profit",{"$f":"AF37-(E37+H37)/1000000","v":246.81283144749364},{"$f":"AG37-(E37+K37)/1000000","v":477.62503338734155},{"$f":"AH37-N37/1000000","v":334.89730785868062}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proft %",{"$f":"AF38/AF37","v":0.19362954537278229},{"$f":"AG38/AG37","v":0.31725820128083149},{"$f":"AH38/AH37","v":0.29338244406785569}]
[null,"LCOE"]
[null,"Low","High","MOTHERSHIP"]
[null,{"$f":"(E37+H37)/T37","v":131.75673691987706},{"$f":"(K37+E37)/U37","v":120.10569803683394},{"$f":"N37/V37","v":109.52572116948237},"per MWH"]
["Wind:Wave",{"$f":"O17/(O17+Q17)","v":5.5965314815407209E-2},{"$f":"P17/(P17+R17)","v":0.13944480194566064}]
[]
[null,null,null,null,null,null,"LOW CASE PROJECT VARIABLES",null,null,"HI CASE PROJECT VARIABLES",null,null,"Mothership PROJECT VARIABLES"]
[null,null,null,null,null,"Number of Platform Turbines",2,null,"Number of Platform Turbines",2]
[null,null,null,null,null,"Number of Floating Turbines",48,null,"Number of Floating Turbines",48,null,"Number of Floating Turbines",50]
[null,null,null,null,null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100}]
[null,null,null,null,null,"Inter Array Cable Length Required",{"$f":"G47*1.9","v":91.199999999999989},"KM","Inter Array Cable Length Required",{"$f":"J47*1.9","v":91.199999999999989},"KM","Inter Array Cable Length Required",{"$f":"M47*1.9","v":95},"KM"]
[null,null,null,null,null,"Inter-Array Cable Cost",{"$f":"G49*Inter_Array_Cable_Cost","v":25627199.999999996},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"J49*Inter_Array_Cable_Cost","v":25627199.999999996},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"M49*Inter_Array_Cable_Cost","v":26695000},"(total for wind turbine array)"]
[null,null,null,null,null,"Inter-Array Cable Installation",{"$f":"G49*Int_Array_Installation","v":17327999.999999996},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"J49*Int_Array_Installation","v":17327999.999999996},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"M49*Int_Array_Installation","v":18050000},"(total for wind turbine array)"]
[null,null,null,null,null,"Total Rated Power WTs & Tethys)",{"$f":"(G46+G47)*WT_Rated_MW+WEC_Rated","v":328.79999999999995},"MW","Total Rated Power WTs & Tethys",{"$f":"(J46+J47)*WT_Rated_MW+WEC_Rated","v":328.79999999999995},"MW"]
[null,null,null,null,null,"Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*'TETHYS vs Mothership(50-200WTs)'!G52+'TETHYS vs Mothership(50-200WTs)'!G52*Substation_perMW","v":137734319.99999997},"Platform + WTs + Distance","Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*'TETHYS vs Mothership(50-200WTs)'!J52+'TETHYS vs Mothership(50-200WTs)'!J52*Substation_perMW","v":137734319.99999997},"Platform + WTs + Distance","Substation & Export Cable Cost",null,"Included in CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,null,null,"DISCOUNTED"]
[null,null,"Cost for system PSP",null,null,"Cost for WTs  Low Case",null,null,"Cost for WTs  High Case",null,null,"Cost for WTs Mothership Version",null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,null,"Total Energy NPV (MWH)",null,null,null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Sales (£m)",null,null,"Total Sales NPV (£m)"]
[null,"Year","One Off","Recurrent","NPV","One Off","Recurrent","NPV","One Off","Recurrent","NPV1","One Off","Recurrent","NPV1","Low","High","Low","High","Mothership","Low","High","Mothership",null,null,"Low","High","Low","High","Low","High","Mothership","Low","High","Mothership","WEC NPV Sales","WEC NPV Sales"]
[]
[null,1,{"$f":"'PSP Cost-1'!$E$74","v":342915108.84277135},0,{"$f":"C57+D57","v":342915108.84277135},{"$f":"G46*WT_CX_PLAT+G47*WT_CX_TETHYS+G50+G53","v":697241493.69599986},0,{"$f":"F57+G57","v":697241493.69599986},{"$f":"J46*WT_CX_PLAT+J47*WT_CX_TETHYS+J50+J53","v":697241493.69599986},0,{"$f":"(J57+I57)/((1+Discount_Rate)^($B57-1))","v":697241493.69599986},{"$f":"M47*WT_CX_STD+M50","v":716019363.28959978},0,{"$f":"L57+M57","v":716019363.28959978}]
[null,2,null,0,{"$f":"(D58+C58)/((1+Discount_Rate)^(B58-1))","v":0},null,0,{"$f":"(G58+F58)/((1+Discount_Rate)^(B58-1))","v":0},null,0,{"$f":"(J58+I58)/((1+Discount_Rate)^($B58-1))","v":0},null,0,{"$f":"(M58+L58)/((1+Discount_Rate)^($B58-1))","v":0}]
[null,3,null,0,null,null,0,0,null,0,{"$f":"(J59+I59)/((1+Discount_Rate)^($B59-1))","v":0},null,0,0]
[null,4,{"$f":"'PSP Installation'!$K$9","v":1627576.065114056},0,{"$f":"(D60+C60)/((1+Discount_Rate)^(B60-1))","v":1467980.3598494851},{"$f":"G51+G47*WT_INST_TETHYS+G46*WT_INST_PL","v":90023808.479999989},0,81196317.394991055,{"$f":"J51+J47*WT_INST_TETHYS+J46*WT_INST_PL","v":90023808.479999989},0,{"$f":"(J60+I60)/((1+Discount_Rate)^($B60-1))","v":81196317.394991055},{"$f":"M51+M47*WT_INST_STD","v":109923942.55999999},0,99145098.170262665,0,0,0,0,null,{"$f":"Q60+O60","v":0},{"$f":"R60+P60","v":0}]
[null,5,null,{"$f":"PSP_OPEX","v":12612712.008963142},{"$f":"(D61+C61)/((1+Discount_Rate)^(B61-1))","v":10991249.850411376},null,{"$f":"WT_OPEX_TETHYS*$G$47+WT_OPEX_PLAT*$G$46+$G$46*10810+548974+0.01*$G$53","v":16158125.484640189},14080872.867767921,null,{"$f":"WT_OPEX_TETHYS*$J$47+WT_OPEX_PLAT*$J$46+$J$46*10810+548974+0.01*$J$53","v":16158125.484640189},{"$f":"(J61+I61)/((1+Discount_Rate)^($B61-1))","v":14080872.867767921},null,{"$f":"WT_OPEX_STD*$M$47+Mshpp_no_CTV+$M$47*10810+548974","v":41968722.693113871},36573317.197350778,{"$f":"WEC_Yield_LO","v":34058.879999999997},{"$f":"WEC_Yield_Hi","v":93094.271999999997},{"$f":"($G$46+$G$47)*WT_ANN_ENRGY_ADJ","v":1149024.6830412964},{"$f":"($J$46+$J$47)*WT_ANN_ENRGY_ADJ","v":1149024.6830412964},{"$f":"$M$47*WT_ANN_ENRGY_ADJ","v":1149024.6830412964},{"$f":"(Q61+O61)/((1+Discount_Rate)^($B17-1))","v":1030988.9757302717},{"$f":"(R61+P61)/((1+Discount_Rate)^($B61-1))","v":1082434.9092478103},{"$f":"S61/((1+Discount_Rate)^($B61-1))","v":1001308.6294701534},null,null,{"$f":"O61*Strike_Price_WEC","v":10387958.399999999},{"$f":"P61*Strike_Price_WEC","v":28393752.960000001},{"$f":"Q61*Strike_Price_WTs","v":178098825.87140095},{"$f":"R61*Strike_Price_WTs","v":178098825.87140095},{"$f":"(Y61+AA61)/1000000","v":188.48678427140095},{"$f":"(Z61+AB61)/1000000","v":206.49257883140095},{"$f":"S61*Strike_Price_WTs/1000000","v":178.09882587140095},{"$f":"AC61/((1+Discount_Rate)^($B61-1))","v":164.25534317720988},{"$f":"AD61/((1+Discount_Rate)^($B61-1))","v":179.94635290005911},{"$f":"AE61/((1+Discount_Rate)^($B61-1))","v":155.20283756787379},{"$f":"Y61/((1+Discount_Rate)^($B61-1))","v":9052505.6093360968},{"$f":"Z61/((1+Discount_Rate)^($B61-1))","v":24743515.332185335}]
[null,6,null,12612712.008963142,10619565.072861236,null,16158125.484640189,13604708.084799925,null,16158125.484640189,13604708.084799925,null,41968722.693113871,35336538.354928292,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,996124.61423214665,1045830.8301911211,967447.95117889228,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,{"$f":"(Y62+AA62)/1000000","v":188.48678427140095},{"$f":"(Z62+AB62)/1000000","v":206.49257883140095},178.09882587140095,158.70081466397093,173.86121053145811,149.95443243272831,8746382.2312426064,23906778.098729797]
[null,7,null,12612712.008963142,10260449.345759647,null,16158125.484640189,13144645.492560314,null,16158125.484640189,13144645.492560314,null,41968722.693113871,34141582.95162154,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,962439.24080400646,1010464.5702329671,934732.31997960608,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,153.33412044828108,167.98184592411411,144.88350959683893,8450610.8514421321,23098336.327275164]
[null,8,null,12612712.008963142,9913477.6287532821,null,16158125.484640189,12700140.572522042,null,16158125.484640189,12700140.572522042,null,41968722.693113871,32987036.668233372,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,929892.98628406425,976294.27075649006,903123.01447304944,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,148.14890864568221,162.3013004097721,139.98406724332267,8164841.402359548,22317233.166449435]
[null,9,null,12612712.008963142,9578239.2548340913,null,16158125.484640189,12270667.219828064,null,16158125.484640189,12270667.219828064,null,41968722.693113871,31871533.012785874,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,898447.32974305737,943279.48865361384,872582.62267927499,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,143.13904216974129,156.812850637461,135.25030651528763,7888735.6544536706,21562544.122173373]
[null,10,null,12612712.008963142,9254337.4442841467,null,16158125.484640189,11855717.120606827,null,16158125.484640189,11855717.120606827,null,41968722.693113871,30793751.703174762,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,868065.05289184302,911381.14845759806,843074.99775775371,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,138.29859146834909,151.51000061590437,130.67662465245184,7621966.8158972682,20833375.963452537]
[null,11,null,12612712.008963142,8941388.8350571487,null,16158125.484640189,11454799.150344761,null,16158125.484640189,11454799.150344761,null,41968722.693113871,29752417.104516681,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,838710.19603076624,880561.49609429762,814565.21522488282,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,133.62182750565131,146.38647402502838,126.25760835985685,7364219.1457944624,20128865.665171534]
[null,12,null,12612712.008963142,8639023.0290407222,null,16158125.484640189,11067438.792603632,null,16158125.484640189,11067438.792603632,null,41968722.693113871,28746296.719339788,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,810348.01548866299,850784.05419738893,787019.53161824425,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,129.1032149813056,141.43620678746703,121.98802740082786,7115187.5804777406,19448179.386639163]
[null,13,null,12612712.008963142,8346882.1536625344,null,16158125.484640189,10693177.577394815,null,16158125.484640189,10693177.577394815,null,41968722.693113871,27774199.728830714,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,782944.94250112376,822013.57893467543,760405.34455869021,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,124.73740577903924,136.65333989127248,117.86282840659698,6874577.3724422622,18790511.484675519]
[null,14,null,12612712.008963142,8064620.4383212905,null,16158125.484640189,10331572.538545717,null,16158125.484640189,10331572.538545717,null,41968722.693113871,26834975.583411325,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,756468.54347934679,794216.0182943726,734691.15416298585,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,120.51923263675292,132.03221245533578,113.8771288952628,6642103.7414901098,18155083.56007297]
[null,15,null,12612712.008963142,7791903.8051413428,null,16158125.484640189,9982195.6894161496,null,16158125.484640189,9982195.6894161496,null,41968722.693113871,25927512.640977122,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,730887.48162255716,767358.47178200237,709846.52576133888,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,116.44370303067913,127.56735502930991,110.02621149300752,6417491.5376716033,17541143.536302384]
[null,16,null,12612712.008963142,7528409.4735665154,null,16158125.484640189,9644633.5163441077,null,16158125.484640189,9644633.5163441077,null,41968722.693113871,25050736.851185627,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,706171.47982855781,741409.15148019558,685842.05387568986,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,112.50599326635667,123.25348312010621,106.30551835073193,6200474.9156247377,16947964.769374285]
[null,17,null,12612712.008963142,7273825.5783251375,null,16158125.484640189,9318486.4892213624,null,16158125.484640189,9318486.4892213624,null,41968722.693113871,24203610.484237328,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,682291.28485851001,716337.34442530992,662649.32741612557,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,108.70144276942675,119.08549093730072,102.71064574949946,5990797.0199272847,16374845.187801247]
[null,18,null,12612712.008963142,7027850.8003141424,null,16158125.484640189,9003368.5886196736,null,16158125.484640189,9003368.5886196736,null,41968722.693113871,23385130.902644761,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,659218.63271353627,692113.37625633809,640240.8960542276,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,105.02554856949445,115.058445350049,99.23733888840529,5788209.6810891638,15821106.461643716]
[null,19,null,12612712.008963142,6790194.0099653555,null,16158125.484640189,8698906.8489078991,null,16158125.484640189,8698906.8489078991,null,41968722.693113871,22594329.374536004,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,636926.21518216073,668708.57609308034,618590.23773355328,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,101.47395997052605,111.16758004835653,95.88148684870076,5592473.1218252797,15286093.199655766]
[null,20,null,12612712.008963142,6560573.9226718424,null,16158125.484640189,8404740.916819226,null,16158125.484640189,8404740.916819226,null,41968722.693113871,21830269.927087929,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,615387.64751899592,646095.24260201002,597671.72727879556,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,98.042473401474453,107.40828990179376,92.639117728213307,5403355.6732611405,14769172.173580453]
[null,21,null,12612712.008963142,6338718.7658665152,null,16158125.484640189,8120522.6249461137,null,16158125.484640189,8120522.6249461137,null,41968722.693113871,21092048.238732301,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,594577.43721642124,624246.6112096716,577460.60606646922,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,94.727027441038132,103.77612550897949,89.506393940302729,5220633.5007354012,14269731.568676766]
[null,22,null,12612712.008963142,6124365.9573589526,null,16158125.484640189,7845915.5796580818,null,16158125.484640189,7845915.5796580818,null,41968722.693113871,20378790.568823479,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,574470.95383229118,603136.82242480363,557932.95272122638,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,91.523698010664873,100.26678793138117,86.479607671790092,5044090.3388747852,13787180.259591082]
[null,23,null,12612712.008963142,5917261.794549712,null,16158125.484640189,7580594.7629546681,null,16158125.484640189,7580594.7629546681,null,41968722.693113871,19689652.723500948,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,555044.39983796247,582740.89123169426,539065.65480311727,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,88.428693730110979,96.876123605199197,83.555176494483177,4873517.2356278114,13320947.110716021]
[null,24,{"$f":"C59+0.1*C57","v":34291510.884277135},12612712.008963142,21261010.391774837,{"$f":"(G47*WT_DX_PL+G46*WT_DX_Tethys)*WT_Rated_MW","v":18249410.879999999},16158125.484640189,15596441.920998406,{"$f":"(J47*WT_DX_Tethys+J46*WT_DX_PL)*WT_Rated_MW","v":18249410.879999999},16158125.484640189,15596441.920998406,{"$f":"WT_DX_STD*WT_Rated_MW*'TETHYS vs Mothership(50-200WTs)'!M47","v":36498821.75999999},41968722.693113871,35568210.602954879,34058.879999999997,93094.271999999997,1149024.6830412964,1149024.6830412964,1149024.6830412964,536274.78245213768,563034.67751854518,520836.3814522872,null,null,10387958.399999999,28393752.960000001,178098825.87140095,178098825.87140095,188.48678427140095,206.49257883140095,178.09882587140095,85.43835143005893,93.600119425313224,80.729639125104512,4708712.3049544068,12870480.300208716]
[null,"Total Discounted Costs for PSP",null,null,{"$f":"SUM(E57:E80)","v":521606436.75514072},null,"Total Discounted Costs for WTs",{"$f":"SUM(H57:H80)","v":993837357.44585049},null,"Total Discounted Costs for WTs",{"$f":"SUM(K57:K80)","v":993837357.44585049},"Total Discounted Costs for WTs",{"$f":"SUM(M61:M80)","v":839374453.86227775},{"$f":"SUM(N57:N80)","v":1369696402.7987363},{"$f":"SUM(O60:O80)","v":681177.59999999998},1861885.439999999,22980493.660825934,22980493.660825934,22980493.660825934,15165680.21224842,15922441.530083982,{"$f":"SUM(V61:V80)","v":14729087.144266365},"Energy Equivalence Check",null,null,null,null,null,null,null,"NPV",{"$f":"SUM(AF61:AF80)","v":2416.1693930958131},{"$f":"SUM(AG61:AG80)","v":2646.9815950356619},{"$f":"SUM(AH61:AH80)","v":2283.0085073612863},{"$f":"SUM(AI61:AI80)","v":133160885.73452753},{"$f":"SUM(AJ61:AJ80)","v":363973087.6743753}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T81/U81","v":0.9524720303474985},{"$f":"U81/U81","v":1},{"$f":"V81/U81","v":0.92505204785567063},{"$f":"IF(_xlfn.STDEV.P(T82:V82)<0.01,\"OK\",\"Check\")","v":"Check"},null,null,null,null,null,null,null,"Profit",{"$f":"AF81-(E81+H81)/1000000","v":900.72559889482204},{"$f":"AG81-(E81+K81)/1000000","v":1131.5378008346709},{"$f":"AH81-N81/1000000","v":913.31210456255008}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proft %",{"$f":"AF82/AF81","v":0.37279074946841023},{"$f":"AG82/AG81","v":0.42748230775644136},{"$f":"AH82/AH81","v":0.40004761332149447}]
[null,"LCOE",null,null,null,null,null,0.15,null,null,0.41,null,null,"Mothership",null,null,null,null,0.15,0.41,"Mothership",null,null,"Low","High","Mothership"]
[null,"Low","High","MOTHERSHIP",null,null,"Platform CAPEX",{"$f":"E57+E59","v":342915108.84277135},{"$f":"H85/$H$91","v":0.22092881757035515},{"$f":"I85*$B$86","v":22.076504374446408},{"$f":"H85","v":342915108.84277135},{"$f":"K85/$K$91","v":0.22092881757035515},{"$f":"L85*$C$86","v":21.027252944504404},0,null,null,null,{"$f":"G86","v":"Wind Turbine CAPEX"},{"$f":"J86","v":50.114985600311535},{"$f":"M86","v":47.733122085564375},{"$f":"P86","v":55.343854882220867},null,"Total OPEX",{"$f":"(H87+H88)/(Project_Lifespan*1000000)","v":20.349152384944137},{"$f":"X85","v":20.349152384944137},{"$f":"N88/(Project_Lifespan*1000000)","v":26.899377489622061}]
[null,{"$f":"(E81+H81)/T81","v":99.92587031981968},{"$f":"(K81+E81)/U81","v":95.176596587759491},{"$f":"N81/V81","v":92.992619935168349},"per MWH",null,"Wind Turbine CAPEX",{"$f":"H57+H60","v":778437811.0909909},0.50152163238523761,50.114985600311535,{"$f":"K57+K60","v":778437811.0909909},{"$f":"K86/$H$91","v":0.50152163238523761},47.733122085564375,{"$f":"N57+N60","v":815164461.45986247},{"$f":"N86/$N$91","v":0.59514244163466878},{"$f":"O86*$D$86","v":55.343854882220867},null,{"$f":"G85","v":"Platform CAPEX"},{"$f":"J85","v":22.076504374446408},{"$f":"M85","v":21.027252944504404},{"$f":"P85","v":0},null,"WEC Sales",{"$f":"AI81/(Project_Lifespan*1000000)","v":6.6580442867263763},{"$f":"AJ81/(Project_Lifespan*1000000)","v":18.198654383718765},0]
["Wind:Wave",{"$f":"O61/(O61+Q61)","v":2.8788228544437269E-2},{"$f":"P61/(P61+R61)","v":7.4947952144329782E-2},null,null,null,"Platform OPEX",{"$f":"SUM(H61:H80)-H89","v":199855697.11723918},0.12876038911734131,12.866493945268969,{"$f":"H87","v":199855697.11723918},{"$f":"K87/$H$91","v":0.12876038911734131},12.254975611504131,0,null,null,null,{"$f":"G87","v":"Platform OPEX"},{"$f":"J87","v":12.866493945268969},{"$f":"M87","v":12.254975611504131},{"$f":"P87","v":0},null,"Total Sales",{"$f":"AF81/Project_Lifespan","v":120.80846965479066},{"$f":"AG81/Project_Lifespan","v":132.34907975178311},{"$f":"AH81/Project_Lifespan","v":114.15042536806432}]
[null,null,null,null,null,null,"Wind Turbine OPEX",{"$f":"SUM(H61:H80)-H90","v":207127350.58164358},0.13344527397731065,13.334635142249551,{"$f":"SUM(K61:K80)-K90","v":207127350.58164358},{"$f":"K88/$H$91","v":0.13344527397731065},12.700867007881536,{"$f":"SUM(N61:N80)-N90","v":537987549.79244125},{"$f":"N88/$N$91","v":0.3927786834317134},{"$f":"O88*$D$86","v":36.525518827001129},null,{"$f":"G88","v":"Wind Turbine OPEX"},{"$f":"J88","v":13.334635142249551},{"$f":"M88","v":12.700867007881536},{"$f":"P88","v":36.525518827001129},null,null,{"$f":"X86/X87","v":5.5112396554245664E-2},{"$f":"Y86/Y87","v":0.13750495596833628}]
[null,null,null,null,null,null,"Platform DECEX",{"$f":"C80/((1+Discount_Rate)^(B80-1))","v":15543849.237620527},1.0014385904862295E-2,1.0006962272618998,{"$f":"H89","v":15543849.237620527},{"$f":"K89/$H$91","v":1.0014385904862295E-2},0.9531351673412235,null,null,null,null,{"$f":"G89","v":"Platform DECEX"},{"$f":"J89","v":1.0006962272618998},{"$f":"M89","v":0.9531351673412235},{"$f":"P89","v":0}]
[null,null,null,null,null,null,"Wind Turbine DECEX",{"$f":"F80/((1+Discount_Rate)^(B80-1))","v":8272195.7732161162},5.3295010448929404E-3,0.53255503028131546,{"$f":"I80/((1+Discount_Rate)^(B80-1))","v":8272195.7732161162},{"$f":"K90/$H$91","v":5.3295010448929404E-3},0.50724377096381812,{"$f":"L80/((1+Discount_Rate)^(B80-1))","v":16544391.546432229},{"$f":"N90/$N$91","v":1.2078874933617879E-2},{"$f":"O90*$D$86","v":1.1232462259463591},null,{"$f":"G90","v":"Wind Turbine DECEX"},{"$f":"J90","v":0.53255503028131546},{"$f":"M90","v":0.50724377096381812},{"$f":"P90","v":1.1232462259463591}]
[null,null,null,null,null,null,null,{"$f":"SUM(H85:H90)","v":1552152012.6434817},1,99.92587031981968,1552152012.6434817,1,95.176596587759519,1369696402.7987359,{"$f":"SUM(O85:O90)","v":1},{"$f":"SUM(P85:P90)","v":92.992619935168364},null,{"$f":"G91","v":0}]
[]
[]
[]
[null,null,null,null,null,null,"LOW CASE PROJECT VARIABLES",null,null,"HI CASE PROJECT VARIABLES",null,null,"Mothership PROJECT VARIABLES"]
[null,null,null,null,null,"Number of Platform Turbines",2,null,"Number of Platform Turbines",2]
[null,null,null,null,null,"Number of Floating Turbines",98,null,"Number of Floating Turbines",98,null,"Number of Floating Turbines",100]
[null,null,null,null,null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100}]
[null,null,null,null,null,"Inter Array Cable Length Required",{"$f":"G97*1.9","v":186.2},"KM","Inter Array Cable Length Required",{"$f":"J97*1.9","v":186.2},"KM","Inter Array Cable Length Required",{"$f":"M97*1.9","v":190},"KM"]
[null,null,null,null,null,"Inter-Array Cable Cost",{"$f":"G99*Inter_Array_Cable_Cost","v":52322200},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"J99*Inter_Array_Cable_Cost","v":52322200},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"M99*Inter_Array_Cable_Cost","v":53390000},"(total for wind turbine array)"]
[null,null,null,null,null,"Inter-Array Cable Installation",{"$f":"G99*Int_Array_Installation","v":35378000},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"J99*Int_Array_Installation","v":35378000},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"M99*Int_Array_Installation","v":36100000},"(total for wind turbine array)"]
[null,null,null,null,null,"Total Rated Power WTs & Tethys)",{"$f":"(G97+G96)*WT_Rated_MW+WEC_Rated","v":628.79999999999984},"MW","Total Rated Power WTs & Tethys",{"$f":"(J97+J96)*WT_Rated_MW+WEC_Rated","v":628.79999999999984},"MW"]
[null,null,null,null,null,"Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*G102+G102*Substation_perMW","v":263404319.99999994},"Platform + WTs + Distance","Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*G102+G102*Substation_perMW","v":263404319.99999994},"Platform + WTs + Distance","Substation & Export Cable Cost",null,"Included in CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,null,null,"DISCOUNTED"]
[null,null,"Cost for system PSP",null,null,"Cost for WTs  Low Case",null,null,"Cost for WTs  High Case",null,null,"Cost for WTs Mothership Version",null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,null,"Total Energy NPV (MWH)",null,null,null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Sales (£m)",null,null,"Total Sales NPV (£m)"]
[null,"Year","One Off","Recurrent","NPV","One Off","Recurrent","NPV","One Off","Recurrent","NPV1","One Off","Recurrent","NPV1","Low","High","Low","High","Mothership","Low","High","Mothership",null,null,"Low","High","Low","High","Low","High","Mothership","Low","High","Mothership"]
[]
[null,1,{"$f":"'PSP Cost-1'!$E$74","v":342915108.84277135},0,{"$f":"C107+D107","v":342915108.84277135},{"$f":"G96*WT_CX_PLAT+G97*WT_CX_TETHYS+G100+G103","v":1389020537.2959998},0,{"$f":"F107+G107","v":1389020537.2959998},{"$f":"J96*WT_CX_PLAT+J97*WT_CX_TETHYS+J100+J103","v":1389020537.2959998},0,{"$f":"(J107+I107)/((1+Discount_Rate)^($B107-1))","v":1389020537.2959998},{"$f":"M97*WT_CX_STD+M100","v":1432038726.5791996},0,{"$f":"L107+M107","v":1432038726.5791996}]
[null,2,null,0,{"$f":"(D108+C108)/((1+Discount_Rate)^(B108-1))","v":0},null,0,{"$f":"(G108+F108)/((1+Discount_Rate)^(E108-1))","v":0},null,0,{"$f":"(J108+I108)/((1+Discount_Rate)^($B108-1))","v":0},null,0,{"$f":"(M108+L108)/((1+Discount_Rate)^($B108-1))","v":0}]
[null,3,null,0,null,null,0,{"$f":"(G109+F109)/((1+Discount_Rate)^(B109-1))","v":0},null,0,{"$f":"(J109+I109)/((1+Discount_Rate)^($B109-1))","v":0},null,0,0]
[null,4,{"$f":"'PSP Installation'!$K$9","v":1627576.065114056},0,{"$f":"(D110+C110)/((1+Discount_Rate)^(B110-1))","v":1467980.3598494851},{"$f":"G101+G97*WT_INST_TETHYS+G96*WT_INST_PL","v":181698340.16},0,{"$f":"(G110+F110)/((1+Discount_Rate)^(B110-1))","v":163881492.5392991},{"$f":"J101+J97*WT_INST_TETHYS+J96*WT_INST_PL","v":181698340.16},0,{"$f":"(J110+I110)/((1+Discount_Rate)^($B110-1))","v":163881492.5392991},{"$f":"M101+M97*WT_INST_STD","v":219847885.11999997},0,198290196.34052533,0,0,0,0,null,{"$f":"Q110+O110","v":0},{"$f":"R110+P110","v":0}]
[null,5,null,{"$f":"PSP_OPEX","v":12612712.008963142},{"$f":"(D111+C111)/((1+Discount_Rate)^(B111-1))","v":10991249.850411376},null,{"$f":"WT_OPEX_TETHYS*$G$97+WT_OPEX_PLAT*$G$96+$G$96*10810+548974+0.01*$G$103","v":31625013.769280378},27559372.450099718,null,{"$f":"WT_OPEX_TETHYS*$J$97+WT_OPEX_PLAT*$J$96+$J$96*10810+548974+0.01*$J$103","v":31625013.769280378},{"$f":"(J111+I111)/((1+Discount_Rate)^($B111-1))","v":27559372.450099718},null,{"$f":"WT_OPEX_STD*$M$97+Mshpp_no_CTV+$M$97*10810+548974","v":64940503.980780378},56591897.456879258,{"$f":"WEC_Yield_LO","v":34058.879999999997},{"$f":"WEC_Yield_Hi","v":93094.271999999997},{"$f":"($G$96+$G$97)*WT_ANN_ENRGY_ADJ","v":2298049.3660825929},{"$f":"($J$96+$J$97)*WT_ANN_ENRGY_ADJ","v":2298049.3660825929},{"$f":"$M$97*WT_ANN_ENRGY_ADJ","v":2298049.3660825929},{"$f":"(Q111+O111)/((1+Discount_Rate)^($B17-1))","v":2032297.605200425},{"$f":"(R111+P111)/((1+Discount_Rate)^($B17-1))","v":2083743.5387179635},{"$f":"S111/((1+Discount_Rate)^($B111-1))","v":2002617.2589403067},null,null,{"$f":"O111*Strike_Price_WEC","v":10387958.399999999},{"$f":"P111*Strike_Price_WEC","v":28393752.960000001},{"$f":"Q111*Strike_Price_WTs","v":356197651.7428019},{"$f":"R111*Strike_Price_WTs","v":356197651.7428019},{"$f":"(Y111+AA111)/1000000","v":366.5856101428019},{"$f":"(Z111+AB111)/1000000","v":384.59140470280187},{"$f":"S111*Strike_Price_WTs/1000000","v":356.1976517428019},{"$f":"AC111/((1+Discount_Rate)^($B111-1))","v":319.45818074508367},{"$f":"AD111/((1+Discount_Rate)^($B111-1))","v":335.1491904679329},{"$f":"AE111/((1+Discount_Rate)^($B111-1))","v":310.40567513574757}]
[null,6,null,12612712.008963142,10619565.072861236,null,31625013.769280378,26627412.995265432,null,31625013.769280378,26627412.995265432,null,64940503.980780378,54678161.794086248,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,{"$f":"$M$97*WT_ANN_ENRGY_ADJ","v":2298049.3660825929},1963572.5654110389,2013278.7813700135,1934895.9023577846,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,{"$f":"(Y112+AA112)/1000000","v":366.5856101428019},{"$f":"(Z112+AB112)/1000000","v":384.59140470280187},356.1976517428019,308.65524709669921,323.8156429641864,299.90886486545662]
[null,7,null,12612712.008963142,10260449.345759647,null,31625013.769280378,25726969.077551141,null,31625013.769280378,25726969.077551141,null,64940503.980780378,52829141.830035023,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1897171.5607836125,1945196.8902125731,1869464.6399592122,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,298.21763004512002,312.86535552095302,289.76701919367787]
[null,8,null,12612712.008963142,9913477.6287532821,null,31625013.769280378,24856974.954155695,null,31625013.769280378,24856974.954155695,null,64940503.980780378,51042649.111144952,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1833016.0007571136,1879417.2852295395,1806246.0289460989,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,288.13297588900485,302.28536765309474,279.96813448664534]
[null,9,null,12612712.008963142,9578239.2548340913,null,31625013.769280378,24016400.921889562,null,31625013.769280378,24016400.921889562,null,64940503.980780378,49316569.189512044,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1771029.9524223325,1815862.1113328887,1745165.24535855,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,278.38934868502889,292.0631571527486,270.50061303057527]
[null,10,null,12612712.008963142,9254337.4442841467,null,31625013.769280378,23204252.098444026,null,31625013.769280378,23204252.098444026,null,64940503.980780378,47648859.120301493,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1711140.0506495968,1754456.1462153518,1686149.9955155074,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,268.97521612080089,282.18662526835618,261.35324930490367]
[null,11,null,12612712.008963142,8941388.8350571487,null,31625013.769280378,22419567.244873457,null,31625013.769280378,22419567.244873457,null,64940503.980780378,46037545.043769561,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1653275.4112556491,1695126.7113191804,1629130.4304497656,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,259.87943586550813,272.64408238488522,252.51521671971369]
[null,12,null,12612712.008963142,8639023.0290407222,null,31625013.769280378,21661417.627897058,null,31625013.769280378,21661417.627897058,0,64940503.980780378,44480719.84905272,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1597367.5471069072,1637803.5858156332,1574039.0632364885,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,251.09124238213346,263.42423418829486,243.97605480165572]
[null,13,null,12612712.008963142,8346882.1536625344,null,31625013.769280378,20928905.920673486,null,31625013.769280378,20928905.920673486,null,64940503.980780378,42976540.916959152,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1543350.287059814,1582418.9234933655,1520810.6891173804,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,242.60023418563622,254.51616829786946,235.72565681319395]
[null,14,null,12612712.008963142,8064620.4383212905,null,31625013.769280378,20221165.140747335,null,31625013.769280378,20221165.140747335,null,64940503.980780378,41523227.939090975,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1491159.6976423326,1528907.1724573583,1469382.3083259717,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,234.39636153201573,245.90934135059857,227.7542577905256]
[null,15,null,12612712.008963142,7791903.8051413428,null,31625013.769280378,19537357.623910468,null,31625013.769280378,19537357.623910468,null,64940503.980780378,40119060.810715914,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1440734.007383896,1477204.9975433412,1419693.0515226778,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,226.46991452368667,237.59356652231742,220.05242298601505]
[null,16,null,12612712.008963142,7528409.4735665154,null,31625013.769280378,18876674.032763738,null,31625013.769280378,18876674.032763738,null,64940503.980780378,38762377.59489461,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1392013.5337042476,1427251.2053558854,1371684.1077513797,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,218.8115116170886,229.55900147083813,212.61103670146386]
[null,17,null,12612712.008963142,7273825.5783251375,null,31625013.769280378,18238332.398805548,null,31625013.769280378,18238332.398805548,null,64940503.980780378,37451572.555453733,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1344940.6122746356,1378986.6718414356,1325298.6548322511,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,211.41208851892623,221.79613668680017,205.42129149899893]
[null,18,null,12612712.008963142,7027850.8003141424,null,31625013.769280378,17621577.196913574,null,31625013.769280378,17621577.196913574,null,64940503.980780378,36185094.256477036,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1299459.5287677639,1332354.2723105657,1280481.7921084552,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,204.26288745789972,214.29578423845427,198.47467777681058]
[null,19,null,12612712.008963142,6790194.0099653555,null,31625013.769280378,17025678.451124229,null,31625013.769280378,17025678.451124229,null,64940503.980780378,34961443.726064779,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1255516.4529157141,1287298.8138266336,1237180.4754671066,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,197.35544681922681,207.04906689705729,191.76297369740152]
[null,20,null,12612712.008963142,6560573.9226718424,null,31625013.769280378,16449930.87065143,null,31625013.769280378,16449930.87065143,null,64940503.980780378,33779172.682188191,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1213059.3747977915,1243766.9698808056,1195343.4545575911,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,190.68159112968777,200.04740763000706,185.27823545642661]
[null,21,null,12612712.008963142,6338718.7658665152,null,31625013.769280378,15893653.015122155,null,31625013.769280378,15893653.015122155,null,64940503.980780378,32636881.818539318,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1172038.0432828905,1201707.2172761408,1154921.2121329384,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,184.23342138134086,193.2825194492822,179.01278788060546]
[null,22,null,12612712.008963142,6124365.9573589526,null,31625013.769280378,15356186.488040732,null,31625013.769280378,15356186.488040732,null,64940503.980780378,31533219.148347173,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1132403.9065535176,1161069.7751460299,1115865.9054424528,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,178.00330568245496,186.74639560317124,172.95921534358018]
[null,23,null,12612712.008963142,5917261.794549712,null,31625013.769280378,14836895.157527277,null,31625013.769280378,14836895.157527277,null,64940503.980780378,30466878.404200166,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1094110.0546410796,1121806.5460348115,1078131.3096062345,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,171.98387022459417,180.43130009968235,167.11035298896635]
[null,24,{"$f":"C109+0.1*C107","v":34291510.884277135},12612712.008963142,21261010.391774837,{"$f":"(G97*WT_DX_Tethys+G96*WT_DX_PL)*WT_Rated_MW","v":36498821.759999998},31625013.769280378,30879555.949840229,{"$f":"(J97*WT_DX_Tethys+J96*WT_DX_PL)*WT_Rated_MW","v":36498821.759999998},31625013.769280378,30879555.949840229,{"$f":"WT_DX_STD*WT_Rated_MW*'TETHYS vs Mothership(50-200WTs)'!M97","v":72997643.519999981},64940503.980780378,62525380.58484529,34058.879999999997,93094.271999999997,2298049.3660825929,2298049.3660825929,2298049.3660825929,1057111.1639044248,1083871.0589708325,1041672.7629045744,null,null,10387958.399999999,28393752.960000001,356197651.7428019,356197651.7428019,366.5856101428019,384.59140470280187,356.1976517428019,166.16799055516344,174.32975855041772,161.45927825020902]
[null,"Total Discounted Costs for PSP",null,null,{"$f":"SUM(E107:E130)","v":521606436.75514072},null,"Total Discounted Costs for WTs",{"$f":"SUM(H107:H130)","v":1974840309.4515948},null,"Total Discounted Costs for WTs",{"$f":"SUM(K107:K130)","v":1974840309.4515948},null,"Total Discounted Costs for WTs",{"$f":"SUM(N107:N130)","v":2495875316.7522812},{"$f":"SUM(O110:O130)","v":681177.59999999998},1861885.439999999,45960987.321651869,45960987.321651869,45960987.321651869,29894767.356514778,30651528.674350351,{"$f":"SUM(V111:V130)","v":29458174.28853273},"Energy Equivalence Check",null,null,null,null,null,null,null,"NPV",{"$f":"SUM(AF111:AF130)","v":4699.1779004570999},{"$f":"SUM(AG111:AG130)","v":4929.9901023969496},{"$f":"SUM(AH111:AH130)","v":4566.0170147225726}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T131/U131","v":0.97531081317752211},{"$f":"U131/U131","v":1},{"$f":"V131/U131","v":0.96106705154916994},{"$f":"IF(_xlfn.STDEV.P(T132:V132)<0.01,\"OK\",\"Check\")","v":"Check"},null,null,null,null,null,null,null,"Profit",{"$f":"AF131-(E131+H131)/1000000","v":2202.7311542503644},{"$f":"AG131-(E131+K131)/1000000","v":2433.5433561902141},{"$f":"AH131-N131/1000000","v":2070.1416979702913}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proft %",{"$f":"AF132/AF131","v":0.46874819402689555},{"$f":"AG132/AG131","v":0.49362033303211522},{"$f":"AH132/AH131","v":0.45338019794831436}]
[null,"LCOE",null,null,null,null,null,0.15,null,null,0.41,null,null,"Mothership"]
[null,"Low","High","MOTHERSHIP",null,null,"Platform CAPEX",{"$f":"E107+E109","v":342915108.84277135},{"$f":"H135/$H$141","v":0.12516549171328323},{"$f":"I135*$B$136","v":10.452296911984419},{"$f":"E107","v":342915108.84277135},null,null,0]
[null,{"$f":"(E131+H131)/T131","v":83.507816482896985},{"$f":"(K131+E131)/U131","v":81.446076400613549},{"$f":"N131/V131","v":84.726069318011255},"per MWH",null,"Wind Turbine CAPEX",{"$f":"H107+H110","v":1552902029.8352988},0.56681592946670223,47.333560617488054,{"$f":"K107+K110","v":1552902029.8352988}]
["Wind:Wave",{"$f":"O111/(O111+Q111)","v":1.4604330676850489E-2},{"$f":"P111/(P111+R111)","v":3.8932948450830132E-2},{"$f":"D136/Exch_Rate_Euro","v":109.47425797224997},null,null,"Platform OPEX",{"$f":"SUM(H111:H130)-H139","v":406394430.37867582},0.14833571748863719,12.387191873899967,{"$f":"H137","v":406394430.37867582}]
[null,null,null,null,null,null,"Wind Turbine OPEX",{"$f":"SUM(H111:H130)-H140","v":405393888.06986415},0.14797051523643848,12.356694631244217]
[null,null,null,null,null,null,"Platform DECEX",{"$f":"C130/((1+Discount_Rate)^(B130-1))","v":15543849.237620527},5.673571921370091E-3,0.47378760281229082,{"$f":"H139","v":15543849.237620527}]
[null,null,null,null,null,null,"Wind Turbine DECEX",16544391.546432201,6.0387741735688323E-3,0.50428484546804397]
[null,null,null,null,null,null,null,{"$f":"SUM(H135:H140)","v":2739693697.9106627},{"$f":"SUM(I135:I140)","v":1}]
[]
[]
[]
[]
[null,null,null,null,null,null,"LOW CASE PROJECT VARIABLES",null,null,"HI CASE PROJECT VARIABLES",null,null,"Mothership PROJECT VARIABLES"]
[null,null,null,null,null,"Number of Platform Turbines",2,null,"Number of Platform Turbines",2]
[null,null,null,null,null,"Number of Floating Turbines",148,null,"Number of Floating Turbines",148,null,"Number of Floating Turbines",150]
[null,null,null,null,null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100},null,"Water Depth",{"$f":"Depth","v":100}]
[null,null,null,null,null,"Inter Array Cable Length Required",{"$f":"G148*1.9","v":281.2},"KM","Inter Array Cable Length Required",{"$f":"J148*1.9","v":281.2},"KM","Inter Array Cable Length Required",{"$f":"M148*1.9","v":285},"KM"]
[null,null,null,null,null,"Inter-Array Cable Cost",{"$f":"G150*Inter_Array_Cable_Cost","v":79017200},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"J150*Inter_Array_Cable_Cost","v":79017200},"(total for wind turbine array)","Inter-Array Cable Cost",{"$f":"M150*Inter_Array_Cable_Cost","v":80085000},"(total for wind turbine array)"]
[null,null,null,null,null,"Inter-Array Cable Installation",{"$f":"G150*Int_Array_Installation","v":53428000},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"J150*Int_Array_Installation","v":53428000},"(total for wind turbine array)","Inter-Array Cable Installation",{"$f":"M150*Int_Array_Installation","v":54150000},"(total for wind turbine array)"]
[null,null,null,null,null,"Total Rated Power WTs & Tethys)",{"$f":"(G148+G147)*WT_Rated_MW+WEC_Rated","v":928.79999999999984},"MW","Total Rated Power WTs & Tethys",{"$f":"(J148+J147)*WT_Rated_MW+WEC_Rated","v":928.79999999999984},"MW"]
[null,null,null,null,null,"Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*G153+G153*Substation_perMW","v":389074319.99999994},"Platform + WTs + Distance","Substation & Export Cable Cost",{"$f":"Export_Cable_Length*HV_DC_Export_Cable*J153+G153*Substation_perMW","v":389074319.99999994},"Platform + WTs + Distance","Substation & Export Cable Cost",null,"Included in CAPEX",null,null,null,null,null,null,null,null,null,null,null,null,"Sales",null,null,null,null,"DISCOUNTED"]
[null,null,"Cost for system PSP",null,null,"Cost for WTs  Low Case",null,null,"Cost for WTs  High Case",null,null,"Cost for WTs Mothership Version",null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,null,"Total Energy NPV (MWH)",null,null,null,null,"Wave Energy (MWH)",null,"Wind Energy (MWH)",null,"Total Sales (£m)",null,null,"Total Sales NPV (£m)"]
[null,"Year","One Off","Recurrent","NPV","One Off","Recurrent","NPV","One Off","Recurrent","NPV1","One Off","Recurrent","NPV1","Low","High","Low","High","Mothership","Low","High","Mothership",null,null,"Low","High","Low","High","Low","High","Mothership","Low","High","Mothership"]
[]
[null,1,{"$f":"'PSP Cost-1'!$E$74","v":342915108.84277135},0,{"$f":"C158+D158","v":342915108.84277135},{"$f":"G147*WT_CX_PLAT+G148*WT_CX_TETHYS+G151+G154","v":2080799580.8959997},0,{"$f":"F158+G158","v":2080799580.8959997},{"$f":"J147*WT_CX_PLAT+J148*WT_CX_TETHYS+J151+J154","v":2080799580.8959997},0,{"$f":"(J158+I158)/((1+Discount_Rate)^($B158-1))","v":2080799580.8959997},{"$f":"M148*WT_CX_STD+M151","v":2148058089.8687992},0,{"$f":"L158+M158","v":2148058089.8687992}]
[null,2,null,0,{"$f":"(D159+C159)/((1+Discount_Rate)^(B159-1))","v":0},null,0,{"$f":"(G159+F159)/((1+Discount_Rate)^(E159-1))","v":0},null,0,{"$f":"(J159+I159)/((1+Discount_Rate)^($B159-1))","v":0},null,0,{"$f":"(M159+L159)/((1+Discount_Rate)^($B159-1))","v":0}]
[null,3,{"$f":"'PSP Installation'!$K$9","v":1627576.065114056},0,{"$f":"(D160+C160)/((1+Discount_Rate)^(B160-1))","v":1519359.6724442169},null,0,{"$f":"(G160+F160)/((1+Discount_Rate)^(B160-1))","v":0},null,0,{"$f":"(J160+I160)/((1+Discount_Rate)^($B160-1))","v":0},null,0,0]
[null,4,null,0,0,{"$f":"G152+G148*WT_INST_TETHYS+G147*WT_INST_PL","v":273372871.83999997},0,{"$f":"(G161+F161)/((1+Discount_Rate)^(B161-1))","v":246566667.6836071},{"$f":"J152+J148*WT_INST_TETHYS+J147*WT_INST_PL","v":273372871.83999997},0,{"$f":"(J161+I161)/((1+Discount_Rate)^($B161-1))","v":246566667.6836071},{"$f":"M152+M148*WT_INST_STD","v":329771827.67999995},0,297435294.51078796,0,0,0,0,null,{"$f":"Q161+O161","v":0},{"$f":"R161+P161","v":0}]
[null,5,null,{"$f":"PSP_OPEX","v":12612712.008963142},{"$f":"(D162+C162)/((1+Discount_Rate)^(B162-1))","v":10991249.850411376},null,{"$f":"WT_OPEX_TETHYS*$G$97+WT_OPEX_PLAT*$G$96+$G$96*10810+548974+0.01*$G$154","v":32881713.769280378},28654513.897648513,null,{"$f":"WT_OPEX_TETHYS*$J$97+WT_OPEX_PLAT*$J$96+$J$96*10810+548974+0.01*$J$154","v":32881713.769280378},{"$f":"(J162+I162)/((1+Discount_Rate)^($B162-1))","v":28654513.897648513},null,{"$f":"WT_OPEX_STD*$M$148+Mshpp_no_CTV+$M$148*10810+548974","v":87912285.268446878},{"$f":"(M162+L162)/((1+Discount_Rate)^($B162-1))","v":76610477.716407731},{"$f":"WEC_Yield_LO","v":34058.879999999997},{"$f":"WEC_Yield_Hi","v":93094.271999999997},{"$f":"($G$147+$G$148)*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},{"$f":"($J$147+$J$148)*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},{"$f":"$M$148*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},{"$f":"(Q162+O162)/((1+Discount_Rate)^($B61-1))","v":3033606.234670579},{"$f":"(R162+P162)/((1+Discount_Rate)^($B61-1))","v":3085052.1681881174},{"$f":"S162/((1+Discount_Rate)^($B162-1))","v":3003925.8884104607},null,null,{"$f":"O162*Strike_Price_WEC","v":10387958.399999999},{"$f":"P162*Strike_Price_WEC","v":28393752.960000001},{"$f":"Q162*Strike_Price_WTs","v":534296477.61420292},{"$f":"R162*Strike_Price_WTs","v":534296477.61420292},{"$f":"(Y162+AA162)/1000000","v":544.6844360142029},{"$f":"(Z162+AB162)/1000000","v":562.69023057420293},{"$f":"S162*Strike_Price_WTs/1000000","v":534.2964776142029},{"$f":"AC162/((1+Discount_Rate)^($B162-1))","v":474.66101831295748},{"$f":"AD162/((1+Discount_Rate)^($B162-1))","v":490.35202803580677},{"$f":"AE162/((1+Discount_Rate)^($B162-1))","v":465.60851270362139}]
[null,6,null,12612712.008963142,10619565.072861236,null,32881713.769280378,27685520.674056541,null,32881713.769280378,27685520.674056541,null,87912285.268446878,74019785.233244196,34058.879999999997,93094.271999999997,{"$f":"($G$147+$G$148)*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},3447074.0491238898,{"$f":"$M$148*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},2931020.5165899317,2980726.732548906,2902343.8535366775,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,{"$f":"(Y163+AA163)/1000000","v":544.6844360142029},{"$f":"(Z163+AB163)/1000000","v":562.69023057420293},534.2964776142029,458.60967952942758,473.77007539691482,449.86329729818499]
[null,7,null,12612712.008963142,10260449.345759647,null,32881713.769280378,26749295.337252695,null,32881713.769280378,26749295.337252695,null,87912285.268446878,71516700.708448499,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2831903.8807632187,2879929.2101921798,2804196.9599388186,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,443.10113964195898,457.74886511779204,434.65052879051689]
[null,8,null,12612712.008963142,9913477.6287532821,null,32881713.769280378,25844729.794447049,null,32881713.769280378,25844729.794447049,null,87912285.268446878,69098261.554056525,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2736139.0152301635,2782540.2997025894,2709369.0434191488,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,428.11704313232758,442.26943489641747,419.95220172996801]
[null,9,null,12612712.008963142,9578239.2548340913,null,32881713.769280378,24970753.424586527,null,32881713.769280378,24970753.424586527,null,87912285.268446878,66761605.366238199,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2643612.5751016075,2688444.7340121642,2617747.8680378255,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,413.63965520031655,427.31346366803632,405.75091954586293]
[null,10,null,12612712.008963142,9254337.4442841467,null,32881713.769280378,24126331.811194714,null,32881713.769280378,24126331.811194714,null,87912285.268446878,64503966.537428223,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2554215.0484073507,2597531.1439731056,2529224.9932732615,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,399.65184077325279,412.86324992080807,392.02987395735551]
[null,11,null,12612712.008963142,8941388.8350571487,null,32881713.769280378,23310465.518062528,null,32881713.769280378,23310465.518062528,null,87912285.268446878,62322672.983022444,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2467840.6264805323,2509691.9265440637,2443695.6456746487,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,386.13704422536506,398.9016907447421,378.77282507957057]
[null,12,null,12612712.008963142,8639023.0290407222,null,32881713.769280378,22522188.906340607,null,32881713.769280378,22522188.906340607,0,87912285.268446878,60215142.978765644,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2384387.0787251517,2424823.1174338777,2361058.594854733,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,373.07926978296138,385.41226158912281,365.96408220248361]
[null,13,null,12612712.008963142,8346882.1536625344,null,32881713.769280378,21760568.991633438,null,32881713.769280378,21760568.991633438,null,87912285.268446878,58178882.105087578,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2303755.6316185044,2342824.268052056,2281216.0336760706,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,360.4630625922332,372.37899670446649,353.58848521979098]
[null,14,null,12612712.008963142,8064620.4383212905,null,32881713.769280378,21024704.339742456,null,32881713.769280378,21024704.339742456,null,87912285.268446878,56211480.294770621,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2225850.8518053186,2263598.3266203445,2204073.4624889577,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,348.27349042727855,359.78647024586144,341.63138668578847]
[null,15,null,12612712.008963142,7791903.8051413428,null,32881713.769280378,20313723.999751162,null,32881713.769280378,20313723.999751162,null,87912285.268446878,54310608.980454698,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2150580.5331452354,2187051.5233046804,2129539.5772840171,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,336.49612601669423,347.61977801532504,330.07863447902264]
[null,16,null,12612712.008963142,7528409.4735665154,null,32881713.769280378,19626786.473189529,null,32881713.769280378,19626786.473189529,null,87912285.268446878,52474018.338603579,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2077855.5875799377,2113093.2592315758,2057526.1616270698,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,325.11702996782054,335.86451982157013,318.9165550521958]
[null,17,null,12612712.008963142,7273825.5783251375,null,32881713.769280378,18963078.718057521,null,32881713.769280378,18963078.718057521,null,87912285.268446878,50699534.626670137,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,2007589.9396907615,2041635.9992575613,1987947.9822483771,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,314.12273426842575,324.50678243629972,308.13193724849845]
[null,18,null,12612712.008963142,7027850.8003141424,null,32881713.769280378,18321815.186529007,null,32881713.769280378,18321815.186529007,null,87912285.268446878,48985057.61030931,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1939700.4248219919,1972595.1683647935,1920722.6881626833,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,303.50022634630506,313.53312312685961,297.71201666521586]
[null,19,null,12612712.008963142,6790194.0099653555,null,32881713.769280378,17702236.895197108,null,32881713.769280378,17702236.895197108,null,87912285.268446878,47328558.077593543,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1874106.6906492678,1905889.0515601872,1855770.7132006602,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,293.23693366792759,302.93055374575812,287.64446054610232]
[null,20,null,12612712.008963142,6560573.9226718424,null,32881713.769280378,17103610.526760496,null,32881713.769280378,17103610.526760496,null,87912285.268446878,45728075.437288456,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1810731.1020765873,1841438.6971596014,1793015.1818363869,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,283.32070885790108,292.68652535822042,277.91735318463998]
[null,21,null,12612712.008963142,6338718.7658665152,null,32881713.769280378,16525227.562087435,null,32881713.769280378,16525227.562087435,null,87912285.268446878,44181715.398346335,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1749498.6493493598,1779167.8233426102,1732381.8181994078,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,273.73981532164362,282.78891338958499,268.51918182090822]
[null,22,null,12612712.008963142,6124365.9573589526,null,32881713.769280378,15966403.441630377,null,32881713.769280378,15966403.441630377,null,87912285.268446878,42687647.727870867,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1690336.8592747441,1719002.7278672566,1673798.8581636793,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,264.48291335424506,273.22600327496139,259.4388230153703]
[null,23,null,12612712.008963142,5917261.794549712,null,32881713.769280378,15426476.75519843,null,32881713.769280378,15426476.75519843,null,87912285.268446878,41244104.084899381,34058.879999999997,93094.271999999997,3447074.0491238898,3447074.0491238898,3447074.0491238898,1633175.7094441971,1660872.200837929,1617196.964409352,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,255.53904671907736,263.98647659416559,250.66552948344955]
[null,24,{"$f":"C160+0.1*C158","v":35919086.949391194},12612712.008963142,21998767.23965092,{"$f":"(G148*WT_DX_Tethys+G147*WT_DX_PL)*WT_Rated_MW","v":54748232.639999986},32881713.769280378,39721395.778777257,{"$f":"(J148*WT_DX_Tethys+J147*WT_DX_PL)*WT_Rated_MW","v":54748232.639999986},32881713.769280378,39721395.778777257,{"$f":"WT_DX_STD*WT_Rated_MW*'TETHYS vs Mothership(50-200WTs)'!M148","v":109496465.27999997},87912285.268446878,89482550.5667357,34058.879999999997,93094.271999999997,{"$f":"($G$147+$G$148)*WT_ANN_ENRGY_ADJ","v":3447074.0491238898},3447074.0491238898,3447074.0491238898,1577947.5453567123,1604707.4404231198,1562509.1443568617,null,null,10387958.399999999,28393752.960000001,534296477.61420292,534296477.61420292,544.6844360142029,562.69023057420293,534.2964776142029,246.89762968026798,255.05939767552229,242.18891737531357]
[null,"Total Discounted Costs for PSP",null,null,{"$f":"SUM(E158:E181)","v":522395572.91561151},null,"Total Discounted Costs for WTs",{"$f":"SUM(H158:H181)","v":2773686076.6117501},null,"Total Discounted Costs for WTs",{"$f":"SUM(K158:K181)","v":2773686076.6117501},null,"Total Discounted Costs for WTs",{"$f":"SUM(N158:N181)","v":3622054230.7058291},{"$f":"SUM(O161:O181)","v":681177.59999999998},1861885.439999999,68941480.982477799,68941480.982477799,68941480.982477799,44623854.500781156,45380615.818616718,{"$f":"SUM(V162:V181)","v":44187261.432799093},"Energy Equivalence Check",null,null,null,null,null,null,null,"NPV",{"$f":"SUM(AF162:AF181)","v":6982.186407818388},{"$f":"SUM(AG162:AG181)","v":7212.998609758235},{"$f":"SUM(AH162:AH181)","v":6849.025522083859}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T182/U182","v":0.98332412850322948},{"$f":"U182/U182","v":1},{"$f":"V182/U182","v":0.97370343340893872},{"$f":"IF(_xlfn.STDEV.P(T183:V183)<0.01,\"OK\",\"Check\")","v":"Check"},null,null,null,null,null,null,null,"Profit",{"$f":"AF182-(E182+H182)/1000000","v":3686.104758291026},{"$f":"AG182-(E182+K182)/1000000","v":3916.916960230873},{"$f":"AH182-N182/1000000","v":3226.9712913780299}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proft %",{"$f":"AF183/AF182","v":0.52792986938353081},{"$f":"AG183/AG182","v":0.54303586790267799},{"$f":"AH183/AH182","v":0.47115772615725393}]
[null,"LCOE"]
[null,"Low","High","MOTHERSHIP"]
[null,{"$f":"(E182+H182)/T182","v":73.863669698673448},{"$f":"(K182+E182)/U182","v":72.631928634498465},{"$f":"N182/V182","v":81.970552445625643},"per MWH"]
["Wind:Wave",{"$f":"O162/(O162+Q162)","v":9.7838493080962957E-3},{"$f":"P162/(P162+R162)","v":2.6296566591061287E-2},{"$f":"D187/Exch_Rate_Euro","v":105.91386425444178}]

{"sheet":"PSP Weight-1","index":7,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Reinforced Concrete Volume Estimate for Simple PSP",null,null,null,null,"1 ft",0.30480000000000002,"m"]
["Float Incorporated","Project:","DEWA-generic",null,null,"1inch",25.4,"mm"]
["Floating Ocean Real Estate"]
[null,null,"Metric imputs"]
["Platform Length, ft.:",2362.2047244094488,720,"m"]
["Platform Breadth, ft.:",164.04199475065616,50,"m"]
["Platform Height, ft.:",124.67191601049868,38,"m","LNG tanker"]
["Platform area, acres:",8.8957937328179515,null,null,null,null,null,"Cylinder Length",37.6952,"m"]
["hectares:",3.6013083178582712]
[]
["Deck & equivalent bottom thickness, ft.:",1,0.30480000000000002,"m"]
["Wrapper, if any, thickness, ft.:",0.83333333333333337]
[]
["Cylinder pitches in breadth, whole number:",5]
["Cylinder pitches in length, calculated:",72,null,null,null,null,null,"Topsides Weight Estimate","Accommodation & Helideck",500]
[null,null,null,null,null,null,null,null,"WECs",1500]
["Longitudinal bulkheads, if any, whole number:",2,null,null,null,null,null,null,"Workshop",200]
["Longitudinal bulkheads, if any, thickness, ft.:",0.83333333333333337,null,null,null,null,null,null,"Crane",290.02672480000001,639400]
[]
["Inside-diameter/pitch ratio:",0.79,null,"centre-centre ",null,null,null,null,"Substation",1500,"t"]
["Cylinder inside diameter, ft.:",25.918635170603675,7.9,8.3897637795275593,"m",null,null,null,null,3990.0267248]
["Calculated wall thickness at 2% of ID, inch:",6.2204724409448815,0.24490048980097959,null,null,null,null,null,null,1.4659481190719916E-2]
["(must be =/> 5.0\")"]
["Specified cylinder wall thickness, inch:",6.22,0.24488188976377953,"m"]
["Wall thickness, % of cylinder ID:",1.9998481012658227E-2]
[]
["Volume of reinforced concrete, cuft.:",4005591.5032754065]
["Volume of reinforced concrete, yd^3:",148355.2408620521]
["Volume of reinforced concrete, m^3:",113408.59295796734,272180.62309912161,"Tonnes"]
["Volume density (V/LBH):",8.2913538090985658E-2]
[]
["yd^3/acre:",16677.009979980405]
["m^3/hectare:",31490.942443220858]
["Light Weight (displacement), tonnes:",298194.03413272469]
["Light Weight (displacement), LTons:",293934.11935940007]
["Number of cylinder Moon Pools, whole no.:",0]
["Light draft, fully inflated, ft.:",26.548835102427478]
["Light draft, fully inflated, m.:",8.0916900647447356]
["Number of air-buoyancy cylinders:",78]
["Light draft, deflated, ft.:",29.703423268214337]
["Light draft, deflated, m.:",9.0531616178647774]
[]
["Deck & tank load, Ltons:",38209.402070499898]
["Deck & tank load, tonnes:",38763.161520796995]
["Loaded displacement, Ltons:",332143.52142989996]
["Loaded draft, fully inflated, ft.:",30]
["Loaded draft, deflated, ft.:",33.564662803791066,10.230509222595517]
["Loaded displacement, tonnes:",336957.19565352169]
["Loaded draft, fully inflated, m.:",9.1435537945748244]
["Loaded draft, deflated, m.:",10.230009998107608]
[]
["Note:  Survival wave loading not considered!  ","Nor are Survival freeboard cylinder bulkheads."]

{"sheet":"PSP Cost-1","index":8,"n_rows":97,"n_cols":16,"rows_kept":97,"cut":false,"hidden":false,"merged":[[96,7,96,9]]}
["Cost Breakdown for Concrete Floating Platform",null,null,"$/Euro:",1.6]
["Float Incorporated","Project:","DEWA-generic"]
["Floating Ocean Real Estate"]
[null,null,"rate","amount/yd^3","$/yd^3"]
["Mild Reinforcing Steel","$/lb:",0.55000000000000004,250,{"$f":"D5*C5","v":137.5}]
["Pre-stressing Steel (Including specialized Labor)","$/lb:",1,140,{"$f":"D6*C6","v":140}]
["6000 psi concrete","$/yd^3:",{"$f":"110","v":110},1,{"$f":"D7*C7","v":110}]
[]
["Total, $/yd^3:",null,{"$f":"E9","v":387.5},null,{"$f":"SUM(E5:E7)","v":387.5}]
["$/m^3:",null,{"$f":"(35.32/27)*C9","v":506.90740740740739}]
["$/tonne:",null,{"$f":"C9/2.011","v":192.69020387866732},null,null,"Concrete Cost Scaler",1]
[null,null,null,null,null,1]
["Concrete, yd^3:",{"$f":"'PSP Weight-1'!B28","v":148355.2408620521},{"$f":"C7*F12","v":110},null,{"$f":"B13*C13","v":16319076.494825732}]
["Reinforcing, lbs:",{"$f":"B13*D5","v":37088810.215513028},{"$f":"C5*F12","v":0.55000000000000004},null,{"$f":"B14*C14","v":20398845.618532166}]
["Pre-stressing Steel, lbs:",{"$f":"B13*D6","v":20769733.720687293},{"$f":"C6*F12","v":1},null,{"$f":"B15*C15","v":20769733.720687293}]
["Labor, hrs at rate:",{"$f":"26*B13","v":3857236.2624133546},17.5,{"$f":"C16/E1","v":10.9375},{"$f":"B16*C16","v":67501634.592233703}]
["Misc systems & fixtures:",null,null,null,{"$f":"65*B13","v":9643090.6560333874}]
[]
["Basic construction materials and labor:",null,null,null,{"$f":"SUM(E13:E17)","v":134632381.08231229}]
["$/yd^3:",null,{"$f":"E19/B13","v":907.5}]
["$/m^3:",null,{"$f":"(35.32/27)*C20","v":1187.1444444444444}]
["$/tonne:",null,{"$f":"C20/2.011","v":451.26802585778216},{"$f":"C22/E1","v":282.04251616111384},"/tonne"]
[]
["Forms:",null,null,null,{"$f":"51.95*B13","v":7707054.7627836075}]
["Cranes & equipment rentals:",null,null,null,{"$f":"(20000000/77000)*B13","v":38533828.795338206}]
["Construction facility lease & modify:",null,null,null,{"$f":"17000000*(B13/77000)^(2/3)","v":26322291.840829104}]
[]
["Subtotal before Overhead:",null,null,null,{"$f":"E19+SUM(E24:E26)","v":207195556.48126322}]
[]
["O/H on labor, materials & forms:",null,0.15,null,{"$f":"(E19+E24)*C30","v":21350915.376764383}]
["O/H on construction facility:",null,0.05,null,{"$f":"E26*C31","v":1316114.5920414552}]
["O/H on equipment rentals:",null,0.05,null,{"$f":"E25*C32","v":1926691.4397669104}]
[]
["Subtotal after Overhead:",null,null,null,{"$f":"E28+SUM(E30:E32)","v":231789277.88983595}]
[]
["Profit:",null,0.1,null,{"$f":"E34*C36","v":23178927.788983598}]
["Hull Classification:",null,0.04,null,{"$f":"E$34*C37","v":9271571.115593439}]
["Engineering & studies:",null,7.0000000000000007E-2,null,{"$f":"E$34*C38","v":16225249.452288518},null,null,"WEC Cost"]
["Project Administration:",null,0.1,null,{"$f":"E$34*C39","v":23178927.788983598},null,"Structure",30700,"per m"]
["Contingencies:",null,0.15,null,{"$f":"E$34*C40","v":34768391.68347539},null,"PTO",60000,"Per m"]
[null,null,null,null,null,null,"Total",{"$f":"'PSP Weight-1'!C5*(H39+H40)","v":65304000}]
["Total for Concrete Hull:",null,null,null,{"$f":"SUM(E34:E40)","v":338412345.71916044},null,null,{"$f":"H41*Exch_Rate_US","v":46012937.184}]
["$/yd^3:",null,{"$f":"E42/B13","v":2281.0946465573984}]
["$/m^3:",null,{"$f":"(35.32/27)*C43","v":2984.0097376447152}]
["$/tonne:",null,{"$f":"C43/2.011","v":1134.3086258365979},{"$f":"C45/E1","v":708.94289114787364},"/tonne"]
["mega$/acre:",null,{"$f":"E42/(1000000*'PSP Weight-1'!B8)","v":38.041838185917605},{"$f":"E42/(E1*'PSP Weight-1'!B9)*10^(-4)","v":5873.0799311362689},"/m^2"]
[]
["at 7 bbl/Lton, $/bbl capacity:",null,{"$f":"E42/(7*'PSP Weight-1'!B43)","v":1265.2545760287637},{"$f":"C48/E1","v":790.78411001797724},"/bbl capacity"]
[]
["Note:  Does not include: deployment to site; moorings; electrical & piping to shore; "]
["outfitting: accommodations, mooring systems, cargo systems, on-board power."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Component","CAPEX (£m)","References","Notes "]
[null,null,null,null,null,null,null,null,null,null,null,null,"PSP Concrete Hull",{"$f":"E58/1000000","v":238.44398514433757},{"$f":"F58","v":"Float Inc Cost Estimation Calculator"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mooring Cost",{"$f":"E59/1000000","v":23.844398514433756},{"$f":"F59","v":"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"},{"$f":"G59","v":"Estimated at 10% of Hull Cost"}]
[null,null,null,null,"Low","Ref",null,null,null,null,null,"Accommodation",{"$f":"E60/1000000","v":20},{"$f":"F60","v":"[4] Y. Dalgic"}]
[null,null,null,"PSP Concrete Hull",{"$f":"E42*Exch_Rate_US","v":238443985.14433756},"Float Inc Cost Estimation Calculator",null,null,null,null,null,"WEC Cost",46.012937184000002,"Float Inc Cost Estimation Calculator"]
[null,null,null,"Mooring Cost",{"$f":"0.1*E58","v":23844398.514433756},"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/","Estimated at 10% of Hull Cost",null,null,null,null,"Workshop",10,"Assumed",{"$f":"G62","v":"Assumed to be 50% of Accommodation Cost"}]
[null,null,null,"Accommodation",20000000,"[4] Y. Dalgic",null,null,null,null,null,"Crane",1.409192,"http://www.bigge.com/crane-sales/cranes/liebherr-lr1300/1780/",{"$f":"G63","v":"2nd Hand Liebherr LR 1300 Crawler"}]
[null,null,null,"WEC Cost",{"$f":"H42","v":46012937.184},"Float Inc Cost Estimation Calculator",null,null,null,null,null,"HeliDeck",0.704596,"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[null,null,null,"Workshop",10000000,"Assumed","Assumed to be 50% of Accommodation Cost",null,null,null,null,"Boat Landing Area",1.5,"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[null,null,null,"Crane",{"$f":"2000000*Exch_Rate_US","v":1409192},"http://www.bigge.com/crane-sales/cranes/liebherr-lr1300/1780/","2nd Hand Liebherr LR 1300 Crawler",null,null,null,null,"Backup Electrics",1,"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[null,null,null,"HeliDeck",{"$f":"1000000*Exch_Rate_US","v":704596},"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[null,null,null,"Boat Landing Area",1500000,"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[null,null,null,"Backup Electrics",1000000,"http://www.seasteading.org/semi-submersible-seastead-community-feasibility/"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Total CAPEX",{"$f":"SUM(E58:E73)","v":342915108.84277135}]
[]
[]
[null,"OPEX",null,"Fixed Annual Operating Costs",{"$f":"J87","v":4764409.8321077134},null,">>>>","OPEX Breakdown","Rate","Annual Operating Cost"]
[null,null,null,"Insurance",{"$f":"0.02*E74","v":6858302.1768554272},null,"2% of CAPEX","PSP Concrete Hull",0.01,{"$f":"I78*E58","v":2384439.8514433759}]
[null,null,null,"Crew",{"$f":"K97","v":990000},null,null,"Mooring Cost",0.01,238443.98514433758]
[null,"PSP OPEX",null,null,{"$f":"SUM(E77:E79)","v":12612712.008963142},null,null,"Accomodation",0.03,600000]
[null,null,null,null,null,null,null,"WEC Cost",0.03,1380388.11552]
[null,null,null,null,null,null,null,"Workshop",0.01,100000]
[null,null,null,null,null,null,null,"Crane",0.01,14091.92]
[null,null,null,null,null,null,null,"HeliDeck",0.01,7045.96]
[null,null,null,null,null,null,null,"Boat Landing Area",0.02,30000]
[null,null,null,null,null,null,null,"Backup Electrics",0.01,10000]
[null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(J78:J86)","v":4764409.8321077134}]
[]
[null,null,null,null,null,null,null,"Staff"]
[null,null,null,null,null,null,null,"Personnel Category","Salary (£)","Number of Personnel Required","Annual Cost"]
[null,null,null,null,null,null,null,"Offshore Installation Manager",100000,2,{"$f":"I91*J91","v":200000}]
[null,null,null,null,null,null,null,"Medic/Coordinator",50000,2,100000]
[null,null,null,null,null,null,null,"Stewards",35000,6,210000]
[null,null,null,null,null,null,null,"Crane Operator",35000,2,70000]
[null,null,null,null,null,null,null,"Cooks",35000,6,210000]
[null,null,null,null,null,null,null,"Maint Technician / Electrician",50000,4,200000]
[null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(K91:K96)","v":990000}]

{"sheet":"PSP Installation","index":9,"n_rows":9,"n_cols":18,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"kt",1.8520000000000001,"kmh"]
[null,null,null,"Day Rate","Number","Distance (KM)","Speed (kts)","Time (hrs)","Total Days Required","Fuel","Total Cost"]
[null,null,"Mooring Handling Vessels Transit",{"$f":"91000/Exch_Rate_Euro","v":117580.78187343657},1,250,15,{"$f":"2*F3/(G3*kt)","v":17.998560115190784},1,{"$f":"90*I3","v":90},{"$f":"D3*E3*I3+J3*Fuel_Cost","v":167080.78187343659}]
[null,null,"Mooring Handling Vessels Inst",{"$f":"91000/Exch_Rate_Euro","v":117580.78187343657},1,null,null,null,6,{"$f":"90*I4","v":540},{"$f":"D4*E4*I4+J4*Fuel_Cost","v":1002484.6912406194}]
[]
[null,null,"Tugs To Site",{"$f":"17000*Exch_Rate_Euro","v":13156.911999999998},4,250,1.5,{"$f":"F6/(G6*kt)","v":89.992800575953922},{"$f":"ROUNDUP(H6/24,0)","v":4},{"$f":"90*I6","v":360},{"$f":"D6*E6*I6+J6*Fuel_Cost","v":408510.59199999995}]
[null,null,"Tugs Transit Return",null,null,250,15,{"$f":"F7/(G7*kt)","v":8.9992800575953922},{"$f":"ROUNDUP(H7/24,0)","v":1},{"$f":"90*I7","v":90},{"$f":"D7*E7*I7+J7*Fuel_Cost","v":49500}]
[]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K3:K7)","v":1627576.065114056}]

{"sheet":"Substation CAPEX","index":10,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[null,"Scaler",2]
[null,null,"HV DC Export Cable",{"$f":"C1*D14","v":1772},"per MW/KM"]
[null,null,"Substation",286000,"per MW"]
[]
[]
[]
[]
[]
[null,null,null,null,null,"References"]
[null,null,"500 MW Substation",143000000]
[null,null,"Therefore",{"$f":"D10/500","v":286000},"per MW"]
[]
[null,null,"HVDC Cable (500MW)",443000,"per KM"]
[null,null,"Therefore",{"$f":"D13/500","v":886},"per MW per KM"]

{"sheet":"WT CAPEX","index":11,"n_rows":63,"n_cols":17,"rows_kept":63,"cut":false,"hidden":false,"merged":[[46,1,52,1],[1,1,1,8],[5,1,11,1],[22,1,22,8],[26,1,32,1],[42,1,42,8]]}
[]
[null,"STANDARD 6MW OFFSHORE FLOATING WIND TURBINE CAPEX CALCULATION"]
[null,null,null,null,null,null,null,null,null,null,null,"Mooring Costs (Base Case)",null,200,"m depth"]
[null,"Catergory","Subcategory","Reference Cost","Site Depth/Distance","Reference Size (MW)","£/MW","Reference / Notes",null,null,null,null,null,"M/M req",null,"cost/m (cable)","Cost/m (water Depth)"]
[null,"Development and Consenting","-",104106000,null,500,{"$f":"Exch_Rate_Euro*D5/F5","v":161142.76243199999},"Myhr",null,null,null,"Steel Wire",1800,{"$f":"M5/N3","v":9},81000,{"$f":"O5/M5","v":45},{"$f":"P5*N5","v":405}]
[null,"Production and Acquisition","Tower & Turbine",7475000,null,5,{"$f":"Exch_Rate_Euro*D6/F6","v":1157034.3199999998},"Myhr",null,null,null,"Chain",150,{"$f":"M6/N3","v":0.75},37500,{"$f":"O6/M6","v":250},{"$f":"P6*N6","v":187.5}]
[null,null,"Floating Substructure",{"$f":"3740000","v":3740000},null,5,{"$f":"Exch_Rate_Euro*D7/F7","v":578904.12799999991},"Myhr"]
[null,null,"Mooring",{"$f":"342000+Q5*Depth+Q6*Depth","v":401250},{"$f":"Depth","v":100},5,{"$f":"Exch_Rate_Euro*D8/F8","v":62108.364000000001},"See Mooring Costs >>"]
[null,null,"Export Cable",443000,{"$f":"Export_Cable_Length","v":75},500,{"$f":"Exch_Rate_Euro*E9*D9/F9","v":51428.047199999994},"Myhr"]
[null,null,"Substation",161700000,null,500,{"$f":"Exch_Rate_Euro*D10/F10","v":250290.90239999996},"Myhr"]
[null,null,"Substation Base Cost",23800000,null,500,{"$f":"Exch_Rate_Euro*D11/F11","v":36839.353600000002},"Myhr"]
[null,null,"Inter Array Cable",281000,{"$f":"85*1.9","v":161.5},500,{"$f":"Exch_Rate_Euro*E12*D12/F12","v":70244.753167999996},"Needs to be Calculated per Turbine",null,null,null,"CAPEX"]
[null,"Installation and Commissioning","Construction Phase Insurance",50000,null,1,{"$f":"Exch_Rate_Euro*D13/F13","v":38696.799999999996},"Myhr",null,null,"Std 6MW Floating OWT",{"$f":"G22","v":2383177.2551199999}]
[null,null,"Exp Installation",590000,{"$f":"Export_Cable_Length","v":75},500,{"$f":"Exch_Rate_Euro*E14*D14/F14","v":68493.335999999996},"Myhr",null,null,"TETHYS 6MW Floating OWT",{"$f":"G39","v":2266573.7355519994}]
[null,null,"Int Array Installation",190000,{"$f":"85*1.9","v":161.5},500,{"$f":"Exch_Rate_Euro*E15*D15/F15","v":47496.452319999997},"Needs to be Calculated per Turbine",null,null,"TETHYS Platfom 6MW OWT",{"$f":"G60","v":1336874.3199999998}]
[null,null,"WT Installation",786000,null,5,{"$f":"Exch_Rate_Euro*D16/F16","v":121662.7392},"Myhr"]
[null,null,"Mooring Installation",500000,null,5,{"$f":"Exch_Rate_Euro*D17/F17","v":77393.600000000006},"Myhr"]
[null,"Total Capex",null,null,null,null,{"$f":"SUM(G5:G17)","v":2721735.5583199998},"per MW"]
[null,null,null,null,null,null,{"$f":"G18/Exch_Rate_Euro","v":3516745},"per MW"]
[null,"CAPEX (less Inter-Array Cable & Installation)",null,null,null,null,{"$f":"SUM(G5:G11)*WT_Rated_MW","v":13786487.265791995},"Per Turbine","6 x (total capex - interarray cable costs)"]
[null,"Installation (less Inter Array Cable)",null,null,null,null,{"$f":"(G13+WT_DX_STD+G17+G14)*WT_Rated_MW","v":1837478.8511999997},"Per Turbine"]
[null,"CAPEX Less Susbtation (For Comparison)",null,null,null,null,{"$f":"G5+G6+G7+G8+G12+G13+G14+G15+WT_DX_STD+G17","v":2383177.2551199999}]
[null,"TETHYS 6MW OFFSHORE FLOATING WIND TURBINE CAPEX CALCULATION"]
[]
[null,"Category","Subcategory","Reference Cost","Site Depth/Distance","Reference Size (MW)","£/MW","Reference / Notes"]
[null,"Development and Consenting","-",104106000,null,500,{"$f":"Exch_Rate_Euro*D26/F26","v":161142.76243199999},"Myhr"]
[null,"Production and Acquisition","Tower & Turbine",7475000,null,5,{"$f":"Exch_Rate_Euro*D27/F27","v":1157034.3199999998},"Myhr"]
[null,null,"Floating Substructure",{"$f":"3740000","v":3740000},null,5,{"$f":"Exch_Rate_Euro*D28/F28","v":578904.12799999991},"Myhr"]
[null,null,"Mooring",{"$f":"342000+$Q$5*Depth+$Q$6*Depth","v":401250},{"$f":"Depth","v":100},5,{"$f":"Exch_Rate_Euro*D29/F29","v":62108.364000000001},"See Mooring Costs >>"]
[null,null,"Export Cable",null,null,null,0,"Calculated for total \"system\"","NACHO Required."]
[null,null,"Substation",null,null,null,0,"Calculated for total \"system\""]
[null,null,"Substation Base Cost",0,null,500,{"$f":"Exch_Rate_Euro*D32/F32","v":0},"No SS Base Required"]
[null,null,"Inter Array Cable",281000,85,500,{"$f":"Exch_Rate_Euro*E33*D33/F33","v":36970.922720000002},"Needs to be Calculated per Turbine"]
[null,"Installation and Commissioning","Construction Phase Insurance",50000,null,1,{"$f":"Exch_Rate_Euro*D34/F34","v":38696.799999999996},"Myhr"]
[null,null,"Exp Cable Installation",590000,{"$f":"Export_Cable_Length","v":75},500,{"$f":"Exch_Rate_Euro*E35*D35/F35","v":68493.335999999996},"Myhr"]
[null,null,"Int Array Installation",190000,85,500,{"$f":"Exch_Rate_Euro*E36*D36/F36","v":24998.132799999999},"Needs to be Calculated per Turbine"]
[null,null,"WT Installation",786000,null,5,{"$f":"WT_DX_STD*0.5","v":60831.369599999998},"Myhr","Would like to recalculate this using tug boats/distances etc."]
[null,null,"Mooring Installation",500000,null,5,{"$f":"Exch_Rate_Euro*D38/F38","v":77393.600000000006},"Myhr"]
[null,"Total Capex",null,null,null,null,{"$f":"SUM(G26:G38)","v":2266573.7355519994},"per MW"]
[null,null,null,null,null,null,{"$f":"G39/Exch_Rate_Euro","v":2928631.9999999995},"per MW"]
[null,"CAPEX (less Inter-Array Cable & Installation)",null,null,null,null,{"$f":"SUM(G27,G28,G29)*WT_Rated_MW","v":10788280.871999998},"Per Turbine","6 x (total capex - interarray cable costs)"]
[null,"Installation (less Inter Array Cable)",null,null,null,null,{"$f":"(G34+WT_DX_Tethys+G38+G35)*WT_Rated_MW","v":1472490.6335999998},"Per Turbine"]
[null,"TETHYS 6MW OFFSHORE PLATFORM WIND TURBINE CAPEX CALCULATION"]
[]
[null,"Catergory","Subcategory","Reference Cost","Site Depth/Distance","Reference Size (MW)","£/MW","Reference / Notes"]
[null,"Development and Consenting","-",104106000,null,500,{"$f":"Exch_Rate_Euro*D46/F46","v":161142.76243199999},"Myhr"]
[null,"Production and Acquisition","Tower & Turbine",7475000,null,5,{"$f":"Exch_Rate_Euro*D47/F47","v":1157034.3199999998},"Myhr"]
[null,null,"Floating Substructure",0,null,5,0,"N/A For Platform"]
[null,null,"Mooring",0,{"$f":"Depth","v":100},5,0,"N/A For Platform"]
[null,null,"Export Cable",null,null,null,0,"Calculated for total \"system\"","NACHO Required."]
[null,null,"Substation",null,null,null,0,"Calculated for total \"system\""]
[null,null,"Substation Base Cost",0,null,500,{"$f":"Exch_Rate_Euro*D52/F52","v":0},"N/A For Platform"]
[null,null,"Inter Array Cable",281000,{"$f":"2*0.32","v":0.64},null,{"$f":"E53*D53","v":179840},"2 x 320m"]
[null,"Installation and Commissioning","Construction Phase Insurance",50000,null,1,{"$f":"Exch_Rate_Euro*D54/F54","v":38696.799999999996},"Myhr"]
[null,null,"Exp Installation",590000,{"$f":"Export_Cable_Length","v":75},500,{"$f":"Exch_Rate_Euro*E55*D55/F55","v":68493.335999999996},"Myhr"]
[null,null,"Int Array Installation",0,85,500,0,"N/A For Platform"]
[null,null,"WT Installation",786000,null,5,{"$f":"WT_DX_Tethys","v":60831.369599999998},"Myhr"]
[null,null,"Mooring Installation",0,null,5,0,"N/A For Platform"]
[]
[null,"Total Capex",null,null,null,null,{"$f":"G47+G53","v":1336874.3199999998},"per MW"]
[null,null,null,null,null,null,{"$f":"G60/Exch_Rate_Euro","v":1727370.635298009},"per MW"]
[null,"Total Capex",null,null,null,null,{"$f":"G60*WT_Rated_MW","v":8021245.9199999981},"Turbine"]
[null,"Installation (less Inter Array Cable)",null,null,null,null,{"$f":"(G54+WT_DX_PL+G58+G55)*WT_Rated_MW","v":1008129.0335999997},"Per Turbine"]

{"sheet":"Sensitivity","index":12,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,"Low","High"]
[null,null,null,null,"Export Cable",94,1,3]
[null,null,null,null,"Mothership Charter",90,3,3]
[null,null,null,null,"Mothership Fuel",91,2,5]
[null,null,null,null,"PSP Size",94,1,1]
[null,null,null,null,"Concrete Cost",95,2,1]
[null,null,null,null,"Discount Rate - TH",91,4,5]
[null,null,null,null,"Discount Rate - MS",90,3,3]
[null,null,null,null,"WT Installation ",94,1,2]
[null,null,null,null,"Wind Yield TH",90,5,5]
[null,null,null,null,"Wind Yield MS",88,5,5]
[null,null,null,null,"WEC Climate",94,1,2]

{"sheet":"WT OPEX","index":13,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,1,1,8],[10,1,10,8],[17,1,17,8]]}
[]
[null,"STANDARD 6MW OFFSHORE FLOATING WIND TURBINE OPEX CALCULATION"]
[]
[null,null,"Costs Per Turbine",null,null,null,"Reference",null,null,"Checking Against Myhr"]
[null,null,"Insurance",null,{"$f":"20000*Exch_Rate_Euro*WT_Rated_MW","v":92872.319999999978},"Per Turbine","Myhr",null,null,{"$f":"E5/WT_Rated_MW","v":15478.72}]
[null,null,"Spares & Repairs",null,{"$f":"WT_Spares_Cost*WT_CX_STD","v":191331.4456928038},"Per Turbine",null,null,null,{"$f":"E6/WT_Rated_MW","v":31888.57428213397}]
[null,null,"Mothership",null,{"$f":"'MSHIP OPEX'!D20*WT_Rated_MW","v":164421.86006052629},"Per Turbine",null,null,null,{"$f":"E7/WT_Rated_MW","v":27403.643343421052}]
[null,null,"CTV & Personnel",null,{"$f":"'Wind Farm O&M'!R26/'Wind Farm O&M'!C26","v":80512.317297017551},"Per Turbine","Calculated Each Iteration",null,null,{"$f":"E8/3.6","v":22364.532582504875}]
[null,null,"Total Fixed Costs",null,{"$f":"E5+E7+E6","v":448625.62575333007},"Per Turbine",null,null,null,{"$f":"SUM(J5:J8)/Exch_Rate_Euro","v":125508.40148030315},"Should be 131"]
[null,null,null,null,null,null,null,null,null,{"$f":"J9*Exch_Rate_Euro","v":97135.470208059895}]
[null,"TETHYS 6MW OFFSHORE FLOATING WIND TURBINE OPEX CALCULATION"]
[]
[null,null,"Costs Per Turbine",null,null,null,"Reference"]
[null,null,"Insurance",null,{"$f":"20000*Exch_Rate_Euro*WT_Rated_MW","v":92872.319999999978},"Per Turbine","Myhr"]
[null,null,"Spares & Repairs",null,{"$f":"WT_Spares_Cost*WT_CX_STD","v":191331.4456928038},"Per Turbine"]
[null,null,"CTV & Personnel",null,{"$f":"22000*6","v":132000},null,"Calculated Each Iteration"]
[null,null,"Total Fixed Costs",null,{"$f":"E15+E14","v":284203.76569280378},"Per Turbine",null,null,null,"Total per MW",{"$f":"SUM(E14:E16)/6","v":69367.294282133967}]
[null,"TETHYS 6MW PLATFORM WIND TURBINE OPEX CALCULATION"]
[]
[null,null,"Costs Per Turbine",null,null,null,"Reference"]
[null,null,"Insurance",null,{"$f":"20000*Exch_Rate_Euro*WT_Rated_MW","v":92872.319999999978},"Per Turbine","Myhr"]
[null,null,"Spares & Repairs",null,{"$f":"WT_Spares_Cost*WT_CX_STD","v":191331.4456928038},"Per Turbine"]
[null,null,"Total Fixed Costs",null,{"$f":"E22+E21","v":284203.76569280378},"Per Turbine",null,{"$f":"WT_OPEX_PLAT/6","v":47367.29428213396}]

{"sheet":"MSHIP OPEX","index":14,"n_rows":28,"n_cols":10,"rows_kept":28,"cut":false,"hidden":false,"merged":[[0,0,0,15]]}
["Reference: Cost benefit analysis of mothership concept and investigation of optimum chartering strategy for offshore wind farms; Dalgic, Yalcin; Lazakis, Iraklis; Dinwoodie, Iain; Mcmillan, David; Revie, Matthew"]
[]
[null,null,"Charter Type","Continuous",null,"Fuel Cost",{"$f":"550*J3","v":550},"per tonne",null,1]
[]
[null,null,"Daily Rate",40000]
[null,null,"Annual Charter",{"$f":"D5*365","v":14600000},null,"Stationary",0.5,1.51,"tonne/hr"]
[null,null,"Fuel Costs",{"$f":"(G6*H6+G7*H7)*Hrs_per_Yr*Fuel_Cost","v":10924815},null,"Steaming",0.5,3.0249999999999999,"tonne/hr"]
[null,null,"Fixed & Operating",5000000]
[]
[null,null,"Annual O&M Cost",{"$f":"SUM(D6:D8)","v":30524815},null,null,null,{"$f":"D6/Fuel_Cost","v":26545.454545454544},"tonnes/yr"]
[]
[null,null,"On the basis of 150 x 3.6 mW turbines"]
[null,null,null,540,"MW",1702944.0000000002,"MWH"]
[null,null,null,49768.175925925927,"per MW",15.781385060225114]
[null,null,null,64305.286129506741,"per MW"]
[]
[null,null,"CTV Cost",12076847.594552632]
[null,null,"Mothership - CTV",{"$f":"Mshp_ann_cost-D17","v":18447967.405447368},null,"This is the mothership \"fixed Rate\" (still an oversimplifcation, but better)"]
[null,null,null,540,"MW"]
[null,null,null,27403.643343421052,"per MW"]
[null,null,null,35408.151763738933,"per MW"]
[]
[null,null,"Total ",99713.437893245675,"per MW"]
[null,null,"Leaving",31286.562106754325,"per MW","For Spares etc."]
[null,null,null,187719.37264052592,"per Turbine"]
[null,null,null,1.2014834852743945E-2,"of CAPEX","Acceptable…"]
[]
[null,null,"Therefore - for TETHYS let's assume OPEX = 1.2% of CAPEX for spare parts + CTV VESSEL COST"]

{"sheet":"Wind Farm O&M","index":15,"n_rows":28,"n_cols":23,"rows_kept":28,"cut":false,"hidden":false,"merged":[[10,2,10,4],[11,2,11,4]]}
[null,null,null,null,null,null,null,null,"Description","Cost / Quantity","Unit"]
[null,null,null,null,null,"Per",null,null,"CTV Fuel Use Rate",446,"litres Per Hour",null,null,null,null,null,null,null,"Number of Technicians","Cost","Number Required per Turbine"]
[null,1,"CTV Services",30,3.6,"MW","Turbines",null,"CTV Fuel Cost",0.83,"per litre",null,null,null,null,"Offshore O&M Technicians",null,null,60,{"$f":"67000*Exch_Rate_Euro","v":51853.712},{"$f":"S3/100","v":0.6}]
[null,"Therfore","Number of CTVs",null,{"$f":"1/(E3*D3)","v":9.2592592592592587E-3},"MW",null,null,"CTV Charter Rate",3000,"per day",null,null,"KM",null,"Offshore O&M Managers",null,null,2,{"$f":"118000*Exch_Rate_Euro","v":91324.447999999989},{"$f":"S4/100","v":0.02}]
[null,null,"Number of Skippers",null,{"$f":"CTVs_Per_MW*2","v":1.8518518518518517E-2},"MW","2 Skippers per Vessel",null,"CTV Skipper ",60000,"per year",null,null,null,null,"Offshore O&M Administrative",null,null,6,{"$f":"60000*Exch_Rate_Euro","v":46436.159999999996},{"$f":"S5/100","v":0.06}]
[null,null,"Fuel Use",null,{"$f":"ROUNDUP(CTVs_Per_MW,0)","v":1},null,null,null,"CTV Speed",15,"kts",null,null,null,null,"Onshore O&M Ass",null,null,3,{"$f":"50000*Exch_Rate_Euro","v":38696.799999999996},{"$f":"S6/100","v":0.03}]
[]
[]
[null,null,null,null,null,null,null,null,"CTV Speed",{"$f":"J6*kt","v":27.78},"KMH"]
[null,null,null,null,null,null,null,null,"CTV Distance","(SQRT of #turbines) - 1"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Turbines Linked","MW","CTVs Required","CTV Charter Cost","CTV Skippers","Skipper Cost","Offshore O&M Technician Cost","Offshore O&M Managers","Offshore O&M Administrative","Onshore O&M Ass","Total Staffing","Turbine Vists per Year","KMs Travelled","Transit Time","Fuel Use","Total CTV Cost"]
[null,null,6,{"$f":"C19*WT_Rated_MW","v":35.999999999999993},{"$f":"ROUNDUP(D19*CTVs_Per_MW,0)","v":1},{"$f":"365*CTV_Charter_Rate*E19","v":1095000},{"$f":"E19*2","v":2},{"$f":"G19*CTV_Skipper","v":120000},{"$f":"ROUND(C19*OM_Techs,0)*$T$3","v":207414.848},{"$f":"ROUND(C19*OM_Mgrs,0)*$T$4","v":0},{"$f":"ROUND(C19*OM_Adm,0)*$T$5","v":0},{"$f":"ROUND(C19*OM_Onshore,0)*$T$6","v":0},{"$f":"SUM(H19:L19)","v":327414.848},{"$f":"C19*10","v":60},{"$f":"2*(SQRT(C19)-1)*N19","v":173.93876913398134},{"$f":"O19/CTV_Speed_KMH","v":6.2612947852405085},{"$f":"P19*CTV_Fuel_Use_Rate*CTV_Fuel_Cost","v":2317.8061036003314},{"$f":"Q19+M19+F19","v":1424732.6541036004},{"$f":"R19/D19","v":39575.907058433353}]
[null,null,16,95.999999999999986,1,1095000,2,120000,518537.12,0,46436.159999999996,0,{"$f":"SUM(H20:L20)","v":684973.28},160,960,34.557235421166304,12792.397408207342,{"$f":"Q20+M20+F20","v":1792765.6774082072},{"$f":"R20/D20","v":18674.642473002161}]
[null,null,50,299.99999999999994,3,3285000,6,360000,1555611.3599999999,91324.447999999989,139308.47999999998,77393.599999999991,2223637.8879999998,500,6071.067811865476,218.54095795052109,80899.491814123903,5589537.3798141237,18631.791266047083,{"$f":"Q21/CTV_Fuel_Cost","v":97469.267245932424},"litres per year",{"$f":"0.84*T21/1000","v":81.874184486583232},"t/year"]
[null,null,100,599.99999999999989,6,6570000,12,720000,3111222.7199999997,182648.89599999998,278616.95999999996,116090.4,4408578.9759999998,1000,18000,647.94816414686818,239857.45140388765,11218436.427403888,18697.394045673151]
[null,null,150,899.99999999999989,9,9855000,18,1080000,4666834.08,273973.34399999998,417925.43999999994,193483.99999999997,6632216.8640000001,1500,33742.346141747672,1214.6272909196425,449630.73055263329,16936847.594552632,18818.719549502926]
[null,null,200,1199.9999999999998,12,13140000,24,1440000,6222445.4399999995,365297.79199999996,557233.91999999993,232180.8,8817157.9519999996,2000,52568.542494923808,1892.3161445256949,700497.59038052172,22657655.542380519,18881.379618650437]
[null,null,250,1499.9999999999998,14,15330000,28,1680000,7778056.7999999998,456622.23999999993,696542.39999999991,309574.39999999997,10920795.840000002,2500,74056.941504209477,2665.8366272213634,986839.40266480425,27237635.242664807,18158.423495109873]
["For Mothership Calc",null,150,{"$f":"3.6*C26","v":540},{"$f":"ROUNDUP(D26*CTVs_Per_MW,0)","v":5},{"$f":"365*CTV_Charter_Rate*E26","v":5475000},10,{"$f":"G26*CTV_Skipper","v":600000},4666834.08,273973.34399999998,417925.43999999994,193483.99999999997,{"$f":"SUM(H26:L26)","v":6152216.8640000001},1500,33742.346141747672,{"$f":"O26/CTV_Speed_KMH","v":1214.6272909196425},{"$f":"P26*CTV_Fuel_Use_Rate*CTV_Fuel_Cost","v":449630.73055263329},{"$f":"Q26+M26+F26","v":12076847.594552632},22364.532582504875]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(S19:S26)","v":21725.348761115481}]

{"sheet":"WT Energy","index":16,"n_rows":13,"n_cols":9,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[null,"MOTHERSHIP"]
[null,"Type","Seimens 6.0 MW"]
[null,null,null,null,null,"Rated power",{"$f":"Rated_Power","v":5999.9999999999991}]
[null,"Rotor Diameter",153.89040103757651,"m",null,"hrs per year",{"$f":"365*24","v":8760}]
[null,"Swept Area",{"$f":"C4^2*PI()*0.25","v":18599.999999553973},"m2",null,"Energy @ Rated Power",{"$f":"G4*G3","v":52559999.999999993}]
[null,"Cut-in",4,"m/s",null,"Capacity Factor",{"$f":"'Wind Yield 11.5 ms Ave'!T50","v":0.52705531149212426}]
[null,"Rated Speed",13,"m/s",null,"Actual Energy Produced",{"$f":"'Wind Yield 11.5 ms Ave'!T49*WT_Availability","v":25762885.26998423},"kWh","(Adjusted for Availability)"]
[null,"Cut Out ",25,"m/s",null,"Less Aerodynamics Losses",{"$f":"(WT_6MW_Ann_En-WT_6MW_Ann_En*'Global Parameters'!C16)/1000","v":23959.483301085333},"KWh"]
[null,"Power Coefficient",0.2426905548655949,"@ rated speed",null,"Less Electrical & Other Losses",{"$f":"G8-(WT_6MW_Ann_En*('Global Parameters'!C17+'Global Parameters'!C15)/1000)","v":22980.49366082593},"KWH"]
[null,null,null,null,null,"Load Factor",{"$f":"WT_ANN_ENRGY_ADJ/(G5/1000)","v":0.43722400420140667}]
[null,"Air Density",1.21,"kg/m3"]
[null,"Rated Power",{"$f":"(0.5*Air_Density*Cp*Swept_Area*Rated_Speed^3)/1000","v":5999.9999999999991},"KW"]
[null,"Rated Power (MW)",{"$f":"Rated_Power/1000","v":5.9999999999999991},"MW"]

{"sheet":"WEC Yield","index":17,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,2,0,3]]}
[null,null,"Orecca GIS Mean Wave Power ",null,"Size","Rated Power (MW)","Cap Coefficient","Annual Energy Capture",null,null,null,"Energy Sales"]
[]
[null,"North Galacia",40,60,1200,72,{"$f":"H3/(F3*8760)","v":0.40588533739218668},256000,"MWH",null,null,{"$f":"H3*Strike_Price_WEC","v":78080000},"per year",null,"Base Case from FLOAT INC DATA"]
[null,"N1 Orkney",30,40,720,{"$f":"D4*E4/1000","v":28.8},0.15,{"$f":"F4*8760*G4*WEC_Availability","v":34058.879999999997},"MWH",null,null,{"$f":"H4*Strike_Price_WEC","v":10387958.399999999},"per year","Low Case"]
[null,null,30,40,720,{"$f":"D5*E5*D9/1000","v":28.8},0.41,{"$f":"F5*8760*G5*WEC_Availability","v":93094.271999999997},"MWH",null,null,{"$f":"H5*Strike_Price_WEC","v":28393752.960000001},"per year","High Case"]
[]
[null,null,null,{"$f":"D3*E3/1000","v":72}]
[]
[null,null,"Scaler",1]
[null,null,null,null,null,null,null,{"$f":"WEC_Yield_LO/WEC_Availability","v":37843.199999999997}]
[null,null,null,null,null,null,null,{"$f":"WEC_Yield_Hi/WEC_Availability","v":103438.07999999999}]

{"sheet":"Wind Yield 11.5 ms Ave","index":18,"n_rows":528,"n_cols":28,"rows_kept":528,"cut":false,"hidden":false,"merged":[]}
[null,"Hub Height Multiplier",1,null,null,{"$f":"La*EXP(GAMMALN(1+1/k))","v":11.499999999999996},"m/s"]
[null,"k",1.9424950000000001]
[null,"La",12.968031252804852,null,{"$f":"SUM(E5:E528)","v":667.97409681907925},{"$f":"SUM(F5:F528)","v":364.99999999999955},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wind Shear"]
[null,"x","Plus Shear",null,"Cum","Days per year","365 - DpY","Cp (AF Estimate Based on 2.3MW Siemens)",null,null,"Block Average Power","Block kWh","Hours",null,null,null,null,null,null,null,null,null,null,null,null,6.52,10,"m"]
["x",0.1,{"$f":"B5*Wind_Shear_Multiplier","v":0.1},{"$f":"(k/La*($C$5/La)^(k-1))*EXP(-$C$5/La)^k","v":1.5052453428469419E-3},{"$f":"E6+D5","v":5.2092374517631352},{"$f":"E5*365/$E$3","v":2.846475153674306},365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1E-3,"Roughness Length"]
[null,0.2,0.2,{"$f":"(k/La*(C6/La)^(k-1))*EXP(-C6/La)^k","v":2.8498448394399484E-3},5.207732206420288,{"$f":"E6*365/$E$3","v":2.8456526449082395},{"$f":"G5-F6","v":362.15434735509177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z6/V0","v":1.1747425010840047},{"$f":"Vref*((LN(AA6/Roughness)/LN(Zref/Roughness)))","v":7.6593211070677096},50]
[null,0.30000000000000004,0.30000000000000004,4.1141583569535177E-3,5.2048823615808484,2.844095408824761,{"$f":"G6-F7","v":359.31025194626699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z7/Z4","v":1.6104294478527608},10.5,110]
[null,0.4,0.4,5.3153246549998119E-3,5.2007682032238947,2.8418473159609223,356.46840463030605]
[null,0.5,0.5,6.4619211759949866E-3,5.1954528785688945,2.8389428717492171,353.62946175855683]
[null,0.6,0.6,7.5593463140216123E-3,5.1889909573928996,2.8354118946642224,350.79404986389261]
[null,0.70000000000000007,0.70000000000000007,8.6114426551882166E-3,5.1814316110788781,2.8312812533448106,347.96276861054781]
[null,0.8,0.8,9.6211656348726745E-3,5.1728201684236899,2.8265757167317718,345.13619289381603]
[null,0.9,0.9,1.0590911657344352E-2,5.1631990027888168,2.8213184388321473,342.31487445498391]
[null,1,1,1.1522698779372899E-2,5.1526080911314729,2.8155312641896888,339.49934319079421]
[null,1.1000000000000001,1.1000000000000001,1.2418274775914713E-2,5.1410853923520996,2.8092349346246657,336.69010825616954]
[null,1.2000000000000002,1.2000000000000002,1.3279185944622848E-2,5.1286671175761853,2.8024492369235223,333.88765901924603]
[null,1.3000000000000003,1.3000000000000003,1.4106823122355856E-2,5.1153879316315622,2.795193112931786,331.09246590631426]
[null,1.4000000000000001,1.4000000000000001,1.4902453712384384E-2,5.1012811085092062,2.7874847445022621,328.30498116181201]
[null,1.5000000000000002,1.5000000000000002,1.5667244723816805E-2,5.0863786547968219,2.7793416209426463,325.52563954086935]
[null,1.6,1.6,1.6402279814416474E-2,5.0707114100730051,2.7707805938737451,322.75485894699563]
[null,1.7000000000000002,1.7000000000000002,1.7108572202955249E-2,5.0543091302585887,2.761817922775013,319.99304102422059]
[null,1.8000000000000003,1.8000000000000003,1.7787074657796862E-2,5.0372005580556332,2.7524693134744189,317.24057171074617]
[null,1.9000000000000001,1.9000000000000001,1.843868736633587E-2,5.0194134833978366,2.7427499511802638,314.49782175956591,null,null,null,null,null,null,"CP (Curve Fitted)"]
[null,2,2,1.9064264236327119E-2,5.0009747960315005,2.732674529212912,311.76514723035302]
[null,2.1,2.1,1.9664618015407823E-2,4.9819105317951733,2.722257274293304,309.0428899560597]
[null,2.2000000000000002,2.2000000000000002,2.0240524505292266E-2,4.9622459137797659,2.7115119690340079,306.33137798702569]
[null,2.3000000000000003,2.3000000000000003,2.079272607220287E-2,4.942005389274474,2.7004519721275222,303.63092601489819]
[null,2.4000000000000004,2.4000000000000004,2.132193460293617E-2,4.9212126632022715,2.6890902366163778,300.94183577828181]
[null,2.5000000000000004,2.5000000000000004,2.1828834018964641E-2,4.8998907285993356,2.6774393265479604,298.26439645173383]
[null,2.6,2.6,2.2314082434293041E-2,4.8780618945803713,2.6655114322555562,295.5988850194783]
[null,2.7,2.7,2.2778314023252633E-2,4.8557478121460784,2.6533183844602872,292.945566635018]
[null,2.8000000000000003,2.8000000000000003,2.3222140649915249E-2,4.8329694981228259,2.6408716673524242,290.30469496766557]
[null,2.9000000000000004,2.9000000000000004,2.3646153299906363E-2,4.8097473574729106,2.62818243078235,287.67651253688319]
[null,3.0000000000000004,3.0000000000000004,2.405092334710527E-2,4.7861012041730042,2.615261501669131,285.06125103521407,null,null,null,null,null,{"$f":"(G34-G35)*24","v":62.450865473205795},{"$f":" -0.00002*C34^4 + 0.0015*C34^3 - 0.0346*C34^2 + 0.2903*C34 - 0.3302","v":0.26818000000000003},{"$f":"(0.5*N34*Air_Density*Swept_Area*C34^3)/1000","v":81.481397578046113},{"$f":"M34","v":62.450865473205795},{"$f":"P34*O34","v":5088.5837987153545}]
[null,3.1,3.1,2.443700368134499E-2,4.7620502808258989,2.6021193947169339,282.45913164049716,null,null,null,null,null,62.130391740366122,0.28006345799999993,93.887947978557889,62.130391740366122,5833.2949876069169]
[null,3.2,3.2,2.4804929718275647E-2,4.737613277144554,2.5887663225152333,279.87036531798191,null,null,null,null,null,61.805092922093081,0.29151084799999999,107.49121568654418,61.805092922093081,6643.5045738156123]
[null,3.3000000000000003,3.3000000000000003,2.5155220308675372E-2,4.7128083474262787,2.5752122050871997,277.2951531128947,null,null,null,null,null,61.475200294588831,0.30252965800000015,122.34270961691746,61.475200294588831,7521.0425782827197]
[null,3.4000000000000004,3.4000000000000004,2.548837856142747E-2,4.6876531271176036,2.5614666789412159,274.73368643395349,null,null,null,null,null,61.140938536144404,0.31312732800000004,138.49243208793811,61.140938536144404,8467.5572780097773]
[null,3.5000000000000004,3.5000000000000004,2.5804892591939174E-2,4.6621647485561759,2.5475391056726964,272.18614732828081,null,null,null,null,null,60.802525923766552,0.32331124999999999,155.98874664797822,60.802525923766552,9484.5098118795486]
[null,3.6,3.6,2.6105236205816028E-2,4.6363598559642369,2.5334385801569459,269.65270874812387,null,null,null,null,null,60.460174520842884,0.33308876799999992,174.87825431232582,60.460174520842884,10573.169775623564]
[null,3.7,3.7,2.6389869526020626E-2,4.6102546197584209,2.5191739383684433,267.13353480975542,null,null,null,null,null,60.11409035657789,0.34246717800000009,195.20567809660324,60.11409035657789,11734.611771216265]
[null,3.8000000000000003,3.8000000000000003,2.6659239570453342E-2,4.5838647502323999,2.5047537648574236,264.62878104489801,null,null,null,null,null,59.76447359786016,0.35145372800000002,217.01375573336449,59.76447359786016,12969.712874899136]
[null,3.9000000000000004,3.9000000000000004,2.6913780785836214E-2,4.5572055106619462,2.4901863999108587,262.13859464498717,null,null,null,null,null,59.411518714121485,0.36005561800000002,240.34314045844658,59.411518714121485,14279.150987157727]
["Cut-IN",4,4,2.715391554291037E-2,4.5302917298761098,2.4754799464217032,259.66311469856544,0.35,{"$f":"(H51-H44)/(ROW(H51)-ROW(H44))","v":1.1224489795918391E-2},{"$f":"(0.5*H44*Air_Density*Swept_Area*C44^3)/1000","v":252.06719999395543},{"$f":"AVERAGE(J44:J45)","v":265.63584233363002},{"$f":"K44*M44","v":15687.234811116165},{"$f":"(G44-G45)*24","v":59.055414635700799},{"$f":" -0.00002*C44^4 + 0.0015*C44^3 - 0.0346*C44^2 + 0.2903*C44 - 0.3302","v":0.36828},{"$f":"(0.5*N44*Air_Density*Swept_Area*C44^3)/1000","v":265.23230975363975},{"$f":"M44","v":59.055414635700799},{"$f":"P44*O44","v":15663.404027285826}]
[null,4.0999999999999996,4.0999999999999996,2.7380054597235776E-2,4.5031378143331997,2.4606422764875555,257.2024724220779,0.36,{"$f":"(H52-H45)/(ROW(H52)-ROW(H45))","v":1.142857142857143E-2},{"$f":"(0.5*H45*Air_Density*Swept_Area*C45^3)/1000","v":279.20448467330465},{"$f":"AVERAGE(J45:J46)","v":294.43451993293945},{"$f":"K45*M45","v":17282.230134269412},{"$f":"(G45-G46)*24","v":58.696344906180229},{"$f":" -0.00002*C45^4 + 0.0015*C45^3 - 0.0346*C45^2 + 0.2903*C45 - 0.3302","v":0.37613397799999998},{"$f":"(0.5*N45*Air_Density*Swept_Area*C45^3)/1000","v":291.71748193225028},{"$f":"M45","v":58.696344906180229},{"$f":"P45*O45","v":17122.749934657761}]
[null,4.2,4.2,2.7592597519281864E-2,4.4757577597359637,2.4456810377575184,254.75679138432039,{"$f":"H45+I45","v":0.37142857142857144},null,309.66455519257431,326.10194089789439,19022.989702340241,58.33448782905748,0.38362460800000003,319.83254045412298,58.33448782905748,{"$f":"P46*O46","v":18657.267438457569}]
[null,4.3,4.3,2.7791933096994448E-2,4.4481651622166822,2.4306036595440554,252.32618772477633,{"$f":"H46+$I$45","v":0.3828571428571429},null,342.53932660321448,360.24598640564699,20883.465815317511,57.970016609157028,0.39075889799999991,349.6089658566936,57.970016609157028,20266.837557422739]
[null,4.3999999999999995,4.3999999999999995,2.7978439713601859E-2,4.4203732291196882,2.4154173587148624,249.91077036606146,{"$f":"H47+$I$45","v":0.39428571428571435},null,377.9526462080795,396.99204702762302,22867.972381305524,57.603099489079568,0.39754380799999994,381.0757751886436,57.603099489079568,21951.145791069557,null,"Scaler",1.29]
[null,4.5,4.5,2.8152485703065638E-2,4.3923947894060866,2.4001291453783047,247.51064122068314,{"$f":"H48+$I$45","v":0.40571428571428581},null,416.03144784716653,436.46859987239066,24980.80014629252,57.233899880990521,0.40398625000000016,414.25946883272252,57.233899880990521,23709.684963924352,"Annual Energy",null,{"$f":"SUM(L45:L304)*T48","v":27702027.172026053},"kwh",{"$f":"T49/1000","v":27702.027172026053},"MWH"]
[null,4.5999999999999996,4.5999999999999996,2.8314429685278544E-2,4.3642423037030209,2.3847458283746183,245.12589539230854,{"$f":"H49+$I$45","v":0.41714285714285726},null,456.90575189761483,478.80720858566121,27226.211524087958,56.862576494015002,0.41009308800000005,449.18398460430922,56.862576494015002,25541.758684448989,"Cap Coefficient",null,{"$f":"T49/(6000*24*365)","v":0.52705531149212426}]
[null,4.7,4.7,2.8464620882854161E-2,4.3359278740177425,2.3692740205839549,242.75662137172458,{"$f":"H50+$I$45","v":0.42857142857142871},null,500.70866527370754,524.14252335028823,29608.435573648992,56.489283457471856,0.41587113800000014,485.87065901228829,56.489283457471856,27446.485380613805]
[null,4.8,4.8,2.8603399421131631E-2,4.3074632531348884,2.3537201440613211,240.40290122766325,0.44,{"$f":"(H59-H52)/(ROW(H59)-ROW(H52))","v":2.1428571428571447E-3},547.57638142686903,566.46558282891624,31786.746263358884,56.114170440182079,0.4213271680000002,524.33819556879712,56.114170440182079,29422.802874445006]
[null,4.9000000000000004,4.9000000000000004,2.873109661282959E-2,4.2788598537137572,2.3380904350075875,238.06481079265566,{"$f":"H52+I52","v":0.44214285714285717},null,585.35478423096333,605.14908853656016,33729.426378281598,55.737382766038536,0.42646789800000012,564.60264003442899,55.737382766038536,31469.473458314842]
[null,5,5,2.8848035228619867E-2,4.2501287571009279,2.3223909485849528,235.74241984407072,{"$f":"H53+$I$52","v":0.44428571428571434},null,624.94339284215687,645.66850511844552,35743.602500271416,55.359061526029336,0.43130000000000007,606.67736248545191,55.359061526029336,33585.089436281334]
[null,5.0999999999999996,5.0999999999999996,2.8954529754750491E-2,4.2212807218723079,2.3066275635845641,233.43579228048617,{"$f":"H54+$I$52","v":0.44642857142857151},null,666.39361739473418,688.07553207171441,37829.941160304028,54.979343686880611,0.435830098,650.57304608961613,54.979343686880611,35768.079094381828]
[null,5.2,5.2,2.9050886638724779E-2,4.192326192117557,2.2908059869533575,231.14498629353281,{"$f":"H55+$I$52","v":0.44857142857142868},null,709.75744674869463,732.42244761922245,39989.066075946474,54.598362196479684,0.440064768,696.29768247711979,54.598362196479684,38016.713064455194]
[null,5.3,5.3,2.9137404523937059E-2,4.1632753054788321,2.2749317581866593,228.87005453534616,{"$f":"H56+$I$52","v":0.45071428571428584},null,755.08744848975027,778.7621087095398,42221.558128421479,54.216246086221872,0.44401053799999995,743.85657359330219,54.216246086221872,40329.111046788283]
[null,5.4,5.4,2.9214374474072134E-2,4.1341379009548946,2.2590102535925705,226.61104428175358,{"$f":"H57+$I$52","v":0.45285714285714301},null,802.43676892932933,827.14795101695086,44527.955376662976,53.833120570409847,0.44767388800000002,793.25233991963808,53.833120570409847,42703.248857653613]
[null,5.5,5.5,2.9282080187994317E-2,4.1049235264808228,2.2430466904337369,224.36799759131983,0.45500000000000002,null,851.85913310457238,875.51662446150499,46795.581866181121,53.449107142840603,0.45106125000000002,844.48493494959314,53.449107142840603,45136.965768635579]
[null,5.6,5.6,2.9340798205780318E-2,4.0756414462928285,2.2270461309516936,222.14095146036814,{"$f":"H59","v":0.45500000000000002},null,899.1741158184376,923.69178649534979,49015.079930544489,53.064323670687145,0.45417900800000016,897.55166580592368,53.064323670687145,47627.972105489956]
[null,5.7,5.7,2.9390798106487342E-2,4.0463006480870485,2.2110134862786319,219.92993797408951,{"$f":"H60","v":0.45500000000000002},null,948.20945717226198,973.60266751415304,51288.302457031234,52.678884485786057,0.45703349799999998,952.44721988597814,52.678884485786057,50173.857075181513]
[null,5.8,5.8,2.94323426981919E-2,4.0169098499805616,2.1949535202410964,217.73498445384843,{"$f":"H61","v":0.45500000000000002},null,998.9958778560441,1025.2799882079139,53614.864380762097,52.292900473436021,0.45963100799999995,1009.1636974215789,52.292900473436021,52772.096790671334]
[null,5.9,5.9,2.9465688200786103E-2,3.98747750728237,2.1788708530598426,215.55611360078859,{"$f":"H62","v":0.45500000000000002},null,1051.5640985597836,1078.7544692666315,55994.346376445654,51.906479158795264,0.46197777800000012,1067.6906498400483,51.906479158795264,55420.06246396304]
[null,6,6,2.9491084421973957E-2,3.9580118190815838,2.1627699649498058,213.39334363583879,0.45500000000000002,{"$f":"(H64-H70)/(ROW(H64)-ROW(H70))","v":-3.3333333333333365E-4},1105.9448399734795,1133.6311285148154,58404.363755563936,51.519724790973441,0.46407999999999999,1128.0151238129502,51.519724790973441,58115.028738899025]
[null,6.1,6.1,2.9508774926871942E-2,3.9285207346596098,2.1466551996239041,211.2466884362149,{"$f":"H64+I64","v":0.45466666666666666},null,1161.3174170561513,1189.8981240454659,60842.749529095781,51.132738424899799,0.46594381800000001,1190.1217108791238,51.132738424899799,60854.182136176467]
[null,6.2,6.2,2.9518997201583096E-2,3.899011959732738,2.1305307677041654,209.11615766851074,{"$f":"H65+$I$64","v":0.45433333333333331},null,1218.4788310347808,1247.9672237590735,63328.868014700522,50.74561800104334,0.46757532799999996,1253.9926025285642,50.74561800104334,63634.629584048693]
[null,6.3,6.3,2.952198281108312E-2,3.8694929625311549,2.1144007500434716,207.00175691846727,{"$f":"H66+$I$64","v":0.45399999999999996},null,1277.4556164833664,1307.8649172176374,65862.06105668949,50.358458423064803,0.46898057800000009,1319.6076506337349,50.358458423064803,66453.407009197166]
[null,6.4,6.4,2.9517957551729358E-2,3.8399709797200718,2.0982691009610313,204.90348781750623,{"$f":"H67+$I$64","v":0.45366666666666661},null,1338.2742179519084,1369.6176039591564,68441.642890831819,49.971351633468657,0.47016556799999992,1386.9444331148748,49.971351633468657,69307.487963265259]
[null,6.5,{"$f":"B69*Wind_Shear_Multiplier","v":6.5},2.9507141598678451E-2,{"$f":"E70+D69","v":3.8104530221683426},2.0821396513945172,202.8213481661117,{"$f":"H68+$I$64","v":0.45333333333333325},null,1400.9609899664047,1433.2515934976304,71066.901232202988,49.584386687319238,0.47113625000000031,1455.9783247258679,49.584386687319238,72193.792261562689]
[null,6.6,6.6,{"$f":"(k/La*(C70/La)^(k-1))*EXP(-C70/La)^k","v":2.9489749648476345E-2},3.7809458805696643,{"$f":"E70*365/$E$3","v":2.0660161119716483},200.75533205414007,0.45300000000000001,{"$f":"(H70-H76)/(ROW(H70)-ROW(H76))","v":0},1465.5421970288562,1499.3571863295456,73764.849814277826,49.19764982409265,0.47189852800000015,1526.6825728472484,49.19764982409265,75109.194611483748]
[null,6.7,6.7,2.9465991057064087E-2,3.7514561309211878,2.0499020760038595,{"$f":"G70-F71","v":198.70542997813621},{"$f":"H70+I70","v":0.45300000000000001},null,1533.172175630235,1568.0117843398994,76536.575283189275,48.81122453770945,0.47245825800000035,1599.0283781729167,48.81122453770945,78050.533209167625]
[null,6.8,6.8,2.9436069973424614E-2,3.7219901398641237,2.0338010224045591,196.67162895573165,{"$f":"H71+$I$70","v":0.45300000000000001},null,1602.8513930495635,1638.7309139952035,79355.858564516166,48.425191644824508,0.4728212480000003,1672.9849801771161,48.425191644824508,81014.618283989781]
[null,6.9,6.9,2.9400185469079486E-2,3.6925540698906993,2.0177163185343576,194.65391263719729,{"$f":"H72+$I$70","v":0.45300000000000001},null,1674.6104349408433,1711.5451609494576,82221.995150216346,48.039629351412941,0.47299325800000008,1748.5197472482705,48.039629351412941,83998.240571433154]
[null,7,7,2.9358531663629308E-2,3.6631538844216198,2.0016512229755392,192.65226141422175,{"$f":"H73+$I$70","v":0.45300000000000001},null,1748.4798869580716,1786.48511085666,85134.257155720537,47.654613317710073,0.47297999999999979,1825.5982713762216,47.654613317710073,86998.179695913786]
[null,7.1,7.1,2.9311297846518401E-2,3.6337953527579905,1.9856088882379286,190.66665252598384,{"$f":"H74+$I$70","v":0.45300000000000001},null,1824.4903347552486,1863.5813493708115,88091.894263010428,47.27021672155729,0.472787138,1904.1844672794609,47.27021672155729,90011.212446123231]
[null,7.2,7.2,2.9258668595191765E-2,3.6044840549114721,1.9695923633982282,188.69706016258561,0.45300000000000001,{"$f":"(H76-H83)/(ROW(H76)-ROW(H83))","v":-5.7142857142857191E-4},1902.6723639863744,1941.6137169170831,91035.491576064407,46.886510320194702,0.47242028799999997,1984.2406758589043,46.886510320194702,93034.120926408621]
[null,7.3,7.3,2.9200823889801095E-2,3.5752253863162804,1.9536045966747868,186.74345556591084,{"$f":"H76+I76","v":0.45242857142857146},null,1980.5550698477919,2020.5085835089055,93960.847216314185,46.503562510552456,0.4718850180000001,2065.7277718647988,46.503562510552456,96063.700568698914]
[null,7.4,7.4,2.9137939224606623E-2,3.5460245624264792,1.9376484379396912,184.80580712797115,{"$f":"H77+$I$76","v":0.4518571428571429},null,2060.4620971700192,2101.4387818182508,96921.381403390245,46.12143938807958,0.47118684800000016,2148.6052756633194,46.12143938807958,99096.767990413806]
[null,7.5,7.5,2.9070185716212012E-2,3.5168866232018727,1.9217266411699849,182.88408048680117,{"$f":"H78+$I$76","v":0.45128571428571435},null,2142.4154664664825,2184.4262551951178,99916.104292195902,45.740204804154018,0.47033124999999992,2232.831468989425,45.740204804154018,102130.16868473637]
[null,7.6,7.6,2.8997730208761032E-2,3.4878164374856606,1.9058418668397443,180.97823861996142,{"$f":"H79+$I$76","v":0.45071428571428579},null,2226.4370439237528,2269.4927926626497,102944.01247373463,45.359920422112054,0.46932364800000009,2318.3635145725589,45.359920422112054,105160.78453053928]
[null,7.7,7.7,2.8920735376216818E-2,3.4588187072768997,1.8899966842546712,179.08824193570675,{"$f":"H80+$I$76","v":0.45014285714285723},null,2312.5485414015466,2356.6600289171311,106004.08996560995,44.980645771939407,0.46816941800000028,2405.1575795217318,44.980645771939407,108185.5411101622]
[null,7.8,7.8,2.8839359821837402E-2,3.429897971900683,1.8741935738307975,177.21404836187594,{"$f":"H81+$I$76","v":0.44957142857142868},null,2400.7715164327155,2445.9494443279896,109095.30918449099,44.602438303651979,0.46687388800000035,2493.1689623565899,44.602438303651979,111201.41482408982]
[null,7.9,7.9,2.8753758174954496E-2,3.4010586120788457,1.8584349293188358,175.35561343255711,0.44900000000000001,{"$f":"(H83-H87)/(ROW(H83)-ROW(H87))","v":-2.250000000000002E-3},2491.1273722232636,2532.5467900807698,112002.7768931789,44.225353439415358,0.46544233799999996,2582.3522235710279,44.225353439415358,114205.43979248886]
[null,8,8,2.8664081185156436E-2,3.3723048539038913,1.8427230599756432,173.51289037258147,{"$f":"H83+I83","v":0.44674999999999998},null,2573.9662079382761,2616.1060175365155,114714.79594758329,43.849444624421494,0.46388000000000013,2672.6613196159101,43.849444624421494,117194.71453433113]
[null,8.1,8.1,2.8570475813970379E-2,3.3436407727187349,1.8270601926842251,171.68583017989724,{"$f":"H84+I83","v":0.44450000000000001},null,2658.2458271347555,2701.1027285314776,117429.80197870705,43.47476337656758,0.46219205800000035,2764.0497401874586,43.47476337656758,120166.40841571287]
[null,8.1999999999999993,8.1999999999999993,2.8473085324134052E-2,3.3150702969047647,1.8114484740236383,169.87438170587359,{"$f":"H85+I83","v":0.44225000000000003},null,2743.9596299282002,2787.5300193501553,120146.33302100751,43.101359334963036,0.4603836479999997,2856.4706487079116,43.101359334963036,123117.76785973467]
[null,8.3000000000000007,8.3000000000000007,2.8372049366541793E-2,3.2865972115806308,1.7958899722901143,168.07849173358346,0.44,{"$f":"(H87-H99)/(ROW(H87)-ROW(H99))","v":-2.5000000000000022E-3},2831.1004087721108,2874.5466663510688,122827.31026291806,42.729280307295994,0.45845985800000016,2949.87702588501,42.729280307295994,126046.12231109323]
[null,8.4,8.4,2.8267504064946106E-2,3.2582251622140892,1.7803866794706733,166.2981050541128,{"$f":"H87+$I$87","v":0.4375},null,2917.9929239300268,2962.0842878664694,125469.66151394774,42.358572316090658,0.4564257280000002,3044.2218162368267,42.358572316090658,128948.88994928847]
[null,8.5,8.5,2.8159582098490833E-2,3.2299576581491429,1.7649405131704554,164.53316454094235,0.435,null,3006.1756518029119,3050.9054546943389,128105.32230419555,41.989279643878717,0.45428625000000028,3139.4580774686242,41.989279643878717,131823.58314506392]
[null,8.6,8.6,2.8048412782148962E-2,3.2017980760506521,1.7495533184949514,162.7836112224474,0.4325,null,3095.6352575857659,3140.9964944396779,130732.81245317307,41.621444877318936,0.45204636800000003,3235.539132588186,41.621444877318936,134667.81365542751]
[null,8.6999999999999993,8.6999999999999993,2.7934122145133956E-2,3.1737496632685032,1.7342268698882812,161.04938435255912,0.43,null,3186.3577312935904,3232.3430595274885,133350.66508550971,41.25510895028674,0.44971097800000021,3332.4187246462848,41.25510895028674,137479.29755325807]
[null,8.8000000000000007,8.8000000000000007,2.7816833007350564E-2,3.145815541123369,1.7189628729286277,159.3304214796305,0.42749999999999999,null,3278.3283877613867,3324.9301272027687,135957.42757291198,40.890311185965174,0.4472849279999998,3430.0511739887888,40.890311185965174,140255.85988818674]
[null,8.9,8.9,2.7696665053947647E-2,3.1179987081160183,1.7037629660818909,157.62665851354862,0.42499999999999999,null,3371.5318666441513,3418.741999530519,138551.66243837817,40.527089337950883,0.44477301800000008,3528.3915379070422,40.527089337950883,142995.43907602862]
[null,9,9,2.7573734908032683E-2,3.0903020430620707,1.6886287224146117,155.938029791134,0.42249999999999999,null,3465.9521324168863,3513.7623033957398,141131.94822315092,40.165479630411937,0.44218000000000007,3627.3957725730161,40.165479630411937,145696.09101472385]
[null,9.1,9.1,2.7448156201605185E-2,3.0627283081540382,1.6735616512671536,154.26446813986684,0.42,null,3561.5724743745932,3609.9739905034321,143696.88031685553,39.805516797315249,0.43951057800000065,3727.0208971458815,39.805516797315249,148355.99292528533]
[null,9.1999999999999993,9.1999999999999993,2.7320039644763282E-2,3.0352801519524331,1.6585631998881336,152.6059049399787,0.41749999999999998,null,3658.3755066322706,3707.359337378597,146245.07175130254,39.447234120744724,0.43676940800000025,3827.2251599364745,39.447234120744724,150973.44691681879]
[null,9.3000000000000007,9.3000000000000007,2.7189493093235685E-2,3.0079601123076696,1.643634755031028,150.96227018494767,0.41499999999999998,null,3756.343168124924,3805.8999453662354,148775.15395845973,39.090663468333332,0.43396109800000043,3927.968206516367,39.090663468333332,153546.88327524415]
[null,9.4,9.4,2.7056621614288734E-2,2.9807706192144341,1.6287776445138831,149.33349254043378,0.41249999999999998,null,3855.4567226075469,3905.5767406313444,151285.77749311889,38.735835329832298,0.43109020800000014,4029.2112496579061,38.735835329832298,156074.86347585646]
[null,9.5,9.5,2.6921527551056441E-2,2.9537139976001452,1.61399313874301,147.71949940169077,0.41,{"$f":"(H99-H108)/(ROW(H99)-ROW(H108))","v":-2.2222222222222179E-3},3955.6967586551418,4006.3699741589262,153775.61272078639,38.382778852836509,0.42816125000000033,4130.9172409920375,38.382778852836509,158556.08292036693]
[null,9.6,9.6,2.678431058533904E-2,2.9267924700490888,1.5992824522015274,146.12021694948925,{"$f":"H99+$I$87","v":0.40749999999999997},null,4057.043189662711,4108.2592217539841,156243.35047134158,38.031521877685918,0.42517868800000042,4233.0510442702544,38.031521877685918,160989.37339952542]
[null,9.7000000000000011,9.7000000000000011,2.6645067798914155E-2,2.9000081594637499,1.5846467449035888,144.53557020458567,0.40499999999999997,null,4159.4752538452567,4211.2233840415156,158687.70265902465,37.682090971562729,0.42214693800000008,4335.5796101174037,37.682090971562729,163373.70528289647]
[null,9.8000000000000007,9.8000000000000007,2.6503893733402624E-2,2.8733630916648356,1.5700871238151117,142.96548308077055,0.40249999999999997,null,4262.9715142377745,4315.2406864665209,161107.40286932202,37.334511461802776,0.41907036800000036,4438.4721521618458,37.334511461802776,165708.18943777887]
[null,9.9,9.9,2.6360880448729324E-2,2.8468591979314328,1.5556046442417875,141.40987843652877,0.39999999999999997,null,4367.5098586952681,4420.2886792940017,163501.20691334672,36.988807468443611,0.4159532980000003,4541.7003244295302,36.988807468443611,167992.07887969178]
[null,10,10,2.6216117580218211E-2,2.8204983174827034,1.5412003111851535,139.86867812534362,0.39749999999999996,null,4473.0674998927352,4526.3442376089579,165867.89335026799,36.645001936018843,0.41279999999999989,4645.2383998886062,36.645001936018843,170224.77015718704]
[null,10.1,10.1,2.6069692394358669E-2,2.7942821999024852,1.5268750806674625,138.34180304467617,0.39499999999999996,null,4579.6209753251806,4633.3835613163919,168206.26397842943,36.303116664626032,0.40961469800000089,4749.0634500311226,36.303116664626032,172405.80447419125]
[null,10.200000000000001,10.200000000000001,2.5921689843279413E-2,2.7682125075081263,1.5126298610260813,136.82917318365008,0.39249999999999996,null,4687.1461473076024,4741.3821751413016,170515.14429571421,35.963172340274923,0.40640156799999977,4853.1555253782626,35.963172340274923,174534.86855333595]
[null,10.3,10.3,2.577219261796463E-2,2.7422908176648471,1.4984655141781236,135.33070766947196,0.38999999999999996,null,4795.6182029750016,4866.1375468683109,173357.06768819131,35.625188564544032,0.40316473799999969,4957.4978367960157,35.625188564544032,176611.79524417719]
[null,10.4,10.4,2.5621281200245653E-2,2.7165186250468825,1.4843828568560014,133.84632481261596,0.39,{"$f":"(H108-H124)/(ROW(H108)-ROW(H124))","v":-5.0900192042928234E-3},4936.6568907616202,4975.3922853627646,175577.53325096087,35.28918388354964,0.39990828800000028,5062.0769375073951,35.28918388354964,178636.56388037428]
[null,10.5,10.5,2.5469033913600683E-2,2.6908973438466366,1.4703826618145719,132.37594215080139,{"$f":"H108+$I$108","v":0.38490998079570721},null,{"$f":"(0.5*H109*Air_Density*Swept_Area*C109^3)/1000","v":5014.1276799639099},{"$f":"AVERAGE(J109:J110)","v":5052.3329363810062},{"$f":"K109*M109","v":176605.18607344109},{"$f":"(G109-G110)*24","v":34.955175816252449},{"$f":" -0.00002*C109^4 + 0.0015*C109^3 - 0.0346*C109^2 + 0.2903*C109 - 0.3302","v":0.3966362500000003},{"$f":"(0.5*N109*Air_Density*Swept_Area*C109^3)/1000","v":5166.8829056881341},{"$f":"M109","v":34.955175816252449},180609.30039031804]
[null,10.6,10.6,2.5315526972793469E-2,2.665428309933036,1.4564656590105216,130.91947649179087,{"$f":"H109+$I$108","v":0.3798199615914144},null,5090.5381927981034,5128.1718338424071,177553.62099767139,34.623180882110773,0.39335260799999988,5271.909527532327,34.623180882110773,{"$f":"P110*O110","v":182530.2771658749}]
[null,10.700000000000001,10.700000000000001,2.5160834532381056E-2,2.6401127829602427,1.4426325367546262,129.47684395503626,0.3747299423871216,null,5165.8054748867098,5202.8253360336412,178421.60592111832,34.293214628100031,0.39006129800000006,5377.1544806745233,34.293214628100031,184399.91269422119]
[null,10.8,10.8,2.5005028734119757E-2,2.6149519484278616,1.4288839428375082,128.04796001219876,0.36963992318282879,null,5239.8451971805725,5276.2084265697231,179207.95804157786,33.965291655107762,0.38676620800000011,5482.6195178548451,33.965291655107762,186218.77095792611]
[null,10.9,10.9,2.4848179753297148E-2,2.5899469196937419,1.4152204856294879,126.63273952656927,0.36454990397853598,null,5312.5716559588727,5348.2347143939969,179911.54400003451,33.639425643722916,0.3834711779999998,5588.3106507138336,33.639425643722916,187987.56060871284]
[null,11,11,2.4690355844017541E-2,2.5650987399404448,1.4016427351551157,125.23109679141415,0.35945988477424318,null,5383.897772829122,5418.8164337781436,180531.27998292272,33.315629379431016,0.38018000000000024,5694.2383336034563,33.315629379431016,189707.13392048163]
[null,11.1,11.1,2.4531623383466827E-2,2.5404083840964273,1.3881512241429645,123.84294556727119,0.35436986556995037,null,5453.7350947271661,5487.8644443221765,181066.13178495393,32.99391477722952,0.37689641800000034,5800.4176473008256,32.99391477722952,191378.48552738159]
[null,11.200000000000001,11.200000000000001,2.4372046915182431E-2,2.5158767607129606,1.3747464490512284,122.46819911821996,0.34927984636565756,null,5521.9937939171878,5555.2882309544402,181515.11483363918,32.674292905672246,0.3736241279999995,5906.8684825113751,32.674292905672246,193002.7509528604]
[null,11.3,11.3,2.4211689191352692E-2,2.4915047137977782,1.3614288710696811,121.10677024715028,0.34418982716136476,null,5588.5826679916927,5620.9959039316127,181877.29417669887,32.356774010364347,0.37036677800000067,6013.6157230479248,32.356774010364347,194581.2049358355]
[null,11.4,11.4,2.4050611214169647E-2,2.4672930246064255,1.3481989170985211,119.75857133005177,0.33909980795707195,null,5653.4091398715336,5684.8941988387105,182151.78443344383,32.041367536910911,0.36712796799999975,6120.68942857205,32.041367536910911,196115.25956016229]
[null,11.5,11.5,2.3888872276258313E-2,2.4432424133922557,1.3350569807046169,118.42351434934714,0.33400978875277915,null,5716.3792578058874,5746.888476589078,182337.7497112776,31.72808215333589,0.36391124999999974,6228.1250167848648,31.72808215333589,197606.46219379667]
[null,11.6,11.6,2.3726530000204676E-2,2.4193535411159974,1.3220034230556652,117.10151092629148,0.32891976954848634,null,5777.3976953722695,5806.8827234243972,182434.40348845237,31.41692577198603,0.3607201279999997,6335.9634449530422,31.41692577198603,199056.49324410662]
[null,11.700000000000001,11.700000000000001,2.3563640377204351E-2,2.3956270111157929,1.3090385738327466,115.79247235245873,0.32382975034419353,null,5836.367751476525,5864.7795509146799,182441.00846412929,31.107905570922185,0.35755805800000001,6444.2513906572931,31.107905570922185,200467.16373585103]
[null,11.8,11.8,2.3400257804852748E-2,2.3720633707385885,1.296162732121763,114.49630962033697,0.31873973113990073,null,5893.1913503528349,5920.4801959582737,182356.87637690699,30.801028014821554,0.35442844800000023,6553.0414316494662,30.801028014821554,201840.41271852155]
[null,11.9,11.9,2.3236435124097329E-2,2.3486631129337359,1.2833761672842277,113.21293345305274,0.31364971193560792,null,5947.7690415637126,5973.8845207818558,182181.36779282219,30.496298875388788,0.35133465799999991,6662.3922247050541,30.496298875388788,203178.30450967175]
["Rated Power",12,12,2.3072223655371676E-2,2.3254266778096384,1.2706791198078602,111.94225433324488,0.30855969273131484,null,5999.9999999999991,6000,181162.33950779086,30.193723251298479,0.30855969273131484,5999.9999999999991,30.193723251298479,181162.33950779084]
[null,12.1,12.1,2.290767323393068E-2,2.3023544541542669,1.2580718021374393,110.68418253110744,0.3009725033683357,null,6000,5999.9999999999991,179359.83352603464,29.893305587672444,0.3009725033683357,6000,29.893305587672444,179359.83352603466]
[null,12.200000000000001,12.200000000000001,2.2742832244405781E-2,2.279446780920336,1.2455543994863461,109.43862813162109,0.29363203805589,null,5999.9999999999982,5999.9999999999982,177570.29817060806,29.595049695101352,0.29363203805589,6000,29.595049695101352,177570.29817060812]
[null,12.3,12.3,2.2577747654597937E-2,2.2567039486759302,1.2331270706292263,108.20550106099186,0.28652834890387752,null,5999.9999999999982,5999.9999999999991,175793.75260937057,29.298958768228431,0.28652834890387752,6000,29.298958768228431,175793.7526093706]
[null,12.4,12.4,2.2412465048526654E-2,2.2341262010213323,1.2207899486761873,106.98471111231568,0.27965196548439125,null,6000,6000,174030.2124233674,29.005035403894567,0.27965196548439125,6000,29.005035403894567,174030.2124233674]
[null,12.5,12.5,2.2247028658751663E-2,2.2117137359728058,1.2085431418289332,105.77616797048674,0.27299386830833255,null,6000,6000,172279.68971317113,28.713281618861856,0.27299386830833255,6000,28.713281618861856,172279.68971317113]
[null,12.6,12.6,2.2081481397984468E-2,2.1894667073140544,1.196386734119244,104.5797812363675,0.26654546397262918,null,5999.9999999999991,6000,170542.19320274479,28.423698867124131,0.26654546397262918,6000,28.423698867124131,170542.19320274479]
[null,12.700000000000001,12.700000000000001,2.1915864890005698E-2,2.1673852259160697,1.184320786130175,103.39546045023732,0.26029856186060518,null,6000,6000,168817.72834085335,28.136288056808894,0.26029856186060518,6000,28.136288056808894,168817.72834085335]
[null,12.8,12.8,2.1750219499904203E-2,2.145469361026064,1.1723453357003677,102.22311511453695,0.25424535228715511,null,5999.9999999999991,6000,167106.29740010382,27.851049566683969,0.25424535228715511,6000,27.851049566683969,167106.29740010382]
[null,12.9,{"$f":"B133*Wind_Shear_Multiplier","v":12.9},2.1584584363653361E-2,{"$f":"E134+D133","v":2.1237191415261596},1.1604603986118336,101.06265471592512,0.24837838598870732,null,6000.0000000000009,6000,165407.89957366633,27.567983262277721,0.24837838598870732,6000,27.567983262277721,165407.89957366633]
[null,13,13,{"$f":"(k/La*(C134/La)^(k-1))*EXP(-C134/La)^k","v":2.1418997417039502E-2},2.1021345571625063,{"$f":"E134*365/$E$3","v":1.1486659692615779},99.913988746663549,0.24269055486559493,null,6000,6000,163722.53106970788,27.287088511617981,0.24269055486559493,6000,27.287088511617981,163722.53106970788]
[null,13.1,13.1,2.1253495423957117E-2,2.080715559745467,1.1369620213174156,{"$f":"G134-F135","v":98.777026725346133},0.23717507389145376,null,6000,6000,162050.18520359931,27.008364200599885,0.23717507389145376,6000,27.008364200599885,162050.18520359931]
[null,13.200000000000001,13.200000000000001,2.1088114004085102E-2,2.0594620643215098,1.1253485083583263,97.651678216987804,0.23182546411067972,null,5999.9999999999991,6000,160390.85248795527,26.731808747992545,0.23182546411067972,6000,26.731808747992545,160390.85248795527]
[null,13.3,13.3,2.0922887659957774E-2,2.0383739503174247,1.1138253644996869,96.537852852488115,0.22663553665087816,null,6000,6000.0000000000009,158744.52072053376,26.457420120088955,0.22663553665087816,6000,26.457420120088955,158744.52072053374]
[null,13.4,13.4,2.0757849803444365E-2,2.0174510626574671,1.10239250500371,95.435460347484408,0.22159937768264054,null,6000.0000000000018,6000.0000000000009,157111.17507006045,26.185195845010071,0.22159937768264054,6000,26.185195845010071,157111.17507006042]
[null,13.5,13.5,2.0593032781649943E-2,1.9966932128540229,1.0910498268754152,94.344410520608989,0.21671133426396871,null,6000,6000,155490.79816000085,25.915133026666808,0.21671133426396871,6000,25.915133026666808,155490.79816000085]
[null,13.6,13.6,2.0428467902250811E-2,1.976100180072373,1.0797972094444463,93.264613311164538,0.21196600101123295,null,5999.9999999999991,6000,153883.37015035746,25.647228358392908,0.21196600101123295,6000,25.647228358392908,153883.37015035746]
[null,13.700000000000001,13.700000000000001,2.0264185458276723E-2,1.9556717121701221,1.0686345149330434,92.1959787962315,0.20735820754276521,null,6000,6000,152288.86881750851,25.381478136251417,0.20735820754276521,6000,25.381478136251417,152288.86881750851]
[null,13.8,13.8,2.0100214752352144E-2,1.9354075267118453,1.0575615890104768,91.138417207221025,0.20288300664506603,null,6000,6000,150707.26963212952,25.117878272021585,0.20288300664506603,6000,25.117878272021585,150707.26963212952]
[null,13.9,13.9,1.993658412040859E-2,1.9153073119594932,1.0465782613342307,90.091838945886792,0.19853566311517457,null,5999.9999999999991,6000,149138.54583526473,24.856424305877454,0.19853566311517457,6000,24.856424305877454,149138.54583526473]
[null,14,14,1.9773320954879509E-2,1.8953707278390846,1.0356843460782323,89.056154599808565,0.19431164323604672,null,6000.0000000000009,6000,147582.66851257122,24.59711141876187,0.19431164323604672,6000,24.59711141876187,147582.66851257122]
[null,14.1,14.1,1.961045172738908E-2,1.875597406884205,1.0248796424484059,88.031274957360154,0.19020660484482385,null,5999.9999999999991,5999.9999999999991,146039.60666676014,24.339934444460027,0.19020660484482385,6000,24.339934444460027,146039.60666676017]
[null,14.200000000000001,14.200000000000001,1.9448002010945955E-2,1.8559869551568158,1.0141639351858296,87.017111022174319,0.18621638795668191,null,5999.9999999999991,6000,144509.32728831709,24.08488788138618,0.18621638795668191,6000,24.08488788138618,144509.32728831709]
[null,14.3,14.3,1.928599650165284E-2,1.8365389531458698,1.0035369950577637,86.013574027116562,0.18233700590953789,null,6000.0000000000009,6000.0000000000009,142991.79542450112,23.831965904083518,0.18233700590953789,6000,23.831965904083518,142991.79542450112]
[null,14.4,14.4,1.9124459039942289E-2,1.817252956644217,0.99299857933681712,85.020575447779748,0.17856463699728869,null,6000.0000000000009,6000,141486.97424666624,23.581162374444375,0.17856463699728869,6000,23.581162374444375,141486.97424666624]
[null,14.5,14.5,1.8963412631349034E-2,1.7981284976042748,0.98254843226851007,84.038027015511233,0.17489561656147021,null,6000,6000,139994.82511595785,23.33247085265964,0.17489561656147021,6000,23.33247085265964,139994.82511595785]
[null,14.6,14.6,1.8802879466829042E-2,1.7791650849729259,0.97218628552748598,83.065840729983748,0.17132642951327065,null,6000,6000,138515.30764741686,23.085884607902813,0.17132642951327065,6000,23.085884607902813,138515.30764741686]
[null,14.700000000000001,14.700000000000001,1.8642880942634818E-2,1.7603622055060968,0.96191185866261986,82.103928871321131,0.16785370325973145,null,6000,6000,137048.37977250258,22.841396628750431,0.16785370325973145,6000,22.841396628750431,137048.37977250258]
[null,14.8,14.8,1.8483437679756749E-2,1.7417193245634619,0.95172485953126773,81.152204011789863,0.16447420100972301,null,5999.9999999999991,5999.9999999999991,135593.99780009652,22.598999633349422,0.16447420100972301,6000,22.598999633349422,135593.99780009652]
[null,14.9,14.9,1.8324569542939751E-2,1.7232358868837052,0.94162498472289091,80.21057902706697,0.16118481543691027,null,5999.9999999999991,5999.9999999999991,134152.11647601085,22.358686079335143,0.16118481543691027,6000,22.358686079335143,134152.11647601085]
[null,15,15,1.8166295659284355E-2,1.7049113173407655,0.93161191997229098,79.278967107094672,0.15798256267843319,null,5999.9999999999991,6000,132722.68904102521,22.120448173504201,0.15798256267843319,6000,22.120448173504201,132722.68904102521]
[null,15.1,15.1,1.8008634436441094E-2,1.6867450216814812,0.92168534056267848,78.357281766531997,0.15486457664942432,null,6000,5999.9999999999991,131305.66728750747,21.884277881251251,0.15486457664942432,6000,21.884277881251251,131305.6672875075]
[null,15.200000000000001,15.200000000000001,1.785160358040707E-2,1.66873638724504,0.91184491171880178,77.445436854813195,0.15182810365478747,null,5999.9999999999982,5999.9999999999982,129901.0016146105,21.650166935768425,0.15182810365478747,6000,21.650166935768425,129901.00161461055]
[null,15.3,15.3,1.7695220112933046E-2,1.650884783664633,0.90209028899034971,76.543346565822844,0.1488704972808659,null,5999.9999999999982,5999.9999999999982,128508.64108212201,21.41810684702034,0.1488704972808659,6000,21.41810684702034,128508.64108212203]
[null,15.4,15.4,1.7539500388549366E-2,1.6331895635517,0.89242111862584406,75.650925447196997,0.14598921355074879,null,5999.9999999999991,6000,127128.53346295992,21.18808891049332,0.14598921355074879,6000,21.18808891049332,127128.53346295992]
[null,15.5,15.5,1.7384460111219104E-2,1.6156500631631505,0.88283703793722623,74.768088409259775,0.14318180632800834,null,6000,6000,{"$f":"K159*M159","v":125760.62529437036},20.960104215728393,0.14318180632800834,6000,20.960104215728393,125760.62529437036]
[null,15.6,15.6,1.7230114350626016E-2,1.5982656030519313,0.87333767565534781,73.894750733604425,0.14044592295462671,null,6000,6000,{"$f":"K160*M160","v":124404.86192782418},20.734143654637364,0.14044592295462671,6000,20.734143654637364,124404.86192782418]
[null,15.700000000000001,15.700000000000001,1.7076477558105384E-2,1.5810354887013054,0.86392265227655674,73.030828081327869,0.13777930010977357,null,6000,5999.9999999999991,123061.18757768352,20.510197929613923,0.13777930010977357,6000,20.510197929613923,123061.18757768354]
[null,15.8,15.8,1.6923563582225104E-2,1.5639590111432,0.85459158040058147,72.176236500927288,0.13517975987693465,null,5999.9999999999982,5999.9999999999982,121729.54536862626,20.288257561437717,0.13517975987693465,6000,20.288257561437717,121729.54536862631]
[null,15.9,15.9,1.677138568402467E-2,1.5470354475609749,0.84534406505990023,71.330892435867383,0.13264520600767171,null,5999.9999999999973,5999.9999999999955,120409.87738187336,20.06831289697891,0.13264520600767171,6000,20.06831289697891,120409.87738187346]
[null,16,16,1.6619956551919113E-2,1.5302640618769503,0.83617970404078268,70.494712731826596,0.13017362037102331,null,5999.9999999999936,6000.0000000000118,119102.12470025227,19.850354116708672,0.13017362037102331,6000,19.850354116708672,119102.12470025204]
[null,16.100000000000001,16.100000000000001,1.6469288316275092E-2,1.5136441053250311,0.8270980881961888,69.667614643630401,0.12776305957823464,null,6000.00000000003,6000.0000000000182,117806.22745210225,19.634371242016982,0.12776305957823464,6000,19.634371242016982,117806.2274521019]
[null,16.200000000000003,16.200000000000003,1.6319392563666154E-2,1.497174817008756,0.81809880175070171,68.849515841879693,0.12541165177313007,null,6000.0000000000055,6000,116522.12485406517,19.420354142344195,0.12541165177313007,6000,19.420354142344195,116522.12485406517]
[null,16.3,16.3,1.6170280350813783E-2,1.4808554244450898,0.80918142259767223,68.040334419282019,0.12311759357905494,null,5999.9999999999936,6000.0000000000073,115249.75525277901,19.208292542129811,0.12311759357905494,6000,19.208292542129811,115249.75525277886]
[null,16.400000000000002,16.400000000000002,1.602196221822097E-2,1.4646851440942761,0.80034552258874481,67.239988896693276,0.12087914719382375,null,6000.0000000000218,5999.9999999999836,113989.05616549487,18.998176027582531,0.12087914719382375,6000,18.998176027582531,113989.05616549519]
[null,16.500000000000004,16.500000000000004,1.5874448203504886E-2,1.4486631818760551,0.79159066781593379,66.448398228877338,0.11869463762466692,null,5999.9999999999463,5999.9999999999582,112739.96431964304,18.789994053273972,0.11869463762466692,6000,18.789994053273972,112739.96431964383]
[null,16.600000000000001,16.600000000000001,1.5727747854434853E-2,1.4327887336725502,0.78291641888641483,65.665481809990922,0.11656245005563903,null,5999.9999999999709,5999.9999999999764,111502.41569138713,18.583735948564595,0.11656245005563903,6000,18.583735948564595,111502.41569138756]
[null,16.700000000000003,16.700000000000003,1.5581870241681868E-2,1.4170609858181153,0.77432233119019156,64.891159478800731,0.11448102734035892,null,5999.9999999999818,6000.0000000000218,110276.34554315495,18.379390923859091,0.11448102734035892,6000,18.379390923859091,110276.34554315454]
[null,16.8,16.8,1.5436823971285943E-2,1.4014791155764335,0.76580795516079536,64.125351523639935,0.11244886761345407,null,6000.0000000000609,6000.0000000000446,109061.68846020149,18.176948076700114,0.11244886761345407,6000,18.176948076700114,109061.68846020069]
[null,16.900000000000002,16.900000000000002,1.529261719684691E-2,1.3860422916051476,0.75737283652917353,63.367978687110764,0.11046452201438139,null,{"$f":"(0.5*H173*Air_Density*Swept_Area*C173^3)/1000","v":6000.0000000000282},{"$f":"AVERAGE(J173:J174)","v":5999.9999999999272},107858.37838620995,{"$f":"(G173-G174)*24","v":17.976396397701876},0.11046452201438139,6000,{"$f":"M173","v":17.976396397701876},107858.37838621126]
[null,17.000000000000004,17.000000000000004,1.514925763144474E-2,1.3707496744083008,0.74901651657091495,62.618962170539852,0.1085265925177481,null,5999.9999999998272,5999.9999999999272,106666.34865796092,17.777724776327034,0.1085265925177481,6000,17.777724776327034,{"$f":"P174*O174","v":106666.3486579622}]
[null,17.100000000000001,17.100000000000001,1.5006752559295027E-2,1.3556004167768561,0.7407385323469623,61.878223638192893,0.10663372986454256,null,6000.0000000000264,6000.0000000000437,105485.53203906644,17.580922006510946,0.10663372986454256,6000,17.580922006510946,105485.53203906567]
[null,17.200000000000003,17.200000000000003,1.4865108847145099E-2,1.3405936642175611,0.73253841693795685,61.145685221254936,0.10478463158898688,null,6000.00000000006,6000.0000000000309,104315.86075281982,17.385976792136546,0.10478463158898688,6000,17.385976792136546,104315.86075281928]
[null,17.3,17.3,1.4724332955416416E-2,1.3257285553704159,0.72441569967235364,60.42126952158258,0.10297804013616663,null,6000.0000000000027,5999.9999999999618,103157.26651417676,17.192877752362904,0.10297804013616663,6000,17.192877752362904,103157.26651417742]
[null,17.400000000000002,17.400000000000002,1.4584430949098335E-2,1.3110042224149996,0.71636990634845088,59.704899615234126,0.10121274106566425,null,5999.9999999999209,5999.9999999999654,102009.6805608657,17.001613426811048,0.10121274106566425,6000,17.001613426811048,102009.68056086628]
[null,17.500000000000004,17.500000000000004,1.4445408508398752E-2,1.2964197914659013,0.70840055945046376,58.996499055783666,9.948756133685599E-2,null,6000.0000000000091,6000.0000000000482,100873.03368366566,16.81217228061081,9.948756133685599E-2,6000,16.81217228061081,100873.03368366486]
[null,17.600000000000001,17.600000000000001,1.4307270939156493E-2,1.2819743829575025,0.70050717835878107,58.295991877424882,9.780136767169445E-2,null,6000.0000000000873,6000.0000000000182,99747.256255852408,16.624542709308685,9.780136767169445E-2,6000,16.624542709308685,99747.256255852102]
[null,17.700000000000003,17.700000000000003,1.4170023183020537E-2,1.267667112018346,0.69268927955453063,57.603302597870353,9.6153064991084669E-2,null,5999.99999999995,5999.9999999999982,98632.278261875486,16.438713043645919,9.6153064991084669E-2,6000,16.438713043645919,98632.278261875515]
[null,17.8,17.8,1.4033669827401112E-2,1.2534970888353254,0.68494637681858317,56.918356221051774,9.4541594921144778E-2,null,6000.0000000000464,6000.0000000001346,97528.029325219584,16.254671554202901,9.4541594921144778E-2,6000,16.254671554202901,97528.029325217401]
[null,17.900000000000002,17.900000000000002,1.3898215115197197E-2,1.2394634190079243,0.67727798142511808,56.241078239626653,9.2965934365820679E-2,null,6000.0000000002219,6000.0000000000327,96434.438735502641,16.072406455917019,9.2965934365820679E-2,6000,16.072406455917019,96434.438735502117]
[null,18.000000000000004,18.000000000000004,1.3763662954305337E-2,1.2255652038927272,0.66968360232987456,55.571394637296777,9.1425094142609353E-2,null,5999.9999999998427,5999.99999999999,95351.435474861166,15.891905912476886,9.1425094142609353E-2,6000,15.891905912476886,95351.435474861326]
[null,18.100000000000001,18.100000000000001,1.3630016926914281E-2,1.2118015409384217,0.66216274635320616,54.909231890943573,8.9918117678280396E-2,null,6000.0000000001373,5999.9999999999945,94278.948243560561,15.713158040593441,8.9918117678280396E-2,6000,15.713158040593441,94278.948243560648]
[null,18.2,18.2,1.3497280298589934E-2,1.1981715240115074,0.65471491835805684,54.254516972585513,8.8444079761512029E-2,null,5999.9999999998527,5999.9999999999582,93216.905484907358,15.536150914151335,8.8444079761512029E-2,6000,15.536150914151335,93216.905484908013]
[null,18.3,18.3,1.3365456027155042E-2,1.1846742437129174,0.64733962142297274,53.607177351162541,8.7002085349894287E-2,null,6000.0000000000637,5999.9999999999927,92165.235409477304,15.360872568246236,8.7002085349894287E-2,6000,15.360872568246236,92165.23540947742]
[null,18.399999999999999,18.399999999999999,1.3234546771367983E-2,1.1713087876857624,0.64003635701026163,52.967140994152281,8.5591268428386158E-2,null,5999.9999999999218,6000.0000000001055,91123.866018636603,15.187311003105833,8.5591268428386158E-2,6000,15.187311003105833,91123.866018635003]
[null,18.5,18.5,1.3104554899404718E-2,1.1580742409143945,0.63280462512941049,52.334336369022871,8.4210790916982248E-2,null,6000.0000000002883,6000.0000000000318,90092.725127405545,15.015454187900843,8.4210790916982248E-2,6000,15.015454187900843,90092.725127405065]
[null,18.600000000000001,18.600000000000001,1.2975482497148269E-2,1.1449696860149898,0.62564392449586748,51.708692444527003,8.2859841625001707E-2,null,5999.9999999997754,6000.000000000151,89071.740386684571,14.845290064447056,8.2859841625001707E-2,6000,14.845290064447056,89071.74038668233]
[null,18.7,{"$f":"B191*Wind_Shear_Multiplier","v":18.7},{"$f":"(k/La*(C191/La)^(k-1))*EXP(-C191/La)^k","v":1.2847331376289517E-2},1.1319942035178416,0.61855375268529522,51.090138691841709,8.1537635250008123E-2,null,6000.0000000005275,6000.000000000291,88060.839304813111,14.676806550801473,8.1537635250008123E-2,6000,14.676806550801473,88060.839304808833]
[null,18.8,{"$f":"B192*Wind_Shear_Multiplier","v":18.8},{"$f":"(k/La*(C192/La)^(k-1))*EXP(-C192/La)^k","v":1.2720103082243524E-2},1.1191468721415521,0.61153360628339704,50.478605085558314,8.0243411418910782E-2,null,6000.0000000000537,5999.9999999999673,87059.94926852404,14.509991544754087,8.0243411418910782E-2,6000,14.509991544754087,87059.94926852452]
[null,18.899999999999999,{"$f":"B193*Wind_Shear_Multiplier","v":18.899999999999999},{"$f":"(k/La*(C193/La)^(k-1))*EXP(-C193/La)^k","v":1.2593798901885094E-2},1.1064267690593086,0.6045829810314175,49.874022104526894,7.8976433769666343E-2,null,5999.9999999998799,5999.9999999999745,86068.99756330777,14.344832927218022,7.8976433769666343E-2,6000,14.344832927218022,86068.997563308134]
[null,19,{"$f":"B194*Wind_Shear_Multiplier","v":19},{"$f":"(k/La*(C194/La)^(k-1))*EXP(-C194/La)^k","v":1.2468419871107366E-2},1.0938329701574234,0.59770137196741646,49.276320732559476,7.7735989071252121E-2,null,6000.00000000007,6000.0000000000655,85087.911393132701,14.181318565521963,7.7735989071252121E-2,6000,14.181318565521963,85087.91139313177]
[null,19.100000000000001,19.100000000000001,1.2343966782207366E-2,1.0813645502863161,0.59088827356341234,48.685432458996061,7.652138638039041E-2,null,6000.0000000000618,6000.0000000000455,84116.617899622681,14.019436316603674,7.652138638039041E-2,6000,14.019436316603674,84116.617899622041]
[null,19.2,19.2,1.222044019110187E-2,1.0690205835041087,0.58414317985848974,48.101289279137575,7.5331956233231523E-2,null,6000.0000000000291,5999.9999999998963,83155.044180665107,13.859174030111092,7.5331956233231523E-2,6000,13.859174030111092,83155.044180666548]
[null,19.3,19.3,1.2097840424377322E-2,{"$f":"E198+D197","v":1.0568001433130068},0.57746558458796493,47.523823694549613,7.4167049870336399E-2,null,5999.9999999997635,5999.9999999998772,82203.117308450965,13.700519551408775,7.4167049870336399E-2,6000,13.700519551408775,82203.117308452653]
[null,19.399999999999999,19.399999999999999,1.1976167586177363E-2,1.0447023028886295,{"$f":"E198*365/$E$3","v":0.57085498130869783},46.952968713240914,7.3026038493484435E-2,null,5999.9999999999909,5999.9999999999673,81260.764346971555,13.543460724495333,7.3026038493484435E-2,6000,13.543460724495333,81260.764346971991]
[null,19.5,19.5,1.1855421564931128E-2,1.0327261353024522,0.5643108635206413,{"$f":"G198-F199","v":46.388657849720275},7.1908312552768194E-2,null,5999.9999999999436,6000.0000000000628,80327.912369000085,13.387985394833208,7.1908312552768194E-2,6000,13.387985394833208,80327.912368999256]
[null,19.600000000000001,19.600000000000001,1.1735602039925975E-2,1.020870713737521,0.5578327247847138,45.830825124935558,7.081328106270135E-2,null,6000.0000000001819,5999.9999999999163,79404.488472538593,13.234081412089949,7.081328106270135E-2,6000,13.234081412089949,79404.488472539699]
[null,19.7,19.7,1.1616708487727733E-2,1.0091351116975951,0.55142005883708023,45.279405066098477,6.9740370945888586E-2,null,5999.9999999996508,5999.9999999998518,78490.419796786897,13.08173663279814,6.9740370945888586E-2,6000,13.08173663279814,78490.419796788847]
[null,19.8,19.8,1.1498740188451692E-2,0.99751840320986729,0.54507235969992474,44.734332706398554,6.8689026403164988E-2,null,6000.0000000000528,6000.000000000372,77585.633537591362,12.930938922931091,6.8689026403164988E-2,6000,12.930938922931091,77585.633537586546]
[null,19.899999999999999,19.899999999999999,1.1381696231887596E-2,0.98601966302141564,0.53878912178879723,44.195543584609759,6.7658708308819371E-2,null,6000.0000000006912,6000.0000000004875,76690.056962398536,12.781676160398717,6.7658708308819371E-2,6000,12.781676160398717,76690.056962392307]
[null,20,20,1.1265575523481581E-2,0.97463796678952808,0.53256984001661167,43.662973744593145,6.6648893629967176E-2,null,6000.0000000002847,6000.0000000001537,75803.617424792843,12.63393623746515,6.6648893629967176E-2,6000,12.63393623746515,75803.617424790893]
[null,20.100000000000001,20.100000000000001,1.115037679017822E-2,0.96337239126604646,0.52641400989437792,43.136559734698764,6.5659074868930745E-2,null,6000.0000000000227,5999.9999999999964,74926.242378538591,12.487707063089772,6.5659074868930745E-2,6000,12.487707063089772,74926.242378538635]
[null,20.2,20.2,1.1036098586125498E-2,0.95222201447586818,0.52032112762873906,42.616238607070024,6.468875952752029E-2,null,5999.9999999999709,5999.9999999999527,74057.8593911598,12.342976565193396,6.468875952752029E-2,6000,12.342976565193396,74057.859391160382]
[null,20.3,20.3,1.0922739298245665E-2,0.94118591588974265,0.51429069021639306,42.101947916853632,6.3737469592371809E-2,null,5999.9999999999345,6000.0000000002874,73198.396157111216,12.199732692851285,6.3737469592371809E-2,6000,12.199732692851285,73198.396157107709]
[null,20.399999999999999,20.399999999999999,1.0810297151674912E-2,0.93026317659149704,0.50832219553546909,41.593625721318162,6.2804741040372036E-2,null,6000.0000000006394,6000.0000000003329,72347.780510490265,12.057963418414374,6.2804741040372036E-2,6000,12.057963418414374,72347.780510486249]
[null,20.5,20.5,1.069877021507442E-2,0.91945287943982212,0.50241514243393237,41.09121057888423,6.1890123363237848E-2,null,6000.0000000000273,6000.0000000000728,71505.940437373589,11.917656739562119,6.1890123363237848E-2,6000,11.917656739562119,71505.940437372716]
[null,20.6,20.6,1.0588156405815737E-2,0.90875410922474775,0.49656903081508652,40.594641548069141,6.0993179110578666E-2,null,6000.0000000001182,6000.0000000000737,70672.804087715427,11.778800681285759,6.0993179110578666E-2,6000,11.778800681285759,70672.804087714554]
[null,20.7,20.7,1.0478453495043E-2,0.89816595281893197,0.49078336172024206,40.103858186348901,6.0113483450390248E-2,null,6000.0000000000291,5999.9999999998927,69848.299786840478,11.641383297806954,6.0113483450390248E-2,6000,11.641383297806954,69848.299786841715]
[null,20.8,20.8,1.0369659112614671E-2,0.88768749932388902,0.48505763740862018,39.618800548940278,5.9250623746480713E-2,null,5999.9999999997563,5999.9999999997208,69032.356046572168,11.505392674429231,5.9250623746480713E-2,6000,11.505392674429231,69032.356046575384]
[null,20.9,{"$f":"B213*Wind_Shear_Multiplier","v":20.9},{"$f":"(k/La*(C213/La)^(k-1))*EXP(-C213/La)^k","v":1.0261770751927331E-2},0.87731784021127435,0.47939136143455424,39.139409187505727,5.8404199151951275E-2,null,5999.9999999996853,5999.9999999998818,68224.901575975106,11.370816929329408,5.8404199151951275E-2,6000,11.370816929329408,68224.901575976444]
[null,21,21,1.0154785774624052E-2,0.86705606945934699,0.47378403872205699,38.665625148783668,5.7573820218088656E-2,null,6000.0000000000782,6000.0000000000628,67425.865291701848,11.237644215283524,5.7573820218088656E-2,6000,11.237644215283524,67425.86529170115]
[null,21.1,21.1,1.0048701415189803E-2,0.85690128368472296,0.46823517563681416,38.197389973146855,5.6759108518011914E-2,null,6000.0000000000473,5999.99999999998,66635.176328015747,11.105862721335996,5.6759108518011914E-2,6000,11.105862721335996,66635.176328015979]
[null,21.2,21.2,9.9435147854362409E-3,0.84685258226953319,0.46274428005566759,37.734645693091188,5.5959696284485716E-2,null,5999.9999999999127,5999.999999999869,65852.764046443815,10.975460674407543,5.5959696284485716E-2,6000,10.975460674407543,65852.764046445256]
[null,21.3,21.3,9.8392228788783329E-3,0.83690906748409699,0.45731086143364691,37.277334831657541,5.5175226061237481E-2,null,5999.9999999998245,5999.9999999995844,65078.558045075551,10.846426340846676,5.5175226061237481E-2,6000,10.846426340846676,65078.558045080055]
[null,21.4,21.4,9.7358225750050608E-3,0.82706984460521871,0.45193443086861068,36.825400400788929,5.440535036725791E-2,null,5999.9999999993443,5999.9999999992815,64312.488167543765,10.718748027925244,5.440535036725791E-2,6000,10.718748027925244,64312.488167551463]
[null,21.5,21.5,9.6333106434464202E-3,0.81733402203021366,0.44661450116355306,36.378785899625377,5.3649731373553777E-2,null,5999.9999999992178,5999.9999999993433,63554.48451166851,10.592414085279245,5.3649731373553777E-2,6000,10.592414085279245,63554.484511675466]
[null,21.6,21.6,9.5316837480390725E-3,0.80770071138676724,0.4413505868866342,35.937435312738742,5.2908040591784555E-2,null,5999.9999999994698,5999.9999999996653,62804.477437770991,10.467412906295749,5.2908040591784555E-2,6000,10.467412906295749,62804.477437774491]
[null,21.7,21.7,9.4309384507926738E-3,0.79816902763872821,0.43614220442898849,35.501293108309753,5.2179958574345875E-2,null,5999.9999999998618,6000.0000000001783,62062.397576694842,10.343732929448834,5.2179958574345875E-2,6000,10.343732929448834,62062.397576693002]
[null,21.8,21.8,9.3310712157590667E-3,0.78873808918793553,0.43098887206036568,35.070304236249385,5.146517462540956E-2,null,6000.0000000004957,6000.0000000002892,61328.175837506024,10.221362639583845,5.146517462540956E-2,6000,10.221362639583845,61328.175837503069]
[null,21.9,21.9,9.2320784128064135E-3,0.77940701797217649,0.42589010998265819,34.644414126266724,5.076338652245127E-2,null,6000.0000000000819,6000.000000000472,60601.743414921082,10.100290569152719,5.076338652245127E-2,6000,10.100290569152719,60601.743414916316]
[null,22,22,9.1339563213003166E-3,0.77017493955937011,0.42084544038136523,34.223568685885361,5.0074300247914039E-2,null,6000.0000000008622,6000.00000000001,{"$f":"K224*M224","v":59883.031796406372},9.9805052994010452,5.0074300247914039E-2,6000,9.9805052994010452,59883.031796406271]
[null,22.1,22.1,9.0367011336939234E-3,0.76104098323806979,0.41585438747504633,33.807714298410318,4.93976297304215E-2,null,5999.9999999991578,5999.9999999993488,59171.972769038861,9.8619954615075471,4.93976297304215E-2,6000,9.8619954615075471,59171.972769045286]
[null,22.2,22.2,8.9403089590289128E-3,0.75200428210437587,0.41091647756281263,33.396797820847503,4.873309659546976E-2,null,5999.9999999995398,5999.9999999994852,58468.498426061145,9.7447497376776937,4.873309659546976E-2,6000,9.7447497376776937,58468.498426066159]
[null,22.3,22.3,8.8447758263493787E-3,0.743063973145347,0.40603123906990535,32.990766581777599,4.8080429924780788E-2,null,5999.9999999994316,6000.0000000000655,57772.541173163583,9.6287568621938249,4.8080429924780788E-2,6000,9.6287568621938249,57772.54117316295]
[null,22.4,22.4,8.7500976880304365E-3,0.73421919731899765,0.40119820259140865,32.58956837918619,4.7439366024430996E-2,null,6000.0000000006994,5999.9999999995916,57084.033734512537,9.5140056224194041,4.7439366024430996E-2,6000,9.5140056224194041,57084.033734516423]
[null,22.5,22.5,8.6562704230233288E-3,0.72546909963096717,0.39641690093414367,32.193151478252048,4.6809648201005416E-2,null,5999.9999999984839,5999.9999999995707,56402.90915857361,9.4004848597629405,4.6809648201005416E-2,6000,9.4004848597629405,56402.90915857764]
[null,22.6,22.6,8.5632898400189901E-3,0.71681282920794387,0.39168686915678974,31.801464609095259,4.6191026545880476E-2,null,6000.0000000006576,6000.0000000002392,55729.100823593799,9.2881834705985966,4.6191026545880476E-2,6000,9.2881834705985966,55729.10082359158]
[null,22.7,22.7,8.471151680531688E-3,0.7082495393679249,0.3870076446082763,31.414456964486984,4.5583257726708126E-2,null,5999.9999999998208,6000.0000000005239,55062.542442891274,9.1770904071477446,4.5583257726708126E-2,6000,9.1770904071477446,55062.542442886464]
[null,22.8,22.8,8.3798516219044765E-3,0.6997783876873932,0.38237876696449019,31.032078197522495,4.4986104786612913E-2,null,6000.0000000012278,6000.0000000009168,54403.168069929467,9.0671946783201918,4.4986104786612913E-2,6000,9.0671946783201918,54403.16806992115]
[null,22.9,22.9,8.2893852802383271E-3,0.69139853606548873,0.37779977826334066,30.654278419259153,4.439933694999354E-2,null,6000.0000000006057,6000.0000000002801,53750.912103106777,8.9584853505173783,4.439933694999354E-2,6000,8.9584853505173783,53750.912103104267]
[null,23,23,8.1997482132463283E-3,0.68310915078525036,0.37327022293822376,30.281008196320929,4.382272943533394E-2,null,5999.9999999999554,5999.9999999994579,53105.70929038457,8.8509515483982284,4.382272943533394E-2,6000,8.8509515483982284,53105.709290389372]
[null,23.1,{"$f":"B235*Wind_Shear_Multiplier","v":23.1},{"$f":"(k/La*(C235/La)^(k-1))*EXP(-C235/La)^k","v":8.1109359230348357E-3},0.67490940257200405,0.36878964784992729,29.912218548471003,4.3256063274288437E-2,null,5999.9999999989595,5999.999999999648,52467.494733646949,8.744582455608338,4.3256063274288437E-2,6000,8.744582455608338,52467.494733650026]
[null,23.2,23.2,8.0229438588129628E-3,0.66679846664896925,0.36435760231701564,29.547860946153989,4.2699125137080074E-2,null,6000.0000000003365,5999.9999999997808,51836.203892839745,8.6393673154736064,4.2699125137080074E-2,6000,8.6393673154736064,51836.203892841637]
[null,23.3000000000001,23.3000000000001,7.9357674195320218E-3,0.65877552279015628,0.35997363814473443,29.187887308009255,4.2151707163753827E-2,null,{"$f":"(0.5*H237*Air_Density*Swept_Area*C237^3)/1000","v":5999.9999999992251},{"$f":"AVERAGE(J237:J238)","v":5999.9999999995844},51211.772589952467,{"$f":"(G237-G238)*24","v":8.5352954316593355},4.2151707163753827E-2,6000,{"$f":"M237","v":8.5352954316593355},51211.77258995601]
[null,23.400000000000102,23.400000000000102,7.8494019564569091E-3,0.65083975537062422,0.35563730965247298,28.832249998356783,4.161360680136994E-2,null,5999.9999999999436,5999.9999999993588,50594.137012769002,8.4323561687957351,4.161360680136994E-2,6000,8.4323561687957351,{"$f":"P238*O238","v":50594.137012774409}]
[null,23.500000000000099,23.500000000000099,7.763842775669598E-3,0.64299035341416733,0.35134817369982124,28.480901824656961,4.1084626646473055E-2,null,5999.999999998774,5999.9999999991651,49983.233718414602,8.3305389530702598,4.1084626646473055E-2,6000,8.3305389530702598,49983.233718421558]
[null,23.600000000000101,23.600000000000101,7.6790851405080145E-3,0.63522651063849778,0.34710578971125933,28.1337960349457,4.0564574293110667E-2,null,5999.9999999995562,5999.9999999992433,49378.999636723645,8.2298332727883121,4.0564574293110667E-2,6000,8.2298332727883121,49378.999636729874]
[null,23.700000000000099,23.700000000000099,7.5951242739403721E-3,0.62754742549798981,0.34290971969951367,27.790886315246187,4.0053262185750782E-2,null,5999.9999999989295,5999.999999999568,48781.372073413433,8.1302286789028244,4.0053262185750782E-2,6000,8.1302286789028244,48781.372073416947]
[null,23.8000000000001,23.8000000000001,7.5119553608768916E-3,0.61995230122404943,0.33875952828761663,27.452126786958569,3.9550507477315477E-2,null,6000.0000000002065,6000.0000000006148,48190.288713082271,8.0317147855128894,3.9550507477315477E-2,6000,8.0317147855128894,48190.288713077338]
[null,23.900000000000102,23.900000000000102,7.4295735504202806E-3,0.61244034586317253,0.33465478272970212,27.117472004228866,3.9056131891772594E-2,null,6000.0000000010223,5999.9999999999254,47605.68762200186,7.9342812703337415,3.9056131891772594E-2,6000,7.9342812703337415,47605.68762200245]
[null,24.000000000000099,24.000000000000099,7.3479739580561759E-3,0.60501077231275224,0.33059505293057206,26.786876951298293,3.8569961591406354E-2,null,5999.9999999988295,5999.9999999996826,47027.507250822979,7.8379178751375775,3.8569961591406354E-2,6000,7.8379178751375775,47027.507250825467]
[null,24.100000000000101,24.100000000000101,7.2671516677849926E-3,0.59766279835469605,0.32657991146406556,26.460297039834227,3.8091827048500448E-2,null,6000.0000000005357,6000.0000000006548,46455.686437003023,7.7426144061663251,3.8091827048500448E-2,6000,7.7426144061663251,46455.686436997952]
[null,24.200000000000099,24.200000000000099,7.1871017341964601E-3,0.59039564668691102,0.32260893359026344,26.137688106243964,3.7621562921046348E-2,null,6000.0000000007731,6000.0000000001,45890.164407105061,7.6483607345173823,3.7621562921046348E-2,6000,7.6483607345173823,45890.164407104297]
[null,24.3000000000001,24.3000000000001,7.1078191844880286E-3,0.58320854495271457,0.31868169727155893,25.819006408972406,3.7159007932775268E-2,null,5999.999999999427,5999.9999999995998,45330.880779015039,7.5551467965030099,3.7159007932775268E-2,6000,7.5551467965030099,45330.880779018058]
[null,24.400000000000102,24.400000000000102,7.0292990204285045E-3,0.57610072576822657,0.31479778318762586,25.504208625784781,3.6704004756984432E-2,null,5999.9999999997735,5999.9999999998236,44777.775563899973,7.4629625939835478,3.6704004756984432E-2,6000,7.4629625939835478,44777.77556390129]
[null,24.500000000000099,24.500000000000099,6.9515362202680194E-3,0.56907142674779809,0.3109567747493131,25.193251851035466,3.6256399904100789E-2,null,5999.9999999998736,5999.9999999997617,44230.78916805367,7.3717981946759039,3.6256399904100789E-2,6000,7.3717981946759039,44230.789168055424]
[null,24.600000000000101,24.600000000000101,6.8745257405956398E-3,0.56211989052753009,0.3071582581114965,24.88609359292397,3.5816043612982185E-2,null,5999.9999999996508,6000.0000000009695,43689.86239463454,7.2816437324379137,3.5816043612982185E-2,6000,7.2816437324379137,43689.862394627482]
[null,24.700000000000099,24.700000000000099,6.7982625181456698E-3,0.55524536478693443,0.3034018221849144,24.582691770739057,3.5382789745689536E-2,null,6000.0000000022874,6000.0000000011714,43154.936445178821,7.1924894075283987,3.5382789745689536E-2,6000,7.1924894075283987,43154.936445170395]
[null,24.8000000000001,24.8000000000001,6.722741471553868E-3,0.54844710226878879,0.29968705864701745,24.28300471209204,3.4956495685548816E-2,null,6000.0000000000546,5999.9999999989068,42625.952921059499,7.1043254868445445,3.4956495685548816E-2,6000,7.1043254868445445,42625.95292106727]
[null,24.900000000000102,24.900000000000102,6.6479575030646935E-3,0.54172436079723496,0.29601356195185774,23.986991150140184,3.4537022238694703E-2,null,5999.999999997759,5999.9999999989232,42102.853824815102,7.0171423041371099,3.4537022238694703E-2,6000,7.0171423041371099,42102.853824822661]
["Cut-Out",25.000000000000099,25.000000000000099,6.5739055001906343E-3,0.53507640329417028,0.2923809293390458,23.694610220801138,3.412423353854166E-2,null,6000.0000000000864,6000.0000000000864,41585.581561219871,6.9309302602032119,3.412423353854166E-2,6000,{"$f":"M254","v":6.9309302602032119},{"$f":"P254*O254","v":41585.581561219275}]
[null,25.100000000000101,25.100000000000101,6.5005803373247035E-3,0.52850249779397962,0.28878876084180022,23.405821459959338,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q34:Q254)","v":21864500.622284561},"WH"]
[null,25.200000000000099,25.200000000000099,6.4279768773072227E-3,0.52200191745665492,0.28523665929411673,23.12058480066522,null,null,null,null,null,null,null,null,null,{"$f":"Q255/(6000*24*365)","v":0.41599125993692088}]
[null,25.3000000000001,25.3000000000001,6.3560899729478244E-3,0.51557394057934769,0.28172423033708099,22.838860570328141]
[null,25.400000000000102,25.400000000000102,6.2849144685037418E-3,0.5092178506063999,0.27825108242434943,22.56060948790379]
[null,25.500000000000099,25.500000000000099,6.2144452011153786E-3,0.50293293613789614,0.27481682682682257,22.285792661076968]
[null,25.600000000000101,25.600000000000101,6.1446770022000764E-3,0.49671849093678078,0.271421077636534,22.014371583440433]
[null,25.700000000000099,25.700000000000099,6.0756046988050903E-3,{"$f":"E262+D261","v":0.49057381393458072},0.26806345176977753,21.746308131670656]
[null,25.8000000000001,{"$f":"B262*Wind_Shear_Multiplier","v":25.8000000000001},{"$f":"(k/La*(C262/La)^(k-1))*EXP(-C262/La)^k","v":6.0072231149206658E-3},0.48449820923577563,{"$f":"E262*365/$E$3","v":0.26474356896949508},21.481564562701159]
[null,25.900000000000102,25.900000000000102,5.9395270727541239E-3,0.47849098612085494,0.26146105180694723,{"$f":"G262-F263","v":21.220103510894212}]
[null,26.000000000000099,26.000000000000099,5.8725113939658742E-3,0.47255145904810081,0.2582155256826873,20.961887985211526]
[null,26.100000000000101,26.100000000000101,5.8061709008681633E-3,0.46667894765413492,0.25500661882686038,20.706881366384664]
[null,26.200000000000099,26.200000000000099,5.7405004175875322E-3,0.46087277675326677,0.25183396229884697,20.455047404085818]
[null,26.3000000000001,26.3000000000001,5.6754947711916658E-3,0.45513227633567921,0.24869718998627185,20.206350214099547]
[null,26.400000000000102,26.400000000000102,5.6111487927815789E-3,0.44945678156448754,0.24559593860339671,19.96075427549615]
[null,26.500000000000099,26.500000000000099,5.5474573185499022E-3,0.44384563277170597,0.24252984768891622,19.718224427807233]
[null,26.600000000000101,26.600000000000101,5.484415190805992E-3,0.43829817545315608,0.23949855960317609,19.478725868204055]
[null,26.700000000000099,26.700000000000099,5.4220172589687426E-3,0.43281376026235008,0.2365017195248304,19.242224148679224]
[null,26.8000000000001,26.8000000000001,5.36025838052778E-3,0.42739174300338134,0.23353897544695695,19.008685173232266]
[null,26.900000000000102,26.900000000000102,5.2991334219737694E-3,0.42203148462285356,0.23060997817264714,18.778075195059618]
[null,27.000000000000099,27.000000000000099,5.2386372596986064E-3,0.41673235120087981,0.2277143813100875,18.550360813749531]
[null,27.100000000000101,27.100000000000101,5.1787647808661909E-3,0.41149371394118123,0.22485184126714947,18.325508972482382]
[null,27.200000000000099,27.200000000000099,5.1195108842544005E-3,0.40631494916031502,0.22202201724550311,18.103486955236878]
[null,27.3000000000001,27.3000000000001,5.0608704810690408E-3,0.40119543827606063,0.21922457123427108,17.884262384002607]
[null,27.400000000000102,27.400000000000102,5.0028384957304184E-3,0.39613456779499162,0.21645916800323753,17.667803215999371]
[null,27.500000000000099,27.500000000000099,4.9454098666330965E-3,0.39113172929926121,0.21372547509562745,17.454077740903742]
[null,27.6000000000002,27.6000000000002,4.8885795468795153E-3,0.3861863194326281,0.21102316282047043,17.243054578083271]
[null,27.700000000000198,27.700000000000198,4.8323425049884225E-3,0.38129773988574861,0.20835190424456448,17.034702673838705]
[null,27.8000000000001,27.8000000000001,4.7766937255778697E-3,0.37646539738076018,0.20571137518405136,16.828991298654653]
[null,27.900000000000201,27.900000000000201,4.7216282100241693E-3,0.37168870365518231,0.20310125419562006,16.625890044459034]
[null,28.000000000000099,28.000000000000099,4.6671409770977692E-3,0.36696707544515816,0.20052122256734931,16.425368821891684]
[null,28.1000000000002,28.1000000000002,4.613227063574585E-3,0.36229993446806041,0.197970964309203,16.227397857582481]
[null,28.200000000000198,28.200000000000198,4.5598815248264453E-3,0.35768670740448583,0.19545016614319149,16.031947691439289]
[null,28.3000000000002,28.3000000000002,4.5070994353880352E-3,0.35312682587965938,0.19295851749321036,15.838989173946079]
[null,28.400000000000201,28.400000000000201,4.4548758895033179E-3,0.34861972644427136,0.19049571047456901,15.64849346347151]
[null,28.500000000000199,28.500000000000199,4.403206001650564E-3,0.34416485055476803,0.18806143988322133,15.460432023588289]
[null,28.6000000000002,28.6000000000002,4.3520849070470399E-3,0.33976164455311747,0.18565540318470883,15.27477662040358]
[null,28.700000000000198,28.700000000000198,4.3015077621337732E-3,0.33540955964607044,0.18327730050282831,15.091499319900752]
[null,28.8000000000002,28.8000000000002,4.2514697450407963E-3,0.33110805188393666,0.18092683460803466,14.910572485292716]
[null,28.900000000000201,28.900000000000201,4.2019660560334753E-3,0.32685658213889585,0.17860371090558935,14.731968774387127]
[null,29.000000000000199,29.000000000000199,4.152991917940321E-3,0.32265461608286239,0.17630763742346506,14.555661136963662]
[null,29.1000000000002,29.1000000000002,4.1045425765627369E-3,0.31850162416492206,0.17403832480001646,14.381622812163647]
[null,29.200000000000198,29.200000000000198,4.0566133010672229E-3,0.31439708158835933,0.17179548627142727,14.209827325892219]
[null,29.3000000000002,29.3000000000002,4.0091993843604E-3,0.31034046828729211,0.16957883765894285,14.040248488233276]
[null,29.400000000000201,29.400000000000201,3.9622961434473214E-3,0.30633126890293172,0.16738809735589802,13.872860390877378]
[null,29.500000000000199,29.500000000000199,3.9158989197735144E-3,0.30236897275948438,0.16522298631454876,13.70763740456283]
[null,29.6000000000002,29.6000000000002,3.8700030795511238E-3,0.29845307383971087,0.16308322803271758,13.544554176530111]
[null,29.700000000000198,29.700000000000198,3.8246040140695911E-3,0.29458307076015977,0.16096854854026005,13.38358562798985]
[null,29.8000000000002,29.8000000000002,3.779697139991258E-3,0.29075846674609018,0.15887867638536196,13.224706951604489]
[null,29.900000000000201,29.900000000000201,3.7352778996322888E-3,0.28697876960609892,0.15681334262067484,13.067893608983814]
[null,30.000000000000199,30.000000000000199,3.6913417612292648E-3,0.28324349170646662,0.15477228078929808,{"$f":"G303-F304","v":12.913121328194515}]
[null,30.1000000000002,{"$f":"B305*Wind_Shear_Multiplier","v":30.1000000000002},{"$f":"(k/La*(C305/La)^(k-1))*EXP(-C305/La)^k","v":3.6478842191918462E-3},0.27955214994523736,0.15275522691061511,{"$f":"G304-F305","v":12.7603661012839}]
[null,30.200000000000198,30.200000000000198,3.6049007943418968E-3,0.27590426572604554,0.15076191946599179,12.609604181817907]
[null,30.3000000000002,30.3000000000002,3.5623870341393144E-3,0.27229936493170365,0.14879209938434396,12.460812082433563]
[null,30.400000000000201,30.400000000000201,3.5203385128950615E-3,0.26873697789756434,0.14684551002758178,12.313966572405981]
[null,30.500000000000199,30.500000000000199,3.4787508319716358E-3,0.26521663938466927,0.14492189717593745,12.169044675230044]
[null,30.6000000000002,30.6000000000002,3.4376196199713076E-3,0.26173788855269764,0.14302100901318349,12.02602366621686]
[null,30.700000000000198,30.700000000000198,3.3969405329125433E-3,0.25830026893272634,0.14114259611174823,11.884881070105111]
[null,30.8000000000002,30.8000000000002,3.3567092543948383E-3,0.25490332839981378,0.13928641141773471,11.745594658687377]
[null,30.900000000000201,30.900000000000201,3.3169214957522899E-3,0.25154661914541893,0.13745221023584972,11.608142448451527]
[null,31.000000000000199,31.000000000000199,3.2775729961962634E-3,0.24822969764966663,0.13563975021424876,11.472502698237278]
[null,31.1000000000002,31.1000000000002,3.238659522947389E-3,0.24495212465347035,0.13384879132930314,11.338653906907975]
[null,31.200000000000198,31.200000000000198,3.2001768713572128E-3,0.24171346513052297,0.13207909587029501,11.206574811037679]
[null,31.3000000000001,31.3000000000001,3.162120865019821E-3,0.23851328825916576,0.13033042842404557,11.076244382613634]
[null,31.400000000000201,31.400000000000201,3.1244873558734362E-3,0.23535116739414594,0.12860255585948288,10.94764182675415]
[null,31.500000000000099,31.500000000000099,3.0872722242931121E-3,0.23222668003827251,0.12689524731215357,10.820746579441996]
[null,31.6000000000002,31.6000000000002,3.0504713791731841E-3,0.2291394078139794,0.12520827416868421,10.695538305273312]
[null,31.700000000000099,31.700000000000099,3.0140807580018945E-3,0.22608893643480621,0.12354141005119765,10.571996895222114]
[null,31.8000000000001,31.8000000000001,2.9780963269261272E-3,0.22307485567680432,0.12189443080168842,10.450102464420425]
[null,31.900000000000102,31.900000000000102,2.9425140808086109E-3,0.22009675934987818,0.12026711446636283,10.329835349954061]
[null,32.000000000000099,32.000000000000099,2.9073300432762815E-3,0.21715424526906957,0.11865924127994788,10.211176108674113]
[null,32.100000000000101,32.100000000000101,2.8725402667608741E-3,{"$f":"E326+D325","v":0.21424691522579328},0.11707059364997359,10.09410551502414]
[null,32.200000000000102,32.200000000000102,2.8381408325316676E-3,0.21137437495903241,{"$f":"E326*365/$E$3","v":0.11550095614103333},9.9786045588831058]
[null,32.300000000000097,32.300000000000097,2.8041278507207131E-3,0.20853623412650074,0.11395011545902611,9.8646544434240795]
[null,32.400000000000098,32.400000000000098,2.7704974603407068E-3,0.20573210627578004,0.11241786043538517,9.7522365829886937]
[null,32.500000000000099,32.500000000000099,2.7372458292957706E-3,0.20296160881543931,0.11090398201129674,9.6413326009773961]
[null,32.600000000000101,32.600000000000101,2.704369154385326E-3,0.20022436298614354,0.109408273221913,9.5319243277554833]
[null,32.700000000000102,32.700000000000102,2.6718636613012594E-3,0.19751999383175822,0.10793052918056284,9.4239937985749211]
[null,32.800000000000097,32.800000000000097,2.6397256046186215E-3,0.19484813017045696,0.10647054706296422,9.3175232515119575]
[null,32.900000000000098,32.900000000000098,2.6079512677800137E-3,0.19220840456583835,0.10502812609144149,9.2124951254205154]
[null,33.000000000000099,33.000000000000099,2.5765369630738853E-3,0.18960045329805833,0.10360306751915148,9.1088920579013646]
[null,33.100000000000101,33.100000000000101,2.5454790316069113E-3,0.18702391633498444,0.10219517461432123,9.0066968832870433]
[null,33.200000000000102,33.200000000000102,2.5147738432706548E-3,0.18447843730337754,0.10080425264450096,8.9058926306425423]
[null,33.300000000000097,33.300000000000097,2.4844177967026601E-3,0.18196366346010689,9.9430108860835045E-2,8.8064625217817074]
[null,33.400000000000098,33.400000000000098,2.4544073192421926E-3,0.17947924566340423,9.8072552482354566E-2,8.7083899692993523]
[null,33.500000000000099,33.500000000000099,2.424738866880786E-3,0.17702483834416205,9.6731394680293806E-2,8.6116585746190584]
[null,33.600000000000101,33.600000000000101,2.3954089242077307E-3,0.17460009947728125,9.5406448562433799E-2,8.5162521260566244]
[null,33.700000000000102,33.700000000000102,2.366414004350711E-3,0.17220469055307353,9.409752915747574E-2,8.4221545968991478]
[null,33.800000000000097,33.800000000000097,2.3377506489117468E-3,0.16983827654872283,9.2804453399446832E-2,8.3293501434997008]
[null,33.900000000000098,33.900000000000098,2.3094154278985469E-3,0.16750052589981107,9.1527040112141023E-2,8.2378231033875604]
[null,34.000000000000099,{"$f":"B344*Wind_Shear_Multiplier","v":34.000000000000099},{"$f":"(k/La*(C344/La)^(k-1))*EXP(-C344/La)^k","v":2.2814049396515019E-3},0.16519111047191251,9.0265109993597395E-2,8.1475579933939635]
[null,34.100000000000101,34.100000000000101,2.2537158107664131E-3,0.162909705532261,8.9018485600618369E-2,8.0585395077933448]
[null,34.200000000000102,34.200000000000102,2.2263446960130999E-3,0.16065598972149459,8.7786991333330122E-2,7.9707525164600144]
[null,34.300000000000097,34.300000000000097,2.1992882782500703E-3,0.15842964502548149,8.657045341978753E-2,7.8841820630402264]
[null,34.400000000000098,34.400000000000098,2.1725432683353551E-3,0.1562303567472314,8.5368699900625691E-2,7.7988133631396011]
[null,34.500000000000099,34.500000000000099,2.146106405033656E-3,0.15405781347889605,8.4181560613760212E-2,7.7146318025258411]
[null,34.600000000000101,34.600000000000101,2.1199744549199309E-3,0.1519117070738624,8.3008867179138232E-2,7.6316229353467033]
[null,34.700000000000102,34.700000000000102,2.0941442122795685E-3,0.14979173261894246,8.185045298354203E-2,7.5497724823631609]
[null,34.800000000000097,34.800000000000097,2.0686124990052395E-3,0.14769758840666289,8.0706153165447325E-2,7.4690663291977133]
[null,34.900000000000098,34.900000000000098,2.0433761644905787E-3,0.14562897590765764,7.9575804599937891E-2,7.3894905245977753]
[null,35.000000000000099,35.000000000000099,2.0184320855208258E-3,0.14358559974316706,7.8459245883678155E-2,7.311031278714097]
[null,35.100000000000101,35.100000000000101,1.9937771661604872E-3,0.14156716765764624,7.7356317319945772E-2,7.2336749613941516]
[null,35.200000000000102,35.200000000000102,1.9694083376381958E-3,0.13957339049148576,7.6266860903725378E-2,7.157408100490426]
[null,35.300000000000097,35.300000000000097,1.9453225582288624E-3,0.13760398215384756,7.5190720306865313E-2,7.0822173801835611]
[null,35.400000000000098,35.400000000000098,1.9215168131331791E-3,0.13565865959561871,7.4127740863298888E-2,7.0080896393202625]
[null,35.500000000000099,35.500000000000099,1.8979881143546702E-3,0.13373714278248552,7.3077769554331248E-2,6.9350118697659315]
[null,35.600000000000101,35.600000000000101,1.8747335005743018E-3,0.13183915466813084,7.2040654993993578E-2,6.8629712147719379]
[null,35.700000000000102,35.700000000000102,1.8517500370228163E-3,0.12996442116755655,7.1016247414465911E-2,6.791954967357472]
[null,35.800000000000097,35.800000000000097,1.8290348153508678E-3,0.12811267113053373,7.0004398651569363E-2,6.7219505687059025]
[null,35.900000000000098,35.900000000000098,1.80658495349703E-3,0.12628363631518286,6.9004962130329695E-2,6.6529456065755728]
[null,36.000000000000099,36.000000000000099,1.7843975955538179E-3,0.12447705136168583,6.8017792850612824E-2,6.5849278137249598]
[null,36.100000000000101,36.100000000000101,1.7624699116317848E-3,0.122692653766132,6.7042747372833542E-2,6.5178850663521262]
[null,36.200000000000102,36.200000000000102,1.7407990977217648E-3,0.12093018385450022,6.607968380373852E-2,6.4518053825483879]
[null,36.300000000000097,36.300000000000097,1.7193823755554016E-3,0.11918938475677845,6.5128461782264627E-2,6.3866769207661234]
[null,36.400000000000098,36.400000000000098,1.6982169924639964E-3,0.11747000238122306,6.4188942465473367E-2,6.32248797830065]
[null,36.500000000000099,36.500000000000099,1.6773002212357769E-3,0.11577178538875905,6.3260988514562536E-2,{"$f":"G368-F369","v":6.2592269897860877}]
[null,36.600000000000101,36.600000000000101,1.6566293599716787E-3,0.11409448516752328,6.2344464080955835E-2,6.1968825257051323]
[null,36.700000000000102,36.700000000000102,1.6362017319396949E-3,0.1124378558075516,6.1439234792471251E-2,6.1354432909126615]
[null,36.800000000000097,36.800000000000097,1.6160146854278814E-3,0.11080165407561191,6.0545167739569132E-2,6.0748981231730923]
[null,36.900000000000098,36.900000000000098,1.5960655935960868E-3,0.10918563939018402,5.9662131461680444E-2,6.0152359917114122]
[null,37.000000000000099,37.000000000000099,1.5763518543265027E-3,0.10758957379658794,5.8789995933616161E-2,5.9564459957777958]
[null,37.100000000000101,37.100000000000101,1.556870890073056E-3,0.10601322194226144,5.7928632552058254E-2,5.8985173632257375]
[null,37.200000000000102,37.200000000000102,1.5376201477097496E-3,0.10445635105218838,5.7077914122132999E-2,5.8414394491036044]
[null,37.300000000000097,37.300000000000097,1.5185970983780282E-3,0.10291873090447863,5.6237714844067178E-2,5.7852017342595374]
[null,37.400000000000098,37.400000000000098,1.4997992373331742E-3,0.10140013380610061,5.5407910299927643E-2,5.7297938239596098]
[null,37.500000000000099,37.500000000000099,1.4812240837898708E-3,9.9900334568767429E-2,5.4588377440444792E-2,5.6752054465191648]
[null,37.600000000000101,37.600000000000101,1.4628691807669443E-3,9.8419110484977562E-2,5.377899457192057E-2,5.6214264519472446]
[null,37.700000000000202,37.700000000000202,1.4447320949313325E-3,9.6956241304210614E-2,5.2979641343221112E-2,5.5684468106040237]
[null,37.800000000000203,37.800000000000203,1.4268104164414748E-3,9.5511509209279283E-2,5.2190198732854798E-2,5.5162566118711691]
[null,37.900000000000198,37.900000000000198,1.4091017587898669E-3,9.4084698792837804E-2,5.1410549036135803E-2,5.4648460628350337]
[null,38.000000000000199,38.000000000000199,1.3916037586452355E-3,9.2675597034047943E-2,5.0640575852433735E-2,5.4142054869826]
[null,38.1000000000002,38.1000000000002,1.3743140756940866E-3,9.1283993275402708E-2,4.9880164072509454E-2,5.3643253229100907]
[null,38.200000000000202,38.200000000000202,1.3572303924818021E-3,8.9909679199708617E-2,4.9129199865937521E-2,5.3151961230441529]
[null,38.300000000000203,38.300000000000203,1.3403504142533191E-3,8.8552448807226819E-2,4.8387570668615466E-2,5.2668085523755375]
[null,38.400000000000198,38.400000000000198,1.3236718687934228E-3,8.7212098392973503E-2,4.76551651703601E-2,5.2191533872051776]
[null,38.500000000000199,38.500000000000199,1.3071925062667182E-3,{"$f":"E390+D389","v":8.5888426524180078E-2},4.6931873302591069E-2,5.1722215139025867]
[null,38.6000000000002,38.6000000000002,1.2909100990573363E-3,8.4581234017913356E-2,{"$f":"E390*365/$E$3","v":4.6217586226101962E-2},5.1260039276764848]
[null,38.700000000000202,38.700000000000202,1.2748224416083778E-3,8.3290323918856018E-2,4.5512196318918854E-2,5.0804917313575659]
[null,38.800000000000203,38.800000000000203,1.2589273502611842E-3,8.2015501477247635E-2,4.4815597164246712E-2,5.0356761341933192]
[null,38.900000000000198,38.900000000000198,1.2432226630944561E-3,8.0756574126986447E-2,4.4127683538503534E-2,4.9915484506548156]
[null,39.000000000000199,39.000000000000199,1.2277062397632536E-3,7.951335146389199E-2,4.3448351399442489E-2,4.948100099255373]
[null,39.1000000000002,39.1000000000002,1.2123759613379391E-3,7.828564522412873E-2,4.2777497874361921E-2,4.9053226013810107]
[null,39.200000000000202,39.200000000000202,1.1972297301430887E-3,7.7073269262790789E-2,4.2115021248403467E-2,4.8632075801326069]
[null,39.300000000000203,39.300000000000203,1.1822654695963987E-3,7.5876039532647696E-2,4.1460820952938141E-2,4.8217467591796686]
[null,39.400000000000198,39.400000000000198,1.1674811240476525E-3,7.4693774063051291E-2,4.0814797554040431E-2,4.7809319616256278]
[null,39.500000000000199,39.500000000000199,1.1528746586177523E-3,7.3526292939003632E-2,4.0176852741050456E-2,4.740755108884577]
[null,39.6000000000002,39.6000000000002,1.1384440590378761E-3,7.2373418280385876E-2,3.9546889315224001E-2,4.7012082195693532]
[null,39.700000000000202,39.700000000000202,1.124187331488769E-3,7.1234974221348002E-2,3.8924811178470485E-2,4.6622834083908824]
[null,39.800000000000203,39.800000000000203,1.1101025024402257E-3,7.0110786889859236E-2,3.8310523322178748E-2,4.6239728850687039]
[null,39.900000000000198,39.900000000000198,1.0961876184907666E-3,6.9000684387419006E-2,3.7703931816130534E-2,4.5862689532525733]
[null,40.000000000000199,40.000000000000199,1.0824407462075687E-3,6.7904496768928235E-2,3.7104943797501566E-2,4.5491640094550716]
[null,40.1000000000002,40.1000000000002,1.0688599719666566E-3,6.6822056022720663E-2,3.6513467459950148E-2,4.5126505419951215]
[null,40.200000000000202,40.200000000000202,1.0554434017933899E-3,6.5753196050754012E-2,3.5929412042793013E-2,4.4767211299523284]
[null,40.300000000000203,40.300000000000203,1.0421891612032838E-3,6.4697752648960619E-2,3.5352687820268368E-2,4.4413684421320596]
[null,40.400000000000198,{"$f":"B408*Wind_Shear_Multiplier","v":40.400000000000198},{"$f":"(k/La*(C408/La)^(k-1))*EXP(-C408/La)^k","v":1.0290953950431682E-3},6.3655563487757333E-2,3.4783206090885935E-2,4.4065852360411739]
[null,40.500000000000199,40.500000000000199,1.016160267332724E-3,6.262646809271416E-2,3.4220879166863762E-2,4.3723643568743098]
[null,40.6000000000002,40.6000000000002,1.0033819611064384E-3,6.161030782538144E-2,3.3665620363651672E-2,4.3386987365106577]
[null,40.700000000000202,40.700000000000202,9.90758678255959E-4,6.0606925864275005E-2,3.311734398954095E-2,4.305581392521117]
[null,40.800000000000203,40.800000000000203,9.782886393729115E-4,5.9616167186019045E-2,3.2575965335360328E-2,4.2730054271857565]
[null,40.900000000000198,40.900000000000198,9.6597008359218626E-4,5.8637878546646136E-2,3.2041400664257785E-2,4.2409640265214987]
[null,41.000000000000199,41.000000000000199,9.5380126843570715E-4,5.767190846305395E-2,3.1513567201567921E-2,4.2094504593199309]
[null,41.1000000000002,41.1000000000002,9.4178046965672348E-4,5.6718107194618242E-2,3.0992383124764825E-2,4.1784580761951657]
[null,41.200000000000202,41.200000000000202,9.2990598108463093E-4,5.5776326724961516E-2,3.0477767553499929E-2,4.1479803086416656]
[null,41.300000000000203,41.300000000000203,9.1817611447033679E-4,5.4846420743876884E-2,2.9969640539724691E-2,4.1180106681019408]
[null,41.400000000000198,41.400000000000198,9.0658919933220403E-4,5.3928244629406548E-2,2.946792305789778E-2,4.0885427450440428]
[null,41.500000000000199,41.500000000000199,8.9514358280257838E-4,5.3021655430074345E-2,2.8972536995276431E-2,4.0595702080487666]
[null,41.6000000000002,41.6000000000002,8.838376294749232E-4,5.2126511847271767E-2,2.8483405142291668E-2,4.0310868029064748]
[null,41.700000000000202,41.700000000000202,8.7266972125157004E-4,5.1242674217796845E-2,2.8000451183007039E-2,4.0030863517234678]
[null,41.800000000000203,41.800000000000203,8.6163825719211815E-4,5.0370004496545273E-2,2.7523599685660587E-2,3.9755627520378072]
[null,41.900000000000198,41.900000000000198,8.5074165336247124E-4,4.9508366239353153E-2,2.7052776093289602E-2,3.9485099759445177]
[null,42.000000000000199,42.000000000000199,8.3997834268455121E-4,4.8657624585990683E-2,2.6587906714437913E-2,3.9219220692300798]
[null,42.1000000000002,42.1000000000002,8.2934677478669781E-4,4.7817646243306131E-2,2.6128918713945282E-2,3.8957931505161345]
[null,42.200000000000202,42.200000000000202,8.1884541585474843E-4,4.6988299468519436E-2,2.5675740103818529E-2,3.8701174104123162]
[null,42.300000000000203,42.300000000000203,8.0847274848383911E-4,4.6169454052664691E-2,2.5228299734184056E-2,3.8448891106781322]
[null,42.400000000000198,42.400000000000198,7.982272715309223E-4,4.5360981304180849E-2,2.4786527284321333E-2,3.8201025833938109]
[null,42.500000000000199,42.500000000000199,7.8810749996800831E-4,4.4562754032649927E-2,2.4350353253777008E-2,3.7957522301400339]
[null,42.6000000000002,42.6000000000002,7.781119647361646E-4,4.377464653268192E-2,2.3919708953559129E-2,3.7718325211864747]
[null,42.700000000000202,42.700000000000202,7.6823921260026052E-4,4.2996534567945756E-2,2.3494526497411246E-2,3.7483379946890634]
[null,42.800000000000203,42.800000000000203,7.5848780600447439E-4,4.2228295355345495E-2,2.3074738793165815E-2,3.7252632558958974]
[null,42.900000000000198,42.900000000000198,7.4885632292858405E-4,4.1469807549341021E-2,2.266027953417659E-2,{"$f":"G432-F433","v":3.702602976361721}]
[null,43.000000000000199,43.000000000000199,7.3934335674502864E-4,4.0720951226412436E-2,2.225108319082951E-2,3.6803518931708914]
[null,43.1000000000002,43.1000000000002,7.2994751607677788E-4,3.998160786966741E-2,2.1847085002131745E-2,3.6585048081687597]
[null,43.200000000000202,43.200000000000202,7.2066742465599139E-4,3.925166035359063E-2,2.1448220967378331E-2,3.6370565872013811]
[null,43.300000000000203,43.300000000000203,7.115017211834912E-4,3.8530992928934638E-2,2.1054427837896125E-2,3.616002159363485]
[null,43.400000000000198,43.400000000000198,7.0244905918904826E-4,3.7819491207751146E-2,2.0665643108864463E-2,3.5953365162546205]
[null,43.500000000000199,43.500000000000199,6.9350810689250073E-4,3.7117042148562096E-2,2.0281805011212233E-2,3.5750547112434083]
[null,43.6000000000002,43.6000000000002,6.8467754706569306E-4,3.6423534041669599E-2,1.9902852503590786E-2,3.5551518587398174]
[null,43.700000000000202,43.700000000000202,6.7595607689525917E-4,3.5738856494603906E-2,1.9528725264422307E-2,3.5356231334753949]
[null,43.800000000000203,43.800000000000203,6.6734240784624692E-4,3.5062900417708646E-2,1.9159363684023187E-2,3.5164637697913719]
[null,43.900000000000198,43.900000000000198,6.5883526552659017E-4,3.4395558009862402E-2,1.8794708856801866E-2,3.49766906093457]
[null,44.000000000000199,44.000000000000199,6.5043338955243378E-4,3.3736722744335812E-2,1.8434702573530769E-2,3.479234358361039]
[null,44.1000000000002,44.1000000000002,6.4213553341432687E-4,3.3086289354783381E-2,1.8079287313691825E-2,3.4611550710473473]
[null,44.200000000000202,44.200000000000202,6.339404643442648E-4,3.2444153821369053E-2,1.7728406237895091E-2,3.443426664809452]
[null,44.300000000000203,44.300000000000203,6.2584696318361262E-4,3.1810213357024789E-2,1.7382003180370052E-2,3.4260446616290818]
[null,44.400000000000297,44.400000000000297,6.1785382425188432E-4,3.1184366393841173E-2,1.7040022641529051E-2,3.4090046389875526]
[null,44.500000000000298,44.500000000000298,6.0995985521644007E-4,3.0566512569589289E-2,1.6702409780602469E-2,3.3923022292069502]
[null,44.6000000000003,44.6000000000003,6.0216387696298375E-4,2.995655271437285E-2,1.6369110408345076E-2,3.375933118798605]
[null,44.700000000000301,44.700000000000301,5.9446472346701877E-4,2.9354388837409866E-2,1.6040070979813133E-2,3.3598930478187921]
[null,44.800000000000303,44.800000000000303,5.8686124166615371E-4,2.8759924113942847E-2,1.5715238587211793E-2,3.3441778092315801]
[null,44.900000000000297,44.900000000000297,5.7935229133329591E-4,{"$f":"E454+D453","v":2.8173062872276694E-2},1.5394560952812201E-2,3.3287832482787678]
[null,45.000000000000298,45.000000000000298,5.719367449507377E-4,2.7593710580943398E-2,{"$f":"E454*365/$E$3","v":1.5077986421937946E-2},3.3137052618568297]
[null,45.1000000000003,45.1000000000003,5.6461348758513931E-4,2.7021773835992659E-2,1.4765463956020288E-2,3.2989397979008093]
[null,45.200000000000301,45.200000000000301,5.5738141676339205E-4,2.6457160348407519E-2,1.4456943125721692E-2,3.2844828547750877]
[null,45.300000000000303,45.300000000000303,5.5023944234938629E-4,2.5899778931644125E-2,1.415237410412722E-2,3.2703304806709603]
[null,45.400000000000297,45.400000000000297,5.4318648642167158E-4,2.5349539489294737E-2,1.3851707660003229E-2,3.256478773010957]
[null,45.500000000000298,45.500000000000298,5.362214831520066E-4,2.4806353002873066E-2,1.355489515112295E-2,3.2429238778598339]
[null,45.6000000000003,45.6000000000003,5.2934337868481706E-4,2.4270131519721058E-2,1.3261888517658397E-2,3.2296619893421754]
[null,45.700000000000301,45.700000000000301,5.2255113101754372E-4,2.374078814103624E-2,1.2972640275638186E-2,3.2166893490665371]
[null,45.800000000000303,45.800000000000303,5.1584370988188633E-4,2.3218237010018697E-2,1.2687103510470683E-2,3.2040022455560666]
[null,45.900000000000297,45.900000000000297,5.0922009662595052E-4,2.2702393300136809E-2,1.2405231870532099E-2,3.1915970136855347]
[null,46.000000000000298,46.000000000000298,5.0267928409728803E-4,2.2193173203510858E-2,1.2126979560818938E-2,3.1794700341247157]
[null,46.1000000000003,46.1000000000003,4.9622027652683563E-4,2.1690493919413571E-2,1.1852301336664378E-2,3.1676177327880515]
[null,46.200000000000301,46.200000000000301,4.8984208941374907E-4,2.1194273642886736E-2,1.1581152497518073E-2,3.1560365802905332]
[null,46.300000000000303,46.300000000000303,4.8354374941113494E-4,2.0704431553472988E-2,1.1313488880788869E-2,3.1447230914097446]
[null,46.400000000000297,46.400000000000297,4.7732429421267403E-4,2.0220887804061855E-2,1.1049266855749975E-2,3.1336738245539948]
[null,46.500000000000298,46.500000000000298,4.7118277244013779E-4,1.9743563509849182E-2,1.0788443317506075E-2,3.1228853812364887]
[null,46.6000000000003,46.6000000000003,4.6511824353180506E-4,1.9272380737409046E-2,1.0530975681021914E-2,3.1123544055554668]
[null,46.700000000000301,46.700000000000301,4.5912977763175745E-4,1.8807262493877239E-2,1.0276821875211849E-2,3.1020775836802548]
[null,46.800000000000303,{"$f":"B472*Wind_Shear_Multiplier","v":46.800000000000303},{"$f":"(k/La*(C472/La)^(k-1))*EXP(-C472/La)^k","v":4.5321645548007287E-4},1.8348132716245483E-2,1.00259403370899E-2,3.0920516433431651]
[null,46.900000000000297,46.900000000000297,4.4737736830390403E-4,1.789491626076541E-2,9.7782900059797829E-3,3.0822733533371851]
[null,47.000000000000298,47.000000000000298,4.4161161770943927E-4,1.7447538892461506E-2,9.5338303177844898E-3,3.0727395230194006]
[null,47.1000000000003,47.1000000000003,4.3591831557475251E-4,1.7005927274752065E-2,9.2925211993148803E-3,3.0634470018200859]
[null,47.200000000000301,47.200000000000301,4.3029658394353148E-4,1.6570008959177311E-2,9.0543230626768355E-3,3.0543926787574089]
[null,47.300000000000303,47.300000000000303,4.2474555491968266E-4,1.6139712375233779E-2,8.8191967997164784E-3,3.0455734819576925]
[null,47.400000000000297,47.400000000000297,4.1926437056281917E-4,1.5714966820314095E-2,8.5871037765229835E-3,3.0369863781811697]
[null,47.500000000000298,47.500000000000298,4.1385218278461306E-4,1.5295702449751274E-2,8.3580058279884937E-3,3.0286283723531811]
[null,47.6000000000003,47.6000000000003,4.0850815324602955E-4,1.4881850266966661E-2,8.1318652524246839E-3,3.0204965071007566]
[null,47.700000000000301,47.700000000000301,4.0323145325542342E-4,1.4473342113720632E-2,7.9086448062354563E-3,3.012587862294521]
[null,47.800000000000303,47.800000000000303,3.9802126366749986E-4,1.4070110660465209E-2,7.6883076986453492E-3,3.0048995545958759]
[null,47.900000000000297,47.900000000000297,3.9287677478314228E-4,1.3672089396797709E-2,7.4708175864831323E-3,2.9974287370093928]
[null,48.000000000000298,48.000000000000298,3.8779718625009624E-4,1.3279212622014567E-2,7.256138569020144E-3,2.9901725984403726]
[null,48.1000000000003,48.1000000000003,3.8278170696451054E-4,1.2891415435764471E-2,7.0442351828629074E-3,2.9831283632575096]
[null,48.200000000000301,48.200000000000301,3.7782955497333063E-4,1.2508633728799961E-2,6.8350723968995343E-3,2.9762932908606099]
[null,48.300000000000303,48.300000000000303,3.7293995737754327E-4,1.213080417382663E-2,6.6286156072994764E-3,2.9696646752533105]
[null,48.400000000000297,48.400000000000297,3.68112150236264E-4,1.1757864216449088E-2,6.4248306325661335E-3,2.9632398446207442]
[null,48.500000000000298,48.500000000000298,3.6334537847166644E-4,1.1389752066212823E-2,6.2236837086418854E-3,2.9570161609121022]
[null,48.6000000000003,48.6000000000003,3.5863889577475688E-4,1.1026406687741156E-2,6.0251414840650558E-3,2.9509910194280371]
[null,48.700000000000301,48.700000000000301,3.5399196451197431E-4,1.06677677919664E-2,5.8291710151783839E-3,2.9451618484128588]
[null,48.800000000000303,48.800000000000303,3.4940385563262695E-4,1.0313775827454427E-2,5.6357397613885137E-3,2.9395261086514703]
[null,48.900000000000297,48.900000000000297,3.4487384857715634E-4,9.9643719718217998E-3,5.4448155804760747E-3,2.9340812930709941]
[null,49.000000000000298,49.000000000000298,3.4040123118621893E-4,9.6194981232446443E-3,5.2563667239558859E-3,2.9288249263470383]
[null,49.1000000000003,49.1000000000003,3.3598529961059378E-4,9.279096892058426E-3,5.0703618324868353E-3,2.9237545645145513]
[null,49.200000000000301,49.200000000000301,3.3162535822190049E-4,8.9431115924478322E-3,4.8867699313310002E-3,2.9188677945832202]
[null,49.300000000000303,49.300000000000303,3.2732071952412808E-4,8.6114862342259318E-3,4.7055604258615415E-3,{"$f":"G496-F497","v":2.9141622341573585}]
[null,49.400000000000297,49.400000000000297,3.2307070406597247E-4,8.2841655147018033E-3,4.5267030971189483E-3,2.9096355310602395]
[null,49.500000000000298,49.500000000000298,3.1887464035397354E-4,7.9610948106358312E-3,4.3501680974151816E-3,2.9052853629628244]
[null,49.6000000000003,49.6000000000003,3.1473186476645192E-4,7.6422201702818571E-3,4.1759259459852819E-3,2.9011094370168391]
[null,49.700000000000301,49.700000000000301,3.1064172146823878E-4,7.3274883055154056E-3,4.0039475246860063E-3,2.8971054894921533]
[null,49.800000000000303,49.800000000000303,3.0660356232619377E-4,7.0168465840471667E-3,3.8342040737410553E-3,2.8932712854184124]
[null,49.900000000000297,49.900000000000297,3.0261674682550738E-4,6.7102430217209725E-3,3.6666671875324698E-3,2.8896046182308801]
[null,50.000000000000298,50.000000000000298,2.9868064198678427E-4,6.4076262748954654E-3,3.5013088104377563E-3,2.8861033094204425]
[null,50.1000000000003,50.1000000000003,2.9479462228390162E-4,6.1089456329086814E-3,3.3381012327123229E-3,2.8827652081877302]
[null,50.200000000000301,50.200000000000301,2.9095806956263692E-4,5.8141510106247797E-3,3.1770170864167998E-3,2.8795881911013135]
[null,50.300000000000303,50.300000000000303,2.8717037296006431E-4,5.5231929410621428E-3,3.0180293413888271E-3,2.8765701617599246]
[null,50.400000000000297,50.400000000000297,2.8343092882471E-4,5.2360225681020783E-3,2.8611113012588763E-3,2.873709050458666]
[null,50.500000000000298,50.500000000000298,2.7973914063746395E-4,4.9525916392773681E-3,2.7062365995097169E-3,2.8710028138591563]
[null,50.6000000000003,50.6000000000003,2.7609441893324828E-4,4.6728524986399044E-3,2.553379195579083E-3,2.8684494346635772]
[null,50.700000000000301,50.700000000000301,2.7249618122342564E-4,4.3967580797066559E-3,2.4025133710051543E-3,2.8660469212925719]
[null,50.800000000000303,50.800000000000303,2.689438519189559E-4,4.1242618984832303E-3,2.2536137256144299E-3,2.8637933075669575]
[null,50.900000000000297,50.900000000000297,2.6543686225428791E-4,3.8553180465642745E-3,2.1066551737515924E-3,2.8616866523932059]
[null,51.000000000000298,51.000000000000298,2.6197465021198256E-4,3.5898811843099866E-3,1.9616129405509593E-3,2.859725039452655]
[null,51.1000000000003,51.1000000000003,2.5855666044806685E-4,3.3279065340980039E-3,1.8184625582491247E-3,2.8579065768944059]
[null,51.200000000000301,51.200000000000301,2.551823442181097E-4,3.069349873649937E-3,1.6771798625383875E-3,2.8562293970318673]
[null,51.300000000000303,51.300000000000303,2.5185115930401349E-4,{"$f":"E518+D517","v":2.8141675294318272E-3},1.5377409889605737E-3,2.8546916560429065]
[null,51.400000000000396,51.400000000000396,2.4856256994151924E-4,2.5623163701278136E-3,{"$f":"E518*365/$E$3","v":1.4001223693408625E-3},2.8532915336735658]
[null,51.500000000000398,51.500000000000398,2.4531604674843269E-4,2.3137538001862944E-3,1.2643007282612273E-3,2.8520272329453045]
[null,51.600000000000399,51.600000000000399,2.4211106665352497E-4,2.0684377534378618E-3,1.1302530795730928E-3,2.8508969798657313]
[null,51.700000000000401,51.700000000000401,2.3894711282615916E-4,1.8263266867843367E-3,9.9795672294884503E-4,2.8498990231427825]
[null,51.800000000000402,51.800000000000402,2.3582367460659885E-4,1.5873795739581775E-3,8.6738924047179557E-4,2.8490316339023107]
[null,51.900000000000396,51.900000000000396,2.3274024743700553E-4,1.3515558993515786E-3,7.3852849326422505E-4,2.8482931054090463]
[null,52.000000000000398,52.000000000000398,2.2969633279311885E-4,1.1188156519145731E-3,6.1135261815313405E-4,2.8476817527908933]
[null,52.100000000000399,52.100000000000399,2.2669143811661693E-4,8.8911931912145437E-4,4.8584002437332445E-4,2.8471959127665198]
[null,52.200000000000401,52.200000000000401,2.2372507674814959E-4,6.6242788100483738E-4,3.6196939030744095E-4,2.8468339433762124]
[null,52.300000000000402,52.300000000000402,2.2079676786103999E-4,4.3870280425668785E-4,2.3971966026260644E-4,2.8465942237159498]
[null,52.400000000000396,52.400000000000396,2.1790603639564786E-4,2.1790603639564786E-4,1.1907004128328304E-4,2.8464751536746666]

{"sheet":"CO2 Calcs","index":19,"n_rows":5,"n_cols":15,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Combined MWh/year","Tons CO2 avoided/year","Mothership Fuel Co2/year","Tons CO2 avoided project","Tons CO2 platform","TONS CO2 EMISSIONS AVOIDED PROJECT",null,null,"Co2 Dispaced",420,"gC02/kWh"]
[null,null,"Low Case",{"$f":"LOW_MWH_YR","v":171941.84196495559},{"$f":"D2*tC02_MWh","v":72215.573625281337},"n/a",{"$f":"20*E2","v":1444311.4725056267},{"$f":"('[1]PSP Weight-1'!$C$29*_C02_Concrete)","v":31300.771656398985},{"$f":"G2-H2","v":1413010.7008492278},null,null,null,{"$f":"M1/1000","v":0.42},"ton C02 / MWh"]
[null,null,"High Case",{"$f":"HIGH_MWh_Yr","v":460782.17057321488},{"$f":"D3*tC02_MWh","v":193528.51164075025},"n/a",{"$f":"20*E3","v":3870570.2328150049},{"$f":"('[1]PSP Weight-1'!$C$29*_C02_Concrete)","v":31300.771656398985},{"$f":"G3-H3","v":3839269.4611586058},null,null,"C02 Concrete",0.115,"ton CO2/T Concrete"]
[null,null,"50 Turbine Tethys",{"$f":"'TETHYS vs Mothership(50-200WTs)'!P61+'TETHYS vs Mothership(50-200WTs)'!R61","v":1242118.9550412963},{"$f":"D4*tC02_MWh","v":521689.96111734444},"n/a",{"$f":"20*E4","v":10433799.222346889},{"$f":"('[1]PSP Weight-1'!$C$29*_C02_Concrete)","v":31300.771656398985},{"$f":"G4-H4","v":10402498.450690489},null,null,"Heavy Fuel Oil",3.1110000000000002,"ton CO2/T Fuel","http://www.shippingefficiency.org/sites/shippingefficiency.org/files/edvi-methodology.pdf"]
[null,null,"50 Turbine Mothership",{"$f":"'TETHYS vs Mothership(50-200WTs)'!S61","v":1149024.6830412964},{"$f":"D5*tC02_MWh","v":482590.3668773445},{"$f":"'MSHIP OPEX'!H10*'CO2 Calcs'!M4","v":82582.909090909088},{"$f":"20*(E5-F5)","v":8000149.1557287071},0,{"$f":"G5-H5","v":8000149.1557287071}]

{"sheet":"ESRI_MAPINFO_SHEET","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}