{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Inputs","Risks","O&M Inputs","NPV Summary","Big Project","1 Hybrid","2 All OH","3 All UG","Alt 4","Alt 5","Alt 6","Notes","Help","Inspection costs","EVM","KPM","Cap Ex","Lists","Data"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":131,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Overhead (OH) vs. Underground (UG) Electric Distribution Analysis"]
["Blue Inputs (in yellow cream boxes), Black Formulas",null,null,null,null,null,null,null,"RESULTS ($000's)"]
["Project Description","Bucks Creek 1101 CB","Study Period (i.e. 30-50 yrs)",null,45,null,null,null,"Hybrid","If All Overhead","If All Underground"]
["All Overhead Miles",4.7300000000000004,"Discount Rate",null,0.068000000000000005,null,null,"Cap Ex",null,null,0]
["All Underground Miles",null,"Inflation Rate",null,0.025,null,null,"Op Ex/Yr.",null,null,0,"Hybrid Cost by Type"]
["Hybrid OH Miles",2.1800000000000002,"Project Risk Value",null,9.56,null,null,"$/Mile Mitigated",null,null,0,6084.0543636509519,"OH"]
["Hybrid UG Miles",1.84,"Existing HFTD Project Miles",null,4.7300000000000004,null,null,null,null,null,null,null,"UG"]
["Hybrid Total Miles",4.0200000000000005,"Service Life - Overhead",null,45,null,null,"NPV Note 1",-16962.309347335326,-16407.399401059563,0]
["Tree Count (avg. trees/mile)",22.198731501057079,"Service Life - Underground",null,49.10]
["In Service Year",2021,"Cap Ex Assumption (Select from drop down)",null,"Detailed Cost Input",null,null,"System Risk Reduction",8.9462169154228857,5.9272,9.4644000000000013]
["Current year",2021,null,null,null,null,null,"NPV/Risk Reduced",null,null,0]
["     Enter Detailed Cap Ex Costs Below, or Select From Historical Average Costs",null,null,null,null,null,null,"Remaining Risk",0.61378308457711483,3.6328000000000005,0.095599999999999241]
["Detailed Capital Expenditures (Cap Ex) ($2020)",null,"Overhead","Underground","Hybrid UG",null,"TOTALS ($000's)",null,null,null,"Assumptions, Notes"]
["Capital Cost Category","Detailed Description","$000/Mile","$000/Mile","$000/Mile",null,"Hybrid","If All Overhead","If All Underground","Source"]
[]
["Planning & Prep","Contracting",null,null,null,null,518.73805147887242,148.05089202885299,0,"UG: Redacted","Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Engineering & Design",null,null,null,null,459.07717051909725,137.08415928597501,0,"OH:  Redacted","Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Estimating",null,null,null,null,601.76989777653557,246.75148671475498,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Risk",0,0,0,null,0,0,0,null,"See Risk Worksheet"]
["Land and Regulatory","Siting & Permitting",null,null,null,null,219.612880635392,87.733861943023996,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Land & Environmental",null,null,null,null,171.17840981113798,126.117426543097,0,null," $[REDACTED]K/mile per easement through a private parcel"]
[null,"Risk",null,null,null,null,4234.3613952000005,3784.0000000000005,0,null,"See Risk Worksheet"]
["ConstructionNote 2","Labor – Trench & Conduit",null,null,null,null,1873.5538395354993,21.933465485755999,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Labor – Electrical",null,null,null,null,2823.0039434834962,2345.7841337016043,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Labor – General",null,null,null,null,2201.5889872438729,3543.8996858610253,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Materials & Sourcing",null,null,null,null,1178.6780037556334,844.98675783875001,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Other Construction",null,null,null,null,300.6646868141508,16.450099114316998,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Risk",null,null,null,null,762.12,1182.50,0,null,"See Risk Worksheet"]
["Administrative & General","Overhead",null,null,null,null,302.29230761446797,318.03524954346199,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"A&G Labor",null,null,null,null,115.32458491136398,120.63406017165799,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Other/Joint Bill Credits",null,null,null,null,-717.82352285854006,276.76218051497403,0,null,"Historic Recorded 2013-2017 averages, escalated to 2020"]
[null,"Risk",0,0,0,null,0,0,0,null,"See Risk Worksheet"]
["Detailed Cost Input","Total From Above",null,null,null,null,15044.140635920981,13200.72345874725,0]
[null,null,null,null,null,"$/Mile",3742.3235412738754,2790.8506255279594,{"$error":"#DIV/0!"}]
[]
["Historical Low Avg. CapEx","Single $ Input Override >",null,null,null,null,7788,8514,0,"Redacted ($2020)"]
["Historical High Avg. CapEx","Single $ Input Override >",null,null,null,null,18344,9460,0,"Redacted ($2020)"]
[]
["Detailed Operating Expenses (Op Ex)Annual($2020)",null,"Overhead","Underground",null,null,"TOTALS ($000's)"]
["Expense Cost Category","Detailed Description","$000/Mile","$000/Mile",null,null,"Project as Planned","If All Overhead","If All Underground","Source","Assumptions, Notes, SMEs below, Plus 27 MWC"]
["Patrols and Inspections","Patrols and Inspections",null,null,null,null,17.816594285714309,34.434400000000053,0,"See O&M","Overhead patrols and inspection, underground enclosures"]
[null,"Pole treatment, repair",null,null,null,null,34.879938860933869,73.608913211875617,0,"See O&M","Pole treatment, repair, replacement"]
["Vegetation Management","Other",null,null,null,null,0,0,0]
[null,"Routine vegetation management",null,0,null,null,23.857864693446086,51.764999999999993,0,null,"RVM Per Tree"]
["Equip and maintenance","PSPS",null,null,null,null,7.3248000000000006,15.892800000000001,0,"PSPS","$[REDACTED] x 2.4 events/yr"]
[null,"transformer and other equip maintenance",null,null,null,null,18.330870488013751,19.232676918284834,0,null,"supervision and engineering"]
[null,"Cable Maintenance",null,null,null,null,8.3959906541048746,8.8645169182848331,0,"See O&M","see detailed worksheet"]
["Outage and Emergency","Outage and Emergency",null,null,null,null,11.192691124848794,8.3987270525245954,0]
["Other",null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Detailed Cost","Total From Above",null,null,null,null,121.79875010706168,212.19703410096992,0]
[]
["Note 1:  The alternatives have been compared to determine which is in the best interest of customers using a net present value of cash flows (NPV).  NPV measures the after-tax value created by a project.  A project is economically attractive if its NPV is positive or greater than that of all other project alternatives.  NPV is calculated by determining the expected cash inflows and outflows for each project and then discounting them to a present value.  Under (perfect) cost-of-service-ratemaking, the NPV for an investment will always be zero, assuming full regulatory recovery of project cost at the authorized rate of return.  For purposes of this NPV analysis, revenues are ignored, to isolate the lowest cost to customers ."]
[]
[]
[]
[]
[]
["Note 2.  Labor - trenching & conduit refers to trenching, boring, backfilling, conduit installation, etc.; Labor – electrical refers to cable pulling, splicing, cable termination, etc."]
["Cost taxonomy derived from PG&E GRC, stakeholder interviews, and PG&E Field Accounting Handbook"]

{"sheet":"Risks","index":1,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Risk Details  ($000/mile)"]
["Purpose:  User Input Worksheet to quantify project risks"]
[" Input In Yellow Area, or Select from Drop Down"]
[]
["Cap Ex Risk Adjustment Detail  ($2020)",null,"Hybrid Adjustment ($000/Mile)","Overhead Adjustment ($000/Mile)","Underground Adjustment ($000/Mile)","Detailed Description of Cost Variance ","Source","Additional Comments"]
["Area of Risk","Alternatives"]
[]
["Planning and Prep Areas of Risk"]
["Cal Trans - DSDD"]
["Cal Trans - Stamped Civil Drawings"]
["Base Map Creation"]
[]
["Land and Regulatory"]
["Asset Terrain (Select One)","Average (No Adjustment)",0,null,0,"Assets are along a paved or gravel road"]
["Dedicated Street Easement? (Select)","100%  (No Adjustment)",0,null,0,"5280'/200 x Redacted = Redacted/mile assumed"]
["Retaining Walls",null,null,null,"-","Assume 4 small retaining walls on road"]
["Eminent Domain",null,null,null,"-","8 easements needed, 1 hold out. Redacted for hold out.",null,"3 Easements"]
["Soil:  Granite/Hard Rock",null,null,null,"-","Contingency Plan: Redacted cost impact is based on added an additional construction crew and equipment for 30 days. • 4 man Crew: @ Redacted/Day• Equipment: @ Redacted/day (soil conditions on private properties away from franchise increase likelihood from 33%).",null,"Assum 10 days"]
["Soil:  Waterways Crossings",null,null,null,"-","Bore rig setup, develop plan.",null,"Hybrid: 7. ALL OH: 8"]
["Soil:  Environmental (asbestos, etc)",null,"-","-","-","Standard costs, Additional Clearing, Delays"]
["Cross-bore (additional cleaning, delays)",null,null,null,"-","Contingency Plan:  Redacted cost impact is based on added an additional construction crew and equipment for 15 days. • 4 man Crew: @ Redacted/Day• Equipment: @ Redacted/day(3x  miles increased likelihood from 15% - 45%)",null,"multiple cross boring"]
["Open Trench",null,null,null,"-","Extensive asphalt restoration, Off-haul/inport, Traffic Control/plating. GC Gas open trench costs are Redacted/ft average with services.  Figure Redacted/ft without.21,381 circuit feet - 5,150 (second circuit combined in trench) = 16,231 ft open trench X Redacted = Redacted,050-Redacted (GC Hours 6,572 X Redacted/hr including OH) = Redacted,Redacted-(cost to bore) Redacted = RedactedThis will increase in UG scope, increased 3 - 10%-30% - times due to 2+ circuit trench and >20 PM XFMRS for service risers)",null,"Traffic control required."]
["Bio Constraints",null,null,"-","-","Asbestos, cultural, endangered species/plants",null,"$[REDACTED]/ft for red-legged & yellow-legged frog. 10% of the circuit impact with 6' for disturbance."]
[]
[]
["Construction"]
["Scope Changes (Select)","100%  (No Adjustment)",0,null,0,null,null,"Assume $XXX/mile"]
["Weather Delays"]
["UG Tap line in same trench as UG",null,null,"-","-","Assume 75% cost reduction for Cable in same trench",null,"0% in same trench"]
["Vegetation Removal",null,null,null,"-","Vegetation Trimming Costs",null,"$[REDACTED]/ft. "]
["Helicopter inserting poles",null,null,null,"-",null,null,"Assume 100k/mile. ALL OH: 100%. HYBRID 2: 43%"]
["Administrative & General"]
[]
[]
[]
[]
[]
[]
[]
[]
["Drop Down Input Details - Cap Ex Risk Adjustment",null,"Hybrid Adjustment ($000/Mile)","Overhead Adjustment ($000/Mile)","Underground Adjustment ($000/Mile)","Detailed Description of Cost Variance ","Source","Additional Comments"]
["Area of Risk","Alternatives"]
[]
["Asset Terrain","Average (No Adjustment)",null,null,0,"Assets are along a paved or gravel road"]
[null,"Better (+10%)",null,null,null,"Natural terrain with low vegetation impact",null," Due to savings in traffic control, assume boring, minimize restoration, spoils removals etc.."]
[null,"Worse (-50%)",null,null,null,"Natural terrain, heavy veg, gradual elevation",null,"Assets are along natural terrain, heavy vegetation, and gradual elevation changes (+50%; $[REDACTED]/mile)"]
[null,"UG is Not Viable ",null,null,null,"UG not viable due to terrrain, etc.",null,"Route not viable due to soil conditions, natural terrain, waterways, creeks, environmental, or land rights"]
["Success Rate in Dedicated Street Easement","100%  (No Adjustment)",null,null,0,"5280'/200 x Redacted = Redacted/mile assumed",null,"Cost to run primary UG through a private parcel.  Easement required underground/pad-mounted equipment, overhead rights exist."]
[null,"90% Success Rate",null,null,null,"10% adder x Redacted",null," $[REDACTED] per easement granted for box placement and minimal UG"]
[null,"75% Success Rate",null,null,null,"25% adder x Redacted"]
[null,"50% Success Rate",null,null,null,"50% adder x Redacted"]
["Scope Changes","100%  (No Adjustment)",null,null,0,"Assume $XXX/mile"]
[null,"5% Cost Adder",null,null,null,"5% adder x $xxx"]
[null,"10% Cost Adder",null,null,null,"10% adder x $xxx"]
[null,"20% Cost Adder",null,null,null,"20% adder x $xxx"]
["Delays Due to Weather, protected species,"]

{"sheet":"O&M Inputs","index":2,"n_rows":27,"n_cols":55,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
["Operating Expenses (Op Ex or O&M) ($000/mile)"]
["Purpose:","This worksheet captures O&M that is lumpy over a 30-50 year period.  It levelizes as a single annual cost, the present value of the unlevel stream of costs.  "]
[null,"Calistoga (illustrative)"]
["Year","Cost Description","Source/Notes",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,"Underground O&M"]
["Cables Whole Life Cost","Operations (annual patrols, 3yr & 5yr inspections)","Per GO 165",0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,0.11840972257213737,null,"GO 165 requires a detailed inspection and IR be performed every 3 years for UG equipment, excluding Pad Mounted equipment, which are on 5 year cycle.  These are performed and tracked by the Compliance Department.  This involves opening all subsurfaced enclosures (boxes, manholes) to  inspect all equipment (transformers, switches, terminations, cables, 'J's, etc)."]
[null,"Planned Maintenance (Testing/Rejuvenation yr 47)","Cable testing/injection to assess cable condition for targeted replacement or rejuvenation. Average of $[REDACTED] per circuit-ft used.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.299199999999999,0,0,0,null,"GO 165 requires a detailed inspection and IR be performed every 5 years for above ground equipment, which includes Pad Mounted equipment (transformers, switches, etc) and risers.  These are performed and tracked by the Compliance Department.  This involves opening all equipment cabinets."]
[null,"Elbow Replacement (yr 20, 40)","Replacing problematic elbows, typically found during detailed insprection and IR. $[REDACTED] per notification (location).",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.19608891500196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.19608891500196,0,0,0,0,0,0,0,0,0,0]
[null,"Splice Replacement (yr 25, 50)","Replacing problematic splices, typically found during detailed insprection and IR. May include transition splices. Average of $[REDACTED] per notification (location).",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1544185272228751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1544185272228751]
[null,"Cable Repair (yr 40, 45))","Making repairs to cable segment that has failed. Repairs may include splicing cables, as well as replacing splices, elbows or connectors. $3351 per notification. Assumes on average 2 repairs per average cable segment of 500 circuit-ft.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.339550944963307,0,0,0,0,70.339550944963307,0,0,0,0,0]
["OH and UG","Risk of Performance Failures","Probability of third party dig in, causing electrocution injury or fatality.",0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409,0.019304016498967409]
[null,"escalation of above to $2020",null,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.38334506635182664,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.032303306657349505,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,2.1418338399759089,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,0.0034428434767776201,1.7619316171008603,0.0034428434767776201,1.9359228434767777,0.0034428434767776201,0.0034428434767776201,0.032303306657349505]
[null,"Total Cable O&M",null,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,15.717147720424892,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,1.3244355729513295,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,87.815187439012263,0.14115658254788241,0.14115658254788241,0.14115658254788241,0.14115658254788241,72.239196301135266,0,0,0,0,0]
[null,"NPV (@discount rate, less inflation rate)",37.029458814213058]
[null,"Annualized Cost over Study Period",1.8741050567198378]
[]
["Overhead","Pole repair, replace (26 poles/mile, $[REDACTED]/ft)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714]
[null,"NPV (@discount rate, less inflation rate)",307.48412409432433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,34.666666666666714,0,0,0,0,0]
[null,"Annualized Cost over Study Period",15.562138099762285]
["Poles & Inspections","Poles inspection, test treat",null,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28]
["OH Only",null,null,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,7.28,0,0,0,0,0]
[null,"NPV (@discount rate, less inflation rate)",143.8417015102107]
[null,"Annualized Cost over Study Period",7.28000000000001]
["Underground","maintenance",null,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0.49199999999999999,0,0,0,0,0]
["Inspections","Inspection ev 800ft",null,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0.5657142857142855,0,0,0,0,0]
["UG Only","NPV (@discount rate, less inflation rate)",20.898821781428563,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,1.0577142857142854,0,0,0,0,0]
[null,"Annualized Cost over Study Period",1.0577142857142867]

{"sheet":"NPV Summary","index":3,"n_rows":113,"n_cols":43,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
["Results of Economic Evaluation Over 45-Year Study Period ($000)"]
["Underground vs. Overhead Analysis"]
[]
["*** Error! - One or more alternatives contain an error that must be corrected ***"]
["Study Period:",null,"45 years",null,null,"First Year of Study:  ",2021,null,"Name of Analyst, Phone #"]
["Discount Rate:",null,0.068000000000000005,null,null,"Cost Estimate Year:  ",2021,null,"EASOP 2020","Standard","Edition"]
["",null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,null,null,null,"   Cash Flow Measures  ",null,null,"B/C"]
["Alternatives (enter titles to see financial results)",null,null,null,null,null,"    NPV   ","  ROE  ","Payback","Ratio","  PVRR  "]
[1,"Hybrid",null,null,null,null,-16962.309347335326,"-    ","-","-",23553.398041745109]
[2,"All Overhead",null,null,null,null,-16407.399401059563,"n/a  ",0,"n/a",22782.865293265928]
[3,"All Underground",null,null,null,null,0,"n/a  ",0,"n/a",0]
[4,null,null,null,null,null,"","","","",""]
[5,null,null,null,null,null,"","","","",""]
[6,null,null,null,null,null,"","","","",""]
[]
["Net present value and present value of revenue requirements are the primary financial measures.",null,null,null,null,null,null,null,null,""]
["",null,null,null,null,null,null,null,null,""]
["Return on equity, payback period, and benefit-cost ratio are measured relative to status quo.",null,null,null,null,null,null,null,null,""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Annual Cash Flow ($000)",null,null,null,null,null,null,null,null,null,"Cumulative NPV",null,null,null,null,null,null,null,"Annual Cash Flow Relative to SQ",null,null,null,null,null,null,"Cumulative NPV Relative to SQ",null,null,null,null,null,null,"Find Discounted Payback Relative to SQ"]
[null,"End of Year *",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E",null,null,null,null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E","Proj",null,"Alt A","Alt B","Alt C","Alt D","Alt E","Proj",null,"Alt A","Alt B","Alt C","Alt D","Alt E","Proj",null,"Alt A","Alt B","Alt C","Alt D","Alt E","Proj",null,"sp indx"]
["Initial Expenditures",null,null,-15044.14063592098,-13200.72345874725,0,{"$error":"#N/A"},0,0,null,null,null,null,-15044.14063592098,-13200.72345874725,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,1843.4171771737292,15044.14063592098,{"$error":"#N/A"},15044.14063592098,15044.14063592098,{"$error":"#N/A"},null,1843.4171771737292,15044.14063592098,{"$error":"#N/A"},15044.14063592098,15044.14063592098,{"$error":"#N/A"},null,null,null,null,null,null,null,null,1]
[null,2021,null,-319.86265628250197,-358.41453979605279,0,0,0,0,null,null,null,null,-15343.637505099352,-13536.317597133067,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-38.55188351355082,319.86265628250197,319.86265628250197,319.86265628250197,319.86265628250197,-38.55188351355082,null,1807.3199079662845,15343.637505099352,{"$error":"#N/A"},15343.637505099352,15343.637505099352,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"50 years"]
[null,2022,null,-276.31659275110655,-322.1479926537632,0,0,0,0,null,null,null,null,-15585.887880991062,-13818.748961591262,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-45.831399902656642,276.31659275110655,276.31659275110655,276.31659275110655,276.31659275110655,-45.831399902656642,null,1767.1389193998002,15585.887880991062,{"$error":"#N/A"},15585.887880991062,15585.887880991062,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"49 years"]
[null,2023,null,404.53447725093628,273.28350383353666,0,0,0,0,null,null,null,null,-15253.808597702069,-13594.412606617365,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-131.25097341739962,-404.53447725093628,-404.53447725093628,-404.53447725093628,-404.53447725093628,-131.25097341739962,null,1659.3959910847043,15253.808597702069,{"$error":"#N/A"},15253.808597702069,15253.808597702069,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"48 years"]
[null,2024,null,-45.908494291446644,-124.00697977577822,0,0,0,0,null,null,null,null,-15289.095053384986,-13689.727577490752,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-78.098485484331576,45.908494291446644,45.908494291446644,45.908494291446644,45.908494291446644,-78.098485484331576,null,1599.3674758942343,15289.095053384986,{"$error":"#N/A"},15289.095053384986,15289.095053384986,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"47 years"]
[null,2025,null,-61.72721686832783,-139.98046843654697,0,0,0,0,null,null,null,null,-15333.519336953133,-13790.469719115123,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-78.253251568219142,61.72721686832783,61.72721686832783,61.72721686832783,61.72721686832783,-78.253251568219142,null,1543.0496178380108,15333.519336953133,{"$error":"#N/A"},15333.519336953133,15333.519336953133,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"46 years"]
[null,2026,null,-76.508825862974803,-155.09625247892731,0,0,0,0,null,null,null,null,-15385.075907483497,-13894.983555129886,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-78.587426615952509,76.508825862974803,76.508825862974803,76.508825862974803,76.508825862974803,-78.587426615952509,null,1490.0923523536112,15385.075907483497,{"$error":"#N/A"},15385.075907483497,15385.075907483497,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"45 years"]
[null,2027,null,-90.337156108465663,-169.42920231208493,0,0,0,0,null,null,null,null,-15442.074961192144,-14001.886457749541,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-79.092046203619262,90.337156108465663,90.337156108465663,90.337156108465663,90.337156108465663,-79.092046203619262,null,1440.1885034426032,15442.074961192144,{"$error":"#N/A"},15442.074961192144,15442.074961192144,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"44 years"]
[null,2028,null,-103.2899061082576,-183.0488366285673,0,0,0,0,null,null,null,null,-15503.097161211163,-14110.029093781079,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-79.758930520309704,103.2899061082576,103.2899061082576,103.2899061082576,103.2899061082576,-79.758930520309704,null,1393.0680674300838,15503.097161211163,{"$error":"#N/A"},15503.097161211163,15503.097161211163,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"43 years"]
[null,2029,null,-106.62963670579775,-188.28972315207244,0,0,0,0,null,null,null,null,-15562.081491843397,-14214.185345534019,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-81.66008644627469,106.62963670579775,106.62963670579775,106.62963670579775,106.62963670579775,-81.66008644627469,null,1347.8961463093783,15562.081491843397,{"$error":"#N/A"},15562.081491843397,15562.081491843397,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"42 years"]
[null,2030,null,-108.13141322975876,-191.9756269301659,0,0,0,0,null,null,null,null,-15618.088110341667,-14313.61903808734,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-83.844213700407138,108.13141322975876,108.13141322975876,108.13141322975876,108.13141322975876,-83.844213700407138,null,1304.4690722543273,15618.088110341667,{"$error":"#N/A"},15618.088110341667,15618.088110341667,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"41 years"]
[null,2031,null,-109.70165482194716,-195.78081012947334,0,0,0,0,null,null,null,null,-15671.290286791722,-14408.567151886979,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-86.079155307526179,109.70165482194716,109.70165482194716,109.70165482194716,109.70165482194716,-86.079155307526179,null,1262.7231349047433,15671.290286791722,{"$error":"#N/A"},15671.290286791722,15671.290286791722,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"40 years"]
[null,2032,null,-111.34207310906851,-199.70825473552514,0,0,0,0,null,null,null,null,-15721.849961485308,-14499.25330592653,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-88.366181626456637,111.34207310906851,111.34207310906851,111.34207310906851,111.34207310906851,-88.366181626456637,null,1222.5966555587784,15721.849961485308,{"$error":"#N/A"},15721.849961485308,15721.849961485308,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"39 years"]
[null,2033,null,-113.05442250849624,-203.76101728348993,0,0,0,0,null,null,null,null,-15769.918539066624,-14585.888592278139,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-90.70659477499369,113.05442250849624,113.05442250849624,113.05442250849624,113.05442250849624,-90.70659477499369,null,1184.0299467884852,15769.918539066624,{"$error":"#N/A"},15769.918539066624,15769.918539066624,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"38 years"]
[null,2034,null,-114.84050129803792,-207.94223072191548,0,0,0,0,null,null,null,null,-15815.637625314526,-14668.672354744342,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-93.101729423877558,114.84050129803792,114.84050129803792,114.84050129803792,114.84050129803792,-93.101729423877558,null,1146.9652705701847,15815.637625314526,{"$error":"#N/A"},15815.637625314526,15815.637625314526,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"37 years"]
[null,2035,null,-116.70215271244646,-212.25510632306336,0,0,0,0,null,null,null,null,-15859.13971073312,-14747.792915515402,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-95.552953610616896,116.70215271244646,116.70215271244646,116.70215271244646,116.70215271244646,-95.552953610616896,null,1111.346795217718,15859.13971073312,{"$error":"#N/A"},15859.13971073312,15859.13971073312,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"36 years"]
[null,2036,null,-118.64126606734349,-216.7029356410016,0,0,0,0,null,null,null,null,-15900.548804821103,-14823.428253442482,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-98.061669573658108,118.64126606734349,118.64126606734349,118.64126606734349,118.64126606734349,-98.061669573658108,null,1077.1205513786208,15900.548804821103,{"$error":"#N/A"},15900.548804821103,15900.548804821103,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"35 years"]
[null,2037,null,-120.65977791124131,-221.28909251864997,0,0,0,0,null,null,null,null,-15939.981024609591,-14895.746637282122,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-100.62931460740866,120.65977791124131,120.65977791124131,120.65977791124131,120.65977791124131,-100.62931460740866,null,1044.2343873274694,15939.981024609591,{"$error":"#N/A"},15939.981024609591,15939.981024609591,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"34 years"]
[null,2038,null,-122.75967320636485,-226.01703514500122,0,0,0,0,null,null,null,null,-15977.545140797796,-14964.907217030717,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-103.25736193863636,122.75967320636485,122.75967320636485,122.75967320636485,122.75967320636485,-103.25736193863636,null,1012.637923767079,15977.545140797796,{"$error":"#N/A"},15977.545140797796,15977.545140797796,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"33 years"]
[null,2039,null,-124.94298653899479,-230.89030816377297,0,0,0,0,null,null,null,null,-16013.343084574186,-15031.060576247728,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-105.94732162477818,124.94298653899479,124.94298653899479,124.94298653899479,124.94298653899479,-105.94732162477818,null,982.2825083264579,16013.343084574186,{"$error":"#N/A"},16013.343084574186,16013.343084574186,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"32 years"]
[null,2040,null,-127.2118033600687,-235.91254483477556,0,0,0,0,null,null,null,null,-16047.470417986564,-15094.349248061857,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-108.70074147470686,127.2118033600687,127.2118033600687,127.2118033600687,127.2118033600687,-108.70074147470686,null,953.12116992470692,16047.470417986564,{"$error":"#N/A"},16047.470417986564,16047.470417986564,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"31 years"]
[null,2041,null,-200.04398395426117,-302.92752700995658,0,0,0,0,null,null,null,null,-16097.719622229004,-15170.441849671217,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-102.88354305569541,200.04398395426117,200.04398395426117,200.04398395426117,200.04398395426117,-102.88354305569541,null,927.2777725577871,16097.719622229004,{"$error":"#N/A"},16097.719622229004,16097.719622229004,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"30 years"]
[null,2042,null,-272.96599665099978,-370.09901412226253,0,0,0,0,null,null,null,null,-16161.92050373338,-15257.488160354847,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-97.133017471262747,272.96599665099978,272.96599665099978,272.96599665099978,272.96599665099978,-97.133017471262747,null,904.4323433785321,16161.92050373338,{"$error":"#N/A"},16161.92050373338,16161.92050373338,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"29 years"]
[null,2043,null,-275.50436455538568,-375.59086103448044,0,0,0,0,null,null,null,null,-16222.592693744255,-15340.201623438481,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-100.08649647909476,275.50436455538568,275.50436455538568,275.50436455538568,275.50436455538568,-100.08649647909476,null,882.39107030577361,16222.592693744255,{"$error":"#N/A"},16222.592693744255,16222.592693744255,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"28 years"]
[null,2044,null,-278.13711231250954,-381.24713594626542,0,0,0,0,null,null,null,null,-16279.944734601677,-15418.81501356025,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-103.11002363375587,278.13711231250954,278.13711231250954,278.13711231250954,278.13711231250954,-103.11002363375587,null,861.12972104142682,16279.944734601677,{"$error":"#N/A"},16279.944734601677,16279.944734601677,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"27 years"]
[null,2045,null,-280.8665994186897,-387.07194955760662,0,0,0,0,null,null,null,null,-16334.172134180617,-15493.547663572401,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-106.20535013891691,280.8665994186897,280.8665994186897,280.8665994186897,280.8665994186897,-106.20535013891691,null,840.62447060821614,16334.172134180617,{"$error":"#N/A"},16334.172134180617,16334.172134180617,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"26 years"]
[null,2046,null,-283.69524435765271,-393.06951533599306,0,0,0,0,null,null,null,null,-16385.458211843645,-15564.606287541001,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-109.37427097834035,283.69524435765271,283.69524435765271,283.69524435765271,283.69524435765271,-109.37427097834035,null,820.85192430264397,16385.458211843645,{"$error":"#N/A"},16385.458211843645,16385.458211843645,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"25 years"]
[null,2047,null,-286.6255260752182,-399.24415208560094,0,0,0,0,null,null,null,null,-16433.974888239827,-15632.185751223249,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-112.61862601038274,286.6255260752182,286.6255260752182,286.6255260752182,286.6255260752182,-112.61862601038274,null,801.78913701657802,16433.974888239827,{"$error":"#N/A"},16433.974888239827,16433.974888239827,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"24 years"]
[null,2048,null,-289.659985490851,-405.60028658071053,0,0,0,0,null,null,null,null,-16479.883422722232,-15696.469793463364,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-115.94030108985953,289.659985490851,289.659985490851,289.659985490851,289.659985490851,-115.94030108985953,null,783.41362925886824,16479.883422722232,{"$error":"#N/A"},16479.883422722232,16479.883422722232,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"23 years"]
[null,2049,null,-292.80122704700295,-412.14245626495972,0,0,0,0,null,null,null,null,-16523.335101901619,-15757.631701719145,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-119.34122921795677,292.80122704700295,292.80122704700295,292.80122704700295,292.80122704700295,-119.34122921795677,null,765.70340018247407,16523.335101901619,{"$error":"#N/A"},16523.335101901619,16523.335101901619,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"22 years"]
[null,2050,null,-296.05192029718705,-418.87531201807661,0,0,0,0,null,null,null,null,-16564.471882616333,-15815.834944717868,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-122.82339172088956,296.05192029718705,296.05192029718705,296.05192029718705,296.05192029718705,-122.82339172088956,null,748.63693789846548,16564.471882616333,{"$error":"#N/A"},16564.471882616333,16564.471882616333,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"21 years"]
[null,2051,null,-299.41480153375426,-425.80362099178342,0,0,0,0,null,null,null,null,-16603.426992376997,-15871.233765040894,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-126.38881945802916,299.41480153375426,299.41480153375426,299.41480153375426,299.41480153375426,-126.38881945802916,null,732.19322733610352,16603.426992376997,{"$error":"#N/A"},16603.426992376997,16603.426992376997,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"20 years"]
[null,2052,null,-301.7655707455358,-431.9432733381642,0,0,0,0,null,null,null,null,-16640.18818582518,-15923.853254370297,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-130.17770259262841,301.7655707455358,301.7655707455358,301.7655707455358,301.7655707455358,-130.17770259262841,null,716.33493145488319,16640.18818582518,{"$error":"#N/A"},16640.18818582518,16640.18818582518,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"19 years"]
[null,2053,null,-303.10710274968318,-437.29927754599709,0,0,0,0,null,null,null,null,-16674.761799470449,-15973.733366489336,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-134.19217479631391,303.10710274968318,303.10710274968318,303.10710274968318,303.10710274968318,-134.19217479631391,null,701.02843298111293,16674.761799470449,{"$error":"#N/A"},16674.761799470449,16674.761799470449,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"18 years"]
[null,2054,null,-304.56944894460401,-442.86576349470909,0,0,0,0,null,null,null,null,-16707.290277678447,-16021.032100445829,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-138.29631455010508,304.56944894460401,304.56944894460401,304.56944894460401,304.56944894460401,-138.29631455010508,null,686.25817723261753,16707.290277678447,{"$error":"#N/A"},16707.290277678447,16707.290277678447,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"17 years"]
[null,2055,null,-306.15562968506754,-448.64799322782193,0,0,0,0,null,null,null,null,-16737.906274600038,-16065.897535694139,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-142.49236354275439,306.15562968506754,306.15562968506754,306.15562968506754,306.15562968506754,-142.49236354275439,null,672.00873890589901,16737.906274600038,{"$error":"#N/A"},16737.906274600038,16737.906274600038,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"16 years"]
[null,2056,null,-307.86874083471241,-454.65136033994582,0,0,0,0,null,null,null,null,-16766.733344323598,-16108.46849118932,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-146.78261950523341,307.86874083471241,307.86874083471241,307.86874083471241,307.86874083471241,-146.78261950523341,null,658.26485313427838,16766.733344323598,{"$error":"#N/A"},16766.733344323598,16766.733344323598,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"15 years"]
[null,2057,null,-309.71195565376803,-460.88139326555597,0,0,0,0,null,null,null,null,-16793.886581989376,-16148.875139297748,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-151.16943761178794,309.71195565376803,309.71195565376803,309.71195565376803,309.71195565376803,-151.16943761178794,null,645.01144269162796,16793.886581989376,{"$error":"#N/A"},16793.886581989376,16793.886581989376,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"14 years"]
[null,2058,null,-311.68852673396975,-467.34375864998947,0,0,0,0,null,null,null,null,-16819.473219346502,-16187.239577665092,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-155.65523191601972,311.68852673396975,311.68852673396975,311.68852673396975,311.68852673396975,-155.65523191601972,null,632.23364168141052,16819.473219346502,{"$error":"#N/A"},16819.473219346502,16819.473219346502,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"13 years"]
[null,2059,null,-313.80178798184619,-474.04426480471716,0,0,0,0,null,null,null,null,-16843.593177987503,-16223.676361963322,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-160.24247682287097,313.80178798184619,313.80178798184619,313.80178798184619,313.80178798184619,-160.24247682287097,null,619.91681602418066,16843.593177987503,{"$error":"#N/A"},16843.593177987503,16843.593177987503,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"12 years"]
[null,2060,null,-316.05515665158919,-480.98886524899604,0,0,0,0,null,null,null,null,-16866.339583266577,-16258.293002234555,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-164.93370859740685,316.05515665158919,316.05515665158919,316.05515665158919,316.05515665158919,-164.93370859740685,null,608.046581032022,16866.339583266577,{"$error":"#N/A"},16866.339583266577,16866.339583266577,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"11 years"]
[null,2061,null,-318.45213542874558,-488.1836623400651,0,0,0,0,null,null,null,null,-16887.799241695408,-16291.190425359848,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-169.73152691131952,318.45213542874558,318.45213542874558,318.45213542874558,318.45213542874558,-169.73152691131952,null,596.60881633555982,16887.799241695408,{"$error":"#N/A"},16887.799241695408,16887.799241695408,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"10 years"]
[null,2062,null,-320.99631456600048,-495.63491099409407,0,0,0,0,null,null,null,null,-16908.05308441267,-16322.463406004601,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-174.63859642809359,320.99631456600048,320.99631456600048,320.99631456600048,320.99631456600048,-174.63859642809359,null,585.58967840806872,16908.05308441267,{"$error":"#N/A"},16908.05308441267,16908.05308441267,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"9 years"]
[null,2063,null,-323.69137407235655,-503.34902250015699,0,0,0,0,null,null,null,null,-16927.176579139774,-16352.200968228064,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-179.65764842780044,323.69137407235655,323.69137407235655,323.69137407235655,323.69137407235655,-179.65764842780044,null,574.97561091170974,16927.176579139774,{"$error":"#N/A"},16927.176579139774,16927.176579139774,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"8 years"]
[null,2064,null,-326.54108595704105,-511.3325684295545,0,0,0,0,null,null,null,null,-16945.240112864471,-16380.48675979176,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-184.79148247251345,326.54108595704105,326.54108595704105,326.54108595704105,326.54108595704105,-184.79148247251345,null,564.75335307271052,16945.240112864471,{"$error":"#N/A"},16945.240112864471,16945.240112864471,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"7 years"]
[null,2065,null,-329.54931652951245,-519.59228464287025,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,-190.0429681133578,329.54931652951245,329.54931652951245,329.54931652951245,329.54931652951245,-190.0429681133578,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"6 years"]
[null,2066,null,0,0,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,0,0,0,0,0,0,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"5 years"]
[null,2067,null,0,0,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,0,0,0,0,0,0,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"4 years"]
[null,2068,null,0,0,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,0,0,0,0,0,0,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"3 years"]
[null,2069,null,0,0,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,0,0,0,0,0,0,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"2 years"]
[null,2070,null,0,0,0,0,0,0,null,null,null,null,-16962.309347335311,-16407.399401059563,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,0,0,0,0,0,0,null,554.90994627574764,16962.309347335311,{"$error":"#N/A"},16962.309347335311,16962.309347335311,{"$error":"#N/A"},null,false,false,{"$error":"#N/A"},false,false,{"$error":"#N/A"},null,"1 year "]
[]
["* ","Project expenditures are assumed to occur beginning of year, so shown at end of the previous year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum",-3340.6238657040403,24457.895276640644,{"$error":"#N/A"},24457.895276640644,24457.895276640644,{"$error":"#N/A"},null,null,null,null,null,null,null,"Payback",0,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"},null,"45"]
[null,"Annual operating expenses and revenues are assumed to occur at the end of the year.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trial ROE",0.061342256206152294,{"$error":"#NUM!"},{"$error":"#VALUE!"},{"$error":"#NUM!"},{"$error":"#NUM!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE","n/a  ","n/a  ",{"$error":"#N/A"},"n/a  ","n/a  ",{"$error":"#N/A"},null,null,null,null,null,null,null,"NPVcap",-13337.86010012246,0,0,0,0,-13337.86010012246]
[null,null,null,"Earnings Available for Common Stock ($000) *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"n/a","n/a",{"$error":"#N/A"},"n/a","n/a"]
[null,"Calendar Year",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/C Ratio","n/a","n/a","n/a","n/a","n/a"]
[null,2021,null,-944.78312579357225,-906.76106894435043,0,0,0,0]
[null,2022,null,-935.10640993549873,-900.21372632053931,0,0,0,0]
[null,2023,null,-925.48588654739342,-893.7642818726581,0,0,0,0]
[null,2024,null,-915.92296044100544,-887.41518305510522,0,0,0,0]
[null,2025,null,-906.41907154837759,-881.16893850863869,0,0,0,0]
[]
["*","Earnings are estimated using simplified accounting assumptions and no cost recovery."]
[null,"Earnings estimates for projects over $100 million should be reviewed by Economic and Project Analysis."]

{"sheet":"Big Project","index":4,"n_rows":114,"n_cols":11,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
["Economic Evaluation Over 45-Year Study Period ($000)"]
["Underground vs. Overhead Analysis"]
[""]
["*** Error! - One or more alternatives contain an error that must be corrected ***"]
["Study Period:",null,"45 years",null,null,"First Year of Study:",2021,null,"Name of Analyst, Phone #"]
["Discount Rate:",null,0.068000000000000005,null,null,"Cost Estimate Year:",2021,null,null,null,"Edition"]
["",null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,null,null,null,null,"   Cash Flow Measures  ",null,null,"B/C"]
["Alternatives",null,null,null,null,null,"    NPV   ","  ROE  ","Payback","Ratio","  PVRR  "]
["Status Quo",null,"",null,null,null,-16962.309347335326,"-    ","-","-",23553.398041745109]
["Proposed Project"]
[" A.","All Overhead",null,null,null,null,-16407.399401059563,"n/a  ",0,"n/a",22782.865293265928]
[" B.","All Underground",null,null,null,null,0,"n/a  ",0,"n/a",0]
[" C.","",null,null,null,null,0,"","","",0]
[" D.","",null,null,null,null,0,"","","",0]
[" E.","",null,null,null,null,0,"","","",0]
["Total for Project",null,null,null,null,null,-16407.399401059563,{"$error":"#N/A"},{"$error":"#N/A"},"n/a",22782.865293265928]
["Net present value and present value of revenue requirements are the primary financial measures."]
[""]
["Return on equity, payback period, and benefit-cost ratio are measured relative to status quo."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Annual Cash Flow ($000)"]
[null,"End of Year *",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E","Project"]
["Initial Expenditures",null,null,-15044.14063592098,-13200.72345874725,0,{"$error":"#N/A"},0,0,{"$error":"#N/A"}]
[null,2021,null,-319.86265628250197,-358.41453979605279,0,0,0,0,-358.41453979605279]
[null,2022,null,-276.31659275110655,-322.1479926537632,0,0,0,0,-322.1479926537632]
[null,2023,null,404.53447725093628,273.28350383353666,0,0,0,0,273.28350383353666]
[null,2024,null,-45.908494291446644,-124.00697977577822,0,0,0,0,-124.00697977577822]
[null,2025,null,-61.72721686832783,-139.98046843654697,0,0,0,0,-139.98046843654697]
[null,2026,null,-76.508825862974803,-155.09625247892731,0,0,0,0,-155.09625247892731]
[null,2027,null,-90.337156108465663,-169.42920231208493,0,0,0,0,-169.42920231208493]
[null,2028,null,-103.2899061082576,-183.0488366285673,0,0,0,0,-183.0488366285673]
[null,2029,null,-106.62963670579775,-188.28972315207244,0,0,0,0,-188.28972315207244]
[null,2030,null,-108.13141322975876,-191.9756269301659,0,0,0,0,-191.9756269301659]
[null,2031,null,-109.70165482194716,-195.78081012947334,0,0,0,0,-195.78081012947334]
[null,2032,null,-111.34207310906851,-199.70825473552514,0,0,0,0,-199.70825473552514]
[null,2033,null,-113.05442250849624,-203.76101728348993,0,0,0,0,-203.76101728348993]
[null,2034,null,-114.84050129803792,-207.94223072191548,0,0,0,0,-207.94223072191548]
[null,2035,null,-116.70215271244646,-212.25510632306336,0,0,0,0,-212.25510632306336]
[null,2036,null,-118.64126606734349,-216.7029356410016,0,0,0,0,-216.7029356410016]
[null,2037,null,-120.65977791124131,-221.28909251864997,0,0,0,0,-221.28909251864997]
[null,2038,null,-122.75967320636485,-226.01703514500122,0,0,0,0,-226.01703514500122]
[null,2039,null,-124.94298653899479,-230.89030816377297,0,0,0,0,-230.89030816377297]
[null,2040,null,-127.2118033600687,-235.91254483477556,0,0,0,0,-235.91254483477556]
[null,2041,null,-200.04398395426117,-302.92752700995658,0,0,0,0,-302.92752700995658]
[null,2042,null,-272.96599665099978,-370.09901412226253,0,0,0,0,-370.09901412226253]
[null,2043,null,-275.50436455538568,-375.59086103448044,0,0,0,0,-375.59086103448044]
[null,2044,null,-278.13711231250954,-381.24713594626542,0,0,0,0,-381.24713594626542]
[null,2045,null,-280.8665994186897,-387.07194955760662,0,0,0,0,-387.07194955760662]
[null,2046,null,-283.69524435765271,-393.06951533599306,0,0,0,0,-393.06951533599306]
[null,2047,null,-286.6255260752182,-399.24415208560094,0,0,0,0,-399.24415208560094]
[null,2048,null,-289.659985490851,-405.60028658071053,0,0,0,0,-405.60028658071053]
[null,2049,null,-292.80122704700295,-412.14245626495972,0,0,0,0,-412.14245626495972]
[null,2050,null,-296.05192029718705,-418.87531201807661,0,0,0,0,-418.87531201807661]
[null,2051,null,-299.41480153375426,-425.80362099178342,0,0,0,0,-425.80362099178342]
[null,2052,null,-301.7655707455358,-431.9432733381642,0,0,0,0,-431.9432733381642]
[null,2053,null,-303.10710274968318,-437.29927754599709,0,0,0,0,-437.29927754599709]
[null,2054,null,-304.56944894460401,-442.86576349470909,0,0,0,0,-442.86576349470909]
[null,2055,null,-306.15562968506754,-448.64799322782193,0,0,0,0,-448.64799322782193]
[null,2056,null,-307.86874083471241,-454.65136033994582,0,0,0,0,-454.65136033994582]
[null,2057,null,-309.71195565376803,-460.88139326555597,0,0,0,0,-460.88139326555597]
[null,2058,null,-311.68852673396975,-467.34375864998947,0,0,0,0,-467.34375864998947]
[null,2059,null,-313.80178798184619,-474.04426480471716,0,0,0,0,-474.04426480471716]
[null,2060,null,-316.05515665158919,-480.98886524899604,0,0,0,0,-480.98886524899604]
[null,2061,null,-318.45213542874558,-488.1836623400651,0,0,0,0,-488.1836623400651]
[null,2062,null,-320.99631456600048,-495.63491099409407,0,0,0,0,-495.63491099409407]
[null,2063,null,-323.69137407235655,-503.34902250015699,0,0,0,0,-503.34902250015699]
[null,2064,null,-326.54108595704105,-511.3325684295545,0,0,0,0,-511.3325684295545]
[null,2065,null,-329.54931652951245,-519.59228464287025,0,0,0,0,-519.59228464287025]
[null,2066,null,0,0,0,0,0,0,0]
[null,2067,null,0,0,0,0,0,0,0]
[null,2068,null,0,0,0,0,0,0,0]
[null,2069,null,0,0,0,0,0,0,0]
[null,2070,null,0,0,0,0,0,0,0]
[]
["* ","Project expenditures are assumed to occur beginning of year, so shown at end of the previous year."]
[null,"Annual operating expenses and revenues are assumed to occur at the end of the year."]
[]
[null,null,null,"Earnings Available for Common Stock ($000) *"]
[null,"Calendar Year",null,"S.Q.","Alt A","Alt B","Alt C","Alt D","Alt E","Project"]
[null,2021,null,-944.78312579357225,-906.76106894435043,0,0,0,0,-906.76106894435043]
[null,2022,null,-935.10640993549873,-900.21372632053931,0,0,0,0,-900.21372632053931]
[null,2023,null,-925.48588654739342,-893.7642818726581,0,0,0,0,-893.7642818726581]
[null,2024,null,-915.92296044100544,-887.41518305510522,0,0,0,0,-887.41518305510522]
[null,2025,null,-906.41907154837759,-881.16893850863869,0,0,0,0,-881.16893850863869]
[]
["*","Earnings are estimated using simplified accounting assumptions and no cost recovery."]
[null,"Earnings estimates for projects over $100 million should be reviewed by Economic and Project Analysis."]

{"sheet":"1 Hybrid","index":5,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[]
[null,null,null,null,null,"Alternative 1 -  Hybrid",null,null,null,null,null,""]
[null,null,null,null,null,""]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[2021,"Capital OH",null,null,6084.0543636509528,2.50,"ed",45,0,"",0,6084.0543636509528,-6147.2589890627823,2021,-6084.0543636509528,-8960.0862722700276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-15044.14063592098,0,0,0,0]
[2021,"Capital UG",null,null,8960.0862722700276,2.50,"ed",49.10,0,"",0,8960.0862722700276,-9053.1687568513571,2022,-92.996798966526029,-136.95790536707145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-89.907951948904511,0,0,0,-319.86265628250197,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2023,-74.477180845747071,-109.68376115773236,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92.155650747627121,0,0,0,-276.31659275110655,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2024,201.79994416628978,297.19407510096431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-94.459542016317798,0,0,0,404.53447725093628,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2025,20.589719678008478,30.322816597270613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-96.821030566725739,0,0,0,-45.908494291446644,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2026,15.171307303638191,22.343032158927848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-99.241556330893872,0,0,0,-61.72721686832783,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,10.196790053333283,15.016979322858125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-101.72259523916621,0,0,0,-76.508825862974803,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,5.6328757927888109,8.2956282188909007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-104.26566012014537,0,0,0,-90.337156108465663,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,1.4487692977728026,2.1336262171185809,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-106.87230162314899,0,0,0,-103.2899061082576,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,1.1786521612986554,1.7358202966312881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-109.5441091637277,0,0,0,-106.62963670579775,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,1.6788414411332875,2.4724572219288277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-112.28271189282088,0,0,0,-108.13141322975876,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,2.1790307209679058,3.2090941472263479,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115.08977969014141,0,0,0,-109.70165482194716,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,2.679220000802538,3.9457310725238877,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117.96702418239494,0,0,0,-111.34207310906851,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,3.1794092806371568,4.682367997821407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120.91619978695481,0,0,0,-113.05442250849624,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,3.6795985604717889,5.4190049231189468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-123.93910478162866,0,0,0,-114.84050129803792,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,4.1797878403064344,6.155641848416507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-127.0375824011694,0,0,0,-116.70215271244646,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,4.679977120141066,6.8922787737140467,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-130.21352196119861,0,0,0,-118.64126606734349,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,5.1801663999756853,7.6289156990115661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-133.46886001022855,0,0,0,-120.65977791124131,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,5.6803556798103303,8.3655526243091263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-136.8055815104843,0,0,0,-122.75967320636485,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,6.1805449596449495,9.1021895496066456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-140.22572104824638,0,0,0,-124.94298653899479,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,6.6807342394796079,9.8388264749042253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-143.73136407445253,0,0,0,-127.2118033600687,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,-21.320413884110472,-31.39892189383685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-147.32464817631384,0,0,0,-200.04398395426117,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,-49.3215620077004,-72.636670262577709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-151.00776438072168,0,0,0,-272.96599665099978,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,-48.821372727865786,-71.900033337280178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-154.78295849023974,0,0,0,-275.50436455538568,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,-48.321183448031164,-71.16339641198266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-158.65253245249571,0,0,0,-278.13711231250954,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,-47.82099416819652,-70.4267594866851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-162.61884576380808,0,0,0,-280.8665994186897,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,-47.320804888361891,-69.690122561387568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-166.68431690790325,0,0,0,-283.69524435765271,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,-46.82061560852727,-68.953485636090051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-170.85142483060085,0,0,0,-286.6255260752182,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,-46.320426328692633,-68.216848710792505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-175.12271045136583,0,0,0,-289.659985490851,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,-45.820237048858004,-67.480211785494959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-179.50077821265,0,0,0,-292.80122704700295,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,-45.320047769023383,-66.743574860197441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-183.98829766796621,0,0,0,-296.05192029718705,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,-44.819858489188825,-66.006937934900009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-188.58800510966543,0,0,0,-299.41480153375426,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,-43.863852788851524,-64.599012719277212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-193.30270523740703,0,0,0,-301.7655707455358,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,-42.45203066801168,-62.519799213329314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-198.13527286834218,0,0,0,-303.10710274968318,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,-41.040208547171851,-60.440585707381445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-203.08865469005073,0,0,0,-304.56944894460401,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,-39.628386426332007,-58.361372201433568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-208.16587105730198,0,0,0,-306.15562968506754,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,-38.21656430549217,-56.282158695485684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-213.37001783373455,0,0,0,-307.86874083471241,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,-36.804742184652326,-54.2029451895378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-218.70426827957789,0,0,0,-309.71195565376803,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,-35.392920063812504,-52.123731683589938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-224.17187498656727,0,0,0,-311.68852673396975,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,-33.981097942972653,-50.044518177642047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-229.77617186123149,0,0,0,-313.80178798184619,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,15044.14063592098,-15200.427745914139,2061,-32.569275822132809,-47.965304671694156,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-235.52057615776224,0,0,0,-316.05515665158919,0,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,-31.157453701292983,-45.886091165746294,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-241.40859056170629,0,0,0,-318.45213542874558]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,-29.745631580453143,-43.806877659798417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-247.44380532574894,0,0,0,-320.99631456600048]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,-28.333809459613306,-41.72766415385054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-253.62990045889268,0,0,0,-323.69137407235655]
[2021,121.79875010706168,null,null,null,"a. ","Annual Operations and Maintenance",null,null,null,null,2.50,-1761.8816014211864,2065,-26.921987338773462,-39.648450647902649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-259.97064797036495,0,0,0,-326.54108595704105]
[2022,121.79875010706168,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,-25.510165217933629,-37.56923714195478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-266.46991416962408,0,0,0,-329.54931652951245]
[2023,121.79875010706168,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,121.79875010706168,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,121.79875010706168,null,null,null,null,null,null,null,null,null,null,-1761.8816014211864,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,121.79875010706168,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,121.79875010706168,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,121.79875010706168,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,-16962.309347335326,"45","Standard"]
[2029,121.79875010706168,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,121.79875010706168,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,121.79875010706168,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033,121.79875010706168]
[2034,121.79875010706168]
[2035,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,1,-345.72310626954692,-509.15206757512084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-89.907951948904511,0,0,0,-944.78312579357225]
[2036,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,2,-340.90071137292927,-502.05004781494245,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-92.155650747627121,0,0,0,-935.10640993549873]
[2037,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,3,-336.07831647631161,-494.94802805476405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-94.459542016317798,0,0,0,-925.48588654739342]
[2038,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,4,-331.25592157969402,-487.84600829458566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-96.821030566725739,0,0,0,-915.92296044100544]
[2039,121.79875010706168,null,null,null,null,null,null,null,null,null,null,null,5,-326.43352668307637,-480.74398853440726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-99.241556330893872,0,0,0,-906.41907154837759]
[2040,121.79875010706168]
[2041,121.79875010706168]
[2042,121.79875010706168]
[2043,121.79875010706168]
[2044,121.79875010706168]
[2045,121.79875010706168]
[2046,121.79875010706168]
[2047,121.79875010706168]
[2048,121.79875010706168]
[2049,121.79875010706168]
[2050,121.79875010706168]
[2051,121.79875010706168]
[2052,121.79875010706168]
[2053,121.79875010706168]
[2054,121.79875010706168]
[2055,121.79875010706168]
[2056,121.79875010706168]
[2057,121.79875010706168]
[2058,121.79875010706168]
[2059,121.79875010706168]
[2060,121.79875010706168]
[2061,121.79875010706168]
[2062,121.79875010706168]
[2063,121.79875010706168]
[2064,121.79875010706168]
[2065,121.79875010706168]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"2 All OH","index":6,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,"Alternative 2 - All Overhead",null,null,null,null,null,""]
[null,null,null,null,null,"*** Error! - A service life must be entered for each capital expenditure ***"]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[2021,"Overhead CapEx",null,null,13200.72345874725,2.50,"ed",45,0,"",0,13200.72345874725,-13337.86010012246,2021,-13200.72345874725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13200.72345874725,0,0,0,0]
[null,null,null,null,null,2.50,"ed",49.10,0,"",0,0,0,2022,-201.77745830810466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-156.63708148794814,0,0,0,-358.41453979605279,0,0,0,0]
[null,null,null,null,null,2.50,"ed","Detailed Cost Input",0,"",0,0,0,2023,-161.59498412861635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-160.55300852514685,0,0,0,-322.1479926537632,1,0,0,0]
[null,null,null,null,null,2.50,"ed",0,0,"",0,0,0,2024,437.85033757181219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-164.56683373827553,0,0,0,273.28350383353666,1,0,0,0]
[null,null,null,null,null,2.50,"ed",0,0,"",0,0,0,2025,44.674024805954176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168.6810045817324,0,0,0,-124.00697977577822,1,0,0,0]
[null,null,null,null,null,2.50,"ed","TOTALS ($000's)",0,"",0,0,0,2026,32.917561259728735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-172.8980296962757,0,0,0,-139.98046843654697,1,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,22.124227959755242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-177.22048043868256,0,0,0,-155.09625247892731,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,12.221790137564714,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-181.65099244964964,0,0,0,-169.42920231208493,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,3.1434306323235583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-186.19226726089087,0,0,0,-183.0488366285673,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,2.5573507903406605,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-190.84707394241309,0,0,0,-188.28972315207244,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,3.6426238608075456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-195.61825079097343,0,0,0,-191.9756269301659,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,4.7278969312744019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-200.50870706074775,0,0,0,-195.78081012947334,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,5.8131700017412866,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-205.52142473726644,0,0,0,-199.70825473552514,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,6.8984430722081429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-210.65946035569809,0,0,0,-203.76101728348993,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,7.9837161426750276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-215.92594686459051,0,0,0,-207.94223072191548,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,9.0689892131419416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-221.32409553620531,0,0,0,-212.25510632306336,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,10.154262283608828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-226.85719792461043,0,0,0,-216.7029356410016,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,11.239535354075683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-232.52862787272565,0,0,0,-221.28909251864997,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,12.324808424542598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-238.34184356954381,0,0,0,-226.01703514500122,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,13.410081495009454,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-244.30038965878242,0,0,0,-230.89030816377297,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,14.495354565476397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-250.40789940025195,0,0,0,-235.91254483477556,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,-46.259430124698405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-256.66809688525819,0,0,0,-302.92752700995658,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,-107.01421481487289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-263.08479930738963,0,0,0,-370.09901412226253,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,-105.92894174440603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-269.66191929007442,0,0,0,-375.59086103448044,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,-104.84366867393918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-276.40346727232622,0,0,0,-381.24713594626542,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,-103.75839560347227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-283.31355395413436,0,0,0,-387.07194955760662,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,-102.6731225330054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-290.39639280298769,0,0,0,-393.06951533599306,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,-101.58784946253851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-297.6563026230624,0,0,0,-399.24415208560094,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,-100.50257639207163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-305.09771018863893,0,0,0,-405.60028658071053,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,-99.417303321604749,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-312.72515294335494,0,0,0,-412.14245626495972,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,-98.332030251137894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-320.54328176693872,0,0,0,-418.87531201807661,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,-97.246757180671153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-328.55686381111229,0,0,0,-425.80362099178342,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,-95.172487931774185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-336.77078540639002,0,0,0,-431.9432733381642,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,-92.109222504447359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-345.19005504154973,0,0,0,-437.29927754599709,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,-89.045957077120562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-353.8198064175885,0,0,0,-442.86576349470909,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,-85.982691649793765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-362.66530157802816,0,0,0,-448.64799322782193,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,-82.919426222466953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-371.73193411747889,0,0,0,-454.65136033994582,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,-79.856160795140141,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-381.0252324704158,0,0,0,-460.88139326555597,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,-76.792895367813358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-390.55086328217612,0,0,0,-467.34375864998947,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,-73.729629940486547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-400.31463486423058,0,0,0,-474.04426480471716,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,13200.72345874725,-13337.86010012246,2061,-70.666364513159721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-410.32250073583629,0,0,0,-480.98886524899604,4,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,-67.603099085832937,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-420.58056325423217,0,0,0,-488.1836623400651]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,-64.539833658506126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-431.09507733558797,0,0,0,-495.63491099409407]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,-61.476568231179328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-441.87245426897766,0,0,0,-503.34902250015699]
[2021,212.19703410096992,null,null,null,"a. ","Annual Operations and Maintenance",null,null,null,null,2.50,-3069.5393009371019,2065,-58.413302803852517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-452.919265625702,0,0,0,-511.3325684295545]
[2022,212.19703410096992,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,-55.350037376525719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-464.24224726634458,0,0,0,-519.59228464287025]
[2023,212.19703410096992,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,212.19703410096992,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,212.19703410096992,null,null,null,null,null,null,null,null,null,null,-3069.5393009371019,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,212.19703410096992,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,212.19703410096992,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,212.19703410096992,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,-16407.399401059563,"45","Standard"]
[2029,212.19703410096992,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,212.19703410096992,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,212.19703410096992,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033,212.19703410096992]
[2034,212.19703410096992]
[2035,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,1,-750.12398745640223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-156.63708148794814,0,0,0,-906.76106894435043]
[2036,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,2,-739.66071779539243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-160.55300852514685,0,0,0,-900.21372632053931]
[2037,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,3,-729.19744813438263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-164.56683373827553,0,0,0,-893.7642818726581]
[2038,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,4,-718.73417847337282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-168.6810045817324,0,0,0,-887.41518305510522]
[2039,212.19703410096992,null,null,null,null,null,null,null,null,null,null,null,5,-708.27090881236302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-172.8980296962757,0,0,0,-881.16893850863869]
[2040,212.19703410096992]
[2041,212.19703410096992]
[2042,212.19703410096992]
[2043,212.19703410096992]
[2044,212.19703410096992]
[2045,212.19703410096992]
[2046,212.19703410096992]
[2047,212.19703410096992]
[2048,212.19703410096992]
[2049,212.19703410096992]
[2050,212.19703410096992]
[2051,212.19703410096992]
[2052,212.19703410096992]
[2053,212.19703410096992]
[2054,212.19703410096992]
[2055,212.19703410096992]
[2056,212.19703410096992]
[2057,212.19703410096992]
[2058,212.19703410096992]
[2059,212.19703410096992]
[2060,212.19703410096992]
[2061,212.19703410096992]
[2062,212.19703410096992]
[2063,212.19703410096992]
[2064,212.19703410096992]
[2065,212.19703410096992]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"3 All UG","index":7,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,"Alternative 3 - All Underground",null,null,null,null,null,""]
[null,null,null,null,null,"*** Error! - Some project expenditures are missing data for year or cost ***"]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[2021,"Underground CapEx",null,null,0,2.50,"ed",49.10,0,"",0,0,0,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2021,"Added UG mileage",null,null,null,2.50,"ed",49.10,0,"",0,0,0,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,"ed",49.10,0,"",0,0,0,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,"ed",49.10,0,"",0,0,0,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,"ed",49.10,0,"",0,0,0,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,"ed",49.10,0,"",0,0,0,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,0,0,2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2021,0,null,null,null,"a. ","Operations and Maintenance",null,null,null,null,2.50,0,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2022,0,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2023,0,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,0,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,0,null,null,null,null,null,null,null,null,null,null,0,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,0,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,0,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,0,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,0,"45","Standard"]
[2029,0,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,0,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,0,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,0,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033,0]
[2034,0]
[2035,0,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2036,0,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2037,0,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2038,0,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2039,0,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2040,0]
[2041,0]
[2042,0]
[2043,0]
[2044,0]
[2045,0]
[2046,0]
[2047,0]
[2048,0]
[2049,0]
[2050,0]
[2051,0]
[2052,0]
[2053,0]
[2054,0]
[2055,0]
[2056,0]
[2057,0]
[2058,0]
[2059,0]
[2060,0]
[2061,0]
[2062,0]
[2063,0]
[2064,0]
[2065,0]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"Alt 4","index":8,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,"Alternative C - ",null,null,null,null,null,""]
[null,null,null,null,null,"*** Error! - Some project expenditures are missing data for year or cost ***"]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[2021,null,null,null,null,2.50,null,null,0,"",0,0,{"$error":"#N/A"},2021,{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,0,{"$error":"#N/A"},2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2021,null,null,null,null,"a. ",null,null,null,null,null,2.50,0,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2022,null,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2023,null,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,null,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,null,null,null,null,null,null,null,null,null,null,null,0,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,null,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,null,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,null,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,{"$error":"#N/A"},"45","Standard"]
[2029,null,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,null,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,null,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033]
[2034]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2040]
[2041]
[2042]
[2043]
[2044]
[2045]
[2046]
[2047]
[2048]
[2049]
[2050]
[2051]
[2052]
[2053]
[2054]
[2055]
[2056]
[2057]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"Alt 5","index":9,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,"Alternative D - ",null,null,null,null,null,""]
[null,null,null,null,null,""]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,0,0,2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2021,null,null,null,null,"a. ",null,null,null,null,null,2.50,0,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2022,null,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2023,null,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,null,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,null,null,null,null,null,null,null,null,null,null,null,0,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,null,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,null,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,null,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,0,"45","Standard"]
[2029,null,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,null,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,null,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033]
[2034]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2040]
[2041]
[2042]
[2043]
[2044]
[2045]
[2046]
[2047]
[2048]
[2049]
[2050]
[2051]
[2052]
[2053]
[2054]
[2055]
[2056]
[2057]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"Alt 6","index":10,"n_rows":101,"n_cols":63,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Underground vs. Overhead Analysis",null,null,null,null,null,""]
[null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,"Alternative E - ",null,null,null,null,null,""]
[null,null,null,null,null,""]
[]
["Project Expenditures Over 45 Years (2021-2065) in $000 *",null,null,null,null,null,null,null,"  Salvage%  ",null,null,"Escalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"life","salvage","ITC","BD"]
["Year",null,"                      Description                         ",null,"    Cost    ","Esc%","Type","Life","Input","Calcd",null,"    Cost    ","   NPV   ","boy","cap1","cap2","cap3","cap4","cap5","cap6","cap7","cap8","cap9","cap10","cap11","cap12","cap13","cap14","cap15","cap16","cap17","cap18","cap19","cap20","cap21","cap22","cap23","cap24","cap25","cap26","cap27","cap28","cap29","cap30","cap31","cap32","cap33","cap34","cap35","cap36","cap37","cap38","cap39","cap40","exp a","exp b","exp c","exp d","total acf","error","error","Check","Error"]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2041,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2043,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2051,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2052,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2.50,null,null,0,"",0,0,0,2060,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   *  Life and salvage fields ignored when expenditure is an expense (type exp or atx).",null,null,null,null,null,null,null,null,null,null,0,0,2061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",null,null,null,null,null,null,null,null,null,null,null,null,2062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Operating Expenses (+) and Revenues (-) Over 45 Years (2021-2065) in $000",null,null,null,null,null,null,null,null,null,null,null,null,2063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Year","   a   ","   b   ","   c   ","   d   ",null,null,"Description",null,null,null,"Esc%","   NPV   ",2064,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2021,null,null,null,null,"a. ",null,null,null,null,null,2.50,0,2065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2022,null,null,null,null,"b. ",null,null,null,null,null,2.50,0,2066,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2023,null,null,null,null,"c. ",null,null,null,null,null,2.50,0,2067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2024,null,null,null,null,"d. ",null,null,null,null,null,2.50,0,2068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2025,null,null,null,null,null,null,null,null,null,null,null,0,2069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,null,null,null,null,"",null,null,null,null,null,null,null,2070,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2027,null,null,null,null,"",null,null,null,null,null,null,null,2071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2028,null,null,null,null,"",null,null,null,"Total NPV ($000)",null,null,0,"45","Standard"]
[2029,null,null,null,null," ",null,null,null,null,null,null,null,0,"cap error"]
[2030,null,null,null,null,"",null,null,null,null,null,null,null,0,"exp error"]
[2031,null,null,null,null,null,null,null,null,null,null,null,null,0,"tot errors"]
[2032,null,null,null,null,null,null,null,null,null,null,"Comments (press alt+enter to skip to new line)"]
[2033]
[2034]
[2035,null,null,null,null,null,null,null,null,null,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2036,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2037,null,null,null,null,null,null,null,null,null,null,null,null,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2038,null,null,null,null,null,null,null,null,null,null,null,null,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2039,null,null,null,null,null,null,null,null,null,null,null,null,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2040]
[2041]
[2042]
[2043]
[2044]
[2045]
[2046]
[2047]
[2048]
[2049]
[2050]
[2051]
[2052]
[2053]
[2054]
[2055]
[2056]
[2057]
[2058]
[2059]
[2060]
[2061]
[2062]
[2063]
[2064]
[2065]
[2066]
[2067]
[2068]
[2069]
[2070]

{"sheet":"Notes","index":11,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Enter backup data/info on this tab."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,0.068000000000000005]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null," "]

{"sheet":"Help","index":12,"n_rows":152,"n_cols":11,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
["EASOP 2018 Help"]
[]
["EASOP 2018 is an Excel application that performs an economic evaluation of proposed projects or business"]
["decisions.  It is designed to evaluate up to 5 alternatives and compare them to status quo.  If you need to"]
["evaluate a larger number of alternatives, simply perform a second EASOP analysis that includes the"]
["additional alternatives, making sure that status quo is defined the same way in both analyses."]
[]
["EASOP provides three \"Edition\" options that are identical except for the number of project expenditures allowed for"]
["each alternative: the Standard Edition accepts 6, ExtraCap accepts 20, and the MaxCap Edition accepts 40."]
["Click cell J6 of the Summary tab:"]
[]
[]
[]
["Because the Standard Edition is easiest to review on-screen, it should be used whenever possible.  EASOP 2018"]
["can be downloaded from the Economics Network website:",null,null,null,null,null,null,"http://pgeweb/finance/utilityfinance/epa/econnet"]
[]
["EASOP includes a \"Big Project\" feature that allows for the evaluation of a project with a large"]
["number of expenditures.  This feature can also be used to evaluate a project that consists of multiple phases,"]
["and you wish to evaluate the economics of each phase as well as the total project in one analysis.  To use "]
["this feature, enter data in Alternatives A through E as if they were components or phases of the large project."]
["To see the financial results, in the Excel 2010 menu bar select: Home > Format > Visibility > Unhide Sheet and "]
["choose  \"Big Project\".  This will unhide the summary of financial results for the project and its components or phases."]
[]
["Entering Data"]
["Enter data in the yellow input fields, with all dollar amounts in thousands.  Data may be entered as values"]
["or formulas, or linked to data in other spreadsheets.  Supporting data may be entered in the \"Notes\""]
["tab where linked data may be updated via Excel’s “Change Source.”"]
[]
["Delete data by selecting the data cell(s) and using the Delete key or by choosing Editing > Clear Contents.  Do not"]
["use Clear All, as it will also remove cell formats.  (If this happens, see \"Copying and Pasting Data\" below.)"]
[]
["Click on the Summary tab to enter analysis data, such as title and subtitle of the evaluation, study period,"]
["discount rate, first year of study period, cost estimate year, your name, the EASOP “Edition” option you wish"]
["to use, and titles of the alternatives.  A title for an alternative must be entered on the Summary page for financial"]
["results to be displayed.  Note that EASOP requires that status quo be included in the evaluation."]
[]
["Click on the tabs titled S.Q., Alt A, etc. to enter expenditure data for the alternatives.  Place the cursor"]
["over the Type column heading to view the project expenditure symbols accepted by EASOP.  If you wish"]
["to enter the same data into the same cells on multiple alternatives, simply select the tabs for the"]
["alternatives (by holding down the Control key while clicking on the tabs) and then enter the data."]
["Be sure to deselect the tabs when done."]
[]
["Copying and Pasting Data"]
["Data may be copied from another alternative or workbook and pasted into the input fields for an alternative."]
["However, do not cut data from an alternative to paste elsewhere, as it will result in errors.  When copying"]
["data from one EASOP alternative into another, use Home > Clipboard > Copy and then Clipboard > Paste.  "]
["However, when copying data from some source other than another EASOP alternative, it is recommended that "]
["you paste the data using Paste Special > Formulas (or Values) to avoid altering cell formats in EASOP."]
[]
["If you inadvertently change the format of a data input cell, you can change the format back to its original form."]
["Simply copy a similar cell that still has the original format, then select the offending cell and choose "]
["Home > Clipboard > Paste > Paste Special > Formats."]
[]
["Study Period, Service Life, and Salvage Value"]
["If the service life of an investment extends beyond the end of the study period, EASOP will retire the asset"]
["at the end of the study period at the specified salvage value.  Any expenses or revenues that extend beyond"]
["the study period will be ignored and a Warning note will be visible."]
[]
["If you perform an analysis and then shorten the study period, EASOP will not automatically delete"]
["expenditures that occur beyond the study period, but will ignore the data when calculating financial results."]
[]
["The service life entered for each capital expenditure should be the expected service life of the asset, even if it"]
["extends beyond the study period.  If you want EASOP to calculate salvage values that reflect the economic"]
["value of any service remaining for an asset beyond the study period, delete the value shown in the salvage"]
["input column."]
[]
["Financial Results"]
["EASOP computes the financial measures described below.  The calculation of these measures requires that"]
["you ignore any revenues from cost-of-service ratemaking when entering data into EASOP."]
[]
["NPV - Net present value of cash flow represents the value created by a project, and is the primary financial"]
["measure used to make investment decisions.  A project is attractive if its NPV is positive or greater than"]
["that of all other project alternatives."]
[]
["ROE - Return on equity represents the incremental rate of return earned on a project relative to status quo."]
["A project is attractive if the ROE exceeds the cost of equity, in which case the project would have a positive"]
["NPV relative to status quo.  EASOP may indicate that ROE is \"n/a\" if either (1) there are little or no revenues"]
["or expense savings, (2) the project has a negative NPV relative to status quo, (3) the project represents a net"]
["borrowing rather than an investment, or (4) multiple sign changes in the annual cash flows make it impossible"]
["to calculate a unique ROE."]
[]
["Payback - Payback represents the number of years required for the cost of the project to be recovered.  The"]
["shorter the payback the better, although an attractive payback is usually defined as 1/3 of the project life."]
["EASOP will indicate that payback is \"never\" if the project does not pay back within the study period, in which"]
["case the project would have a negative NPV relative to status quo.  EASOP will indicate that payback is \"0\""]
["if the project pays back immediately."]
[]
["B/C Ratio - Benefit-cost ratio is defined as the present value of net benefits divided by the present value of"]
["project costs.  A project is attractive if its B/C ratio exceeds one.  EASOP will indicate that the B/C ratio is"]
["\"n/a\" if there are no benefits or project costs (compared to status quo)."]
[]
["PVRR - Present value of revenue requirements represents the amount of revenue that must be collected from"]
["customers to earn a fair and reasonable rate of return on a project.  A project is attractive if its PVRR is"]
["negative or less than that of all other project alternatives."]
[]
["Saving and Retrieving Analyses"]
["You may save an analysis at any time by choosing File > Save As.  It is preferable to save an analysis"]
["before printing so the filename will be printed on the output.  Analyses that have been saved can later be"]
["opened using Excel and revised."]
[]
["EASOP files are quite large: about 1 MB for the Excel 2010 version.  You can reduce the file size by deleting"]
["unneeded alternatives.  However, that precludes changing the \"Edition\" option and deleted alternatives cannot be"]
["added back.  Delete alternatives (other than S.Q.) by right clicking on the tab for the alternative and choosing Delete."]
[]
["Printing"]
["You may print results by choosing File > Print.  It is recommended that you select and print only the"]
["alternatives used in the analysis.  For example, if the evaluation consists of only status quo and two"]
["alternatives, first click on the Summary tab and then click on the Alt B tab while holding down the Shift key."]
["This will select the worksheets.  Then choose File > Print.  Be sure to deselect the tabs when done."]
[]
["You can easily add headers or revise footers on the printed output.  Simply select the pages you wish to"]
["modify and then choose File, Page Setup and make the desired changes."]
[]
["Limitations"]
["The study period cannot exceed 50 years.  Do not use Clear All or Cut when editing."]
[]
["Reference Information"]
["Guidelines for evaluating proposed projects and documentation for EASOP are available on the"]
["Analysis Guidelines Page.",null,null,"Sample evaluations can be found on the ",null,null,null,null,"EASOP Software Page."]
["Financial data for year 2018 is summarized below:"]
[]
[null,null,null,null,"Discount",null,null,null,null,null,"Escalation"]
[null,"Description",null,null,"Rate%",null,null,"Cost Category",null,null,"Rate%"]
[null,"Target",null,null,7,null,null,"Construction Costs",null,null,2.50]
[null,"Range",null,null,"6.0 - 8.0",null,null,"M&O Expenses",null,null,2.50]
[]
[null,"Project Expenditure Types Available in EASOP"]
[null,"Capital Investments",null,null,null,"Symbol",null,"Capital lnvestments",null,null,"Symbol"]
[null,"Buildings",null,null,null,"bldg",null,"Power plants:"]
[null,"Communication equipment",null,null,null,"comm",null,"    Combined cycle",null,null,"cc"]
[null,"Computer hardware",null,null,null,"comp",null,"    Combustion turbine",null,null,"ct"]
[null,"Computer software",null,null,null,"soft",null,"    Micro turbine",null,null,"mt"]
[null,"Electric distribution (<69kV)",null,null,null,"ed",null,"    Hydro",null,null,"hyd"]
[null,"Electric transmission (69kV+)",null,null,null,"et",null,"    Hydro additions",null,null,"hyda"]
[null,"Electric smart meter",null,null,null,"em",null,"    Nuclear",null,null,"nuc"]
[null,"Gas distribution",null,null,null,"gasd",null,"    Nuclear additions",null,null,"nuca"]
[null,"Gas meters",null,null,null,"gm",null,"    Biomass",null,null,"bio"]
[null,"Gas transmission & storage",null,null,null,"gast",null,"    Fuel cell",null,null,"fcl"]
[null,"Gas held for resale",null,null,null,"gasc",null,"    Geothermal",null,null,"geo"]
[null,"Land easement",null,null,null,"ease",null,"    Solar photovoltaic2",null,null,"pv"]
[null,"Land purchase",null,null,null,"land",null,"    Solar thermal 2",null,null,"st"]
[null,"Motor vehicles",null,null,null,"mv",null,"    Tidal or wave",null,null,"tdl"]
[null,"Office furniture",null,null,null,"furn",null,"    Waste",null,null,"wst"]
[null,"Electric Storage Battery 1",null,null,null,"bat",null,"    Wind 2",null,null,"wnd"]
[null,"Expense",null,null,null,"exp",null,"Expense, after-tax",null,null,"atx"]
[]
[null," 1 Electric Storage Battery where by and large the value for this project is coming from the forecasted market participation revenues.  For batteries primarily intended to support electric T or D, use expenditure type \"et\" or \"ed\" respectively.  Contact Jonathan Wetmore, extension 223-1634, for additional guidance in these cases."]
[]
[null,"2 The listing of expenditure types above is only a partial listing.  Renewable projects eligible for ITC should include the year they commenced construction as a suffix - e.g. \"pv19\" for a solar photovoltaic plant that began construction before 2020.  \"wnd18\" and \"wnd19\" are also valid types."]
[]
["Technical Support"]
["Technical support is available from Redacted in Economic and Project Analysis, extension Redacted"]

{"sheet":"Inspection costs","index":13,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Inspection Cost Assumptions: "]
["Source: Redacted and Redacted"]
[null,"No Tier 2/3 breakout for overhead asset inspection costs (mat code: BFB) for 2019, only started breaking it out in 2020."]
[null,"No Tier 2/3 breakout for overhead pole test/treat (mat code: GAA) or underground inspections (mat code: BFE) as both are GRC funded"]
[null,"Source:  Redacted"]
[]
[null,"Inspection type","Tier","2019 actuals unit cost","2020 YTD April Actual Unit Cost","2020 budgeted unit cost","2020 estimated unit cost","Comments"]
[null,"Overhead asset inspection costs (cost per pole)","Tier 3",null,null,null,null,"Unit of measure = cost per pole (assume 26 poles per mile [Source: Redacted])Mat code = BFBMat name = Poles InspectedMat description = Detailed inspection of overhead distribution facilities to examine and record any compelling, abnormal conditions that will adversely impact safety or reliability for compliance with General Order 165 and the Electric Distribution Preventive Maintenance (EDPM) Manual.  Inspected facilities include PG&E solely and jointly owned poles, including all equipment and facilities on the pole; primary and secondary risers and services; primary and secondary conductor; transmission poles with distribution under build; distribution towers and lattices; streetlights on PG&E solely owned or joint poles; and primary metering.  Units measured:  Number of poles inspected.*double-checking with Redacted on the numbers highlighted in yellow"]
[null,null,"Tier 2","N/A"]
[]
[null,"Overhead pole test and treat asset inspection costs (cost per pole)","N/A",null,null,null,null,"Unit of measure = cost per pole (assume 26 poles per mile [Source: Redacted])Mat code = GAAMat name = Poles InspectedMat description =  Intrusive testing and treatment of wood poles.  Compliance inspection program for GO95 and GO165.  Units measured:  Number of inspections  "]
[]
[null,"Underground asset inspection costs (cost per enclosure)","N/A",null,null,null,null,"Unit of measure = cost per enclosure\nMat code = BFE\nMat name = Number of enclosures inspected\nMat description =  Detailed inspection of underground distribution facilities to examine and record any compelling, abnormal conditions that will adversely impact safety or reliability for compliance with General Order 165 and the Electric Distribution Preventive Maintenance (EDPM) Manual.  Inspected facilities include pad-mounted facilities; all underground equipment, conductors, splices, and elbows within primary enclosures; primary metering that includes all visible, primary cable up to termination point plus the primary metering facilities.  An infrared inspection must be performed in conjunction with underground inspections.  Units measured:  Number of enclosures inspected. "]

{"sheet":"EVM","index":14,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["EVM VMBA Cost Assumptions (if System is not hardened)"]
["Source: Redacted and Redacted"]
[]
["Please note:"]
[]
["The unit cost above is not specific to work performed in SH or UG"]
[]
[]
[]
[]
["Please let me know if you have any questions."]
[]
["Thanks,"]
["Melina"]
[]
[]
[]
["Routine VM PER Tree",null,null,null,null,null,null,0.49299999999999999]
["CEMA Per Tree",null,null,null,null,null,null,1.39]
["EVM Per Mile (Not needed)",null,null,null,null,null,null,0]
["EVM Per Tree (Not Needed)",null,null,null,null,null,null,0]
[]
["Please note:"]
[]
["The unit cost above is not specific to work performed in SH or UG"]
["EVM has carry over cost that are is slightly increasing the unit cost per mile. The true 2020 unit cost for EVM is $[REDACTED]k per mile."]
["EVM has a component of miles worked but not validated that also increases the unit cost since there are miles that have been worked but are not reported until validated. "]
["Routine has a should be unit cost ($[REDACTED]) vs a YTD unit cost ($[REDACTED]). This is due to VMBA being a cash based account vs. accrual. "]

{"sheet":"KPM","index":15,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Assumptions from KPMG - Not Reflected in Model"]
["Source:  Redacted"]
["O&M Cost Assumptions"]
[null,"Unit","OH","UG","Source"]
["Go-forward Maintenance"]
["PSPS","$ / mile",null,null,"Per SysHard_cost data file"]
[]
["Patrol & Inspection","$ / mile",null,null,"System Hardening O&M Analysis; OH MAT Codes: BFA, BFB, GAA (removing PT&T after Redacted Note); UG MAT Codes: BFD, BFE, BFF"]
["Frequency","Years",1,1,"System Hardening O&M Analysis (OH is annual for Tier 3 areas and once every 3 years for all other areas)"]
[]
["Outage & Emergency (Capex)","$ / mile",null,null,"System Hardening O&M Analysis; OH MAT Codes: 17B, 17D, 17P, 95A; UG MAT Codes: 17C, 95B"]
["Frequency","Years",1,1,"System Hardening O&M Analysis (5% cost for first 6 years, full cost kicks in Y7)"]
["Outage & Emergency (Opex)","$ / mile",null,null,"System Hardening O&M Analysis; OH MAT Codes:  BHB, BHE, IFA; UG MAT Codes: IFB, BHC"]
["Frequency","Years",1,1,"System Hardening O&M Analysis"]
[]
["Equipment Maintenance & Repair","$ / Mile",null,null,"System Hardening O&M Analysis; OH MAT Codes: 2AA, 2AB, 2AC, 2AE, 2AS; UG MAT Codes: 2BA, 2BB, 2BD, 2BF"]
["Frequency","Years",1,1,"System Hardening O&M Analysis (Costs kick in after 7 years)"]
[]
["O&M Supervision and Engineering","$ / mile",null,null,"System Hardening O&M Analysis; OH MAT Codes: FZ, BA; UG MAT Codes: FZ, BA"]
["Frequency","Years",1,1,"System Hardening O&M Analysis"]
[]
["Other Maintenance","$ / mile",null,null,"System Hardening O&M Analysis; OH MAT Codes: KAA, KAC, KAD, KAF, KAQ, KAS, GAD; UG MAT Codes: KBA, KBC"]
["Frequency","Years",1,1,"System Hardening O&M Analysis"]
[]
["Vegetation Assumptions"]
[null,"Unit","OH","UG","Source"]
["Routine Vegetation (2021)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Routine Vegetation (2022)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Routine Vegetation (2023)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Routine Vegetation (2024)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Routine Vegetation (2025)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Routine Vegetation (2026)","$ / Tree",null,null,"Redacted VM Intro Deck (see right)"]
["Frequency","Years",1,null,"Analysis Modifier"]
["Escalator (annual, years 2027+)","%",0.03,null,"Redacted email (only after 2026, otherwise planning numbers are used from Redacted deck)"]
[]
["Enhanced Vegetation","$ / Mile",null,null,"CPZ_TreeCount250ft_EVM_Pricing file provided by Redacted"]

{"sheet":"Cap Ex","index":16,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Cap. Ex Assumptions"]
["Source:  Redacted"]
[null,"Hardened overhead","Undergrounded","Comments","Source"]
["Estimated 2020 project costs",null,null,"For hardened overhead, veg management costs are part of the capital cost (included in the $[REDACTED] cost per mile) calculations.  Veg management is about $[REDACTED]K per mile, these costs are not separated by Tier."]
[]
[]
["Benchmark Studies of Undergrounding Projects ($000s/mile)"]
["Fishranch Road (.66 miles @$[REDACTED]K) ($K)"]
["Monte Rio Sonoma County ($[REDACTED] @ .5 mile)"]
["Butte County (221 miles 3-5% can be undergrounded)"]
[]
[]
["Rules of Funding Work"]
["Rule 20A -Customer Funded"]
["Rule 20B - Customer Partially Funded up to cost/kwh cap"]
["Rule 20C - Special Facilities"]
[]
[]
["NOTES:   "]
["1. Underground lines are best done \"on the road\" (where the lines exist on a road or could be moved to an areas of road with significant shoulder pulloff areas) compared to forest or rocky areas.  They require an enclosure every 800 feet (6.6 per mile).  Lines should be sized to meet expected design capacity (overrated existing loads is possible).  In general, mainlines (20% of system) are favorable to tap/service lines (80% of system) and then only about 3-5% are feasible to underground.  The cable is installed in conduit (good quality, designed to withstand cars adn roots) adn should last 50 years"]
[]
[]
[]
[]
["CABLES",null,"Cost Data Descriptions:","Cost per unit ($)","Unit","Frequency",null,"Notes"]
["Renewal (Installation or refurbishment)","Estimating/Design/Engineering","Cable installation/replacement work needs to be estimated (designed).",null,"mile","One Time"]
[null,"Materials","Includes cables, splices, elbows, junctions. Does not generally include cost for enclosures, switches, transformers and or other connected equipment.",null,null,null,null,"Estimated mean cable live of 50 yrs. Combination of PILC, HMWPE, XLP, EPR. Both jacketed and unjacketed."]
[null,"Permitting, Environmental Review, Traffic Plans","Work typically requires permits and environmental reviews. Traffic plans are typically required in more urban/suburban and/or high traffic locations.",1584000,null,null,null,"Primary radial cable system only. Excludes Network and secondary systems."]
[null,"Construction & Installation","New cables are installed in rigid duct using trenching or HDD method. For replacements, cables may be repulled in existing duct/CIC.  There are a couple of pilot projects where new Cable In Conduit (CIC) is being installed. ",null,null,null,null,"Costs in general based on 3yr average (2018 - 2020) as filed in 2020 GRC. Cable installation cost of $300/ft is based on 2019 forecast cost. Cable testing/injection blended cost of $30/ft is forecasted for 2019."]
[null,"Disposal","Old cables are disposed off in appropriate waste avenues. In some instances, cables may be abandoned in the ground."]

{"sheet":"Lists","index":17,"n_rows":3,"n_cols":1,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
["Detailed Cost Input"]
["Historical Low Avg. CapEx"]
["Historical High Avg. CapEx"]

{"sheet":"Data","index":18,"n_rows":63,"n_cols":237,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["EASOP Data",null,null,null,null,null,null,"Income Tax Rate =",null,null,"Bond Interest ="]
[null,null,null,null,null,null,null,null,null,null,"Debt Ratio ="]
[]
[null,"bldg",null,"comm",null,"comp",null,"soft",null,"ed",null,"et",null,"em",null,"gasd",null,"gm",null,"gast",null,"gasc",null,"ease",null,"land",null,"mv",null,"furn",null,"cc",null,"ct",null,"mt",null,"hyd",null,"hyda",null,"nuc",null,"nuca",null,"bio",null,"fcl",null,"geo",null,"pv",null,"pv19",null,"pv20",null,"pv21",null,"st",null,"st19",null,"st20",null,"st21",null,"tdl",null,"wst",null,"wnd",null,"wnd18",null,"wnd19",null,"bat"]
["Year","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last","Cash","Last"]
[0]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[]
[null,"Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book","Earnings","Book"]
[1]
[2]
[3]
[4]
[5]