Could you provide all the solutions in the excel workbook for the Basic Analysis Tab, WACC tab, Electricity Break-even and the Crystal Ball simulation tab? The solutions MUST be provided in excel so I can learn from the material. I have similar analysis to do later in the year so this will help me be prepared for this.

The word document provides the material and the excel document is what I need updated.