:D  Source: http://theamazingworldofgumball.wikia.com/wiki/File:King-cobra.png
Added some calculated cost vars: Annual Capital Costs, Annual O&M Costs not recovered, Net Annual Costs.
Tableau update
Rename "cobra metrics" to "CobraMetrics" - my inconsistency irritated me.